Turnover/Revenue
9,584,130 GBP2022-01-01 ~ 2022-12-31
5,617,763 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-804,086 GBP2022-01-01 ~ 2022-12-31
-720,152 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
8,780,044 GBP2022-01-01 ~ 2022-12-31
4,897,611 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-8,885,392 GBP2022-01-01 ~ 2022-12-31
-4,880,413 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
-105,348 GBP2022-01-01 ~ 2022-12-31
17,198 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,545 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-103,803 GBP2022-01-01 ~ 2022-12-31
17,198 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
-292,962 GBP2022-01-01 ~ 2022-12-31
19,535 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
92,307 GBP2022-01-01 ~ 2022-12-31
227,152 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
149,943 GBP2022-12-31
248,559 GBP2021-12-31
Total Inventories
662,782 GBP2022-12-31
538,247 GBP2021-12-31
Debtors
Current
2,396,208 GBP2022-12-31
4,450,606 GBP2021-12-31
Cash at bank and in hand
1,958,697 GBP2022-12-31
871,054 GBP2021-12-31
Current Assets
5,017,687 GBP2022-12-31
5,859,907 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-4,449,310 GBP2022-12-31
-5,492,320 GBP2021-12-31
Net Current Assets/Liabilities
568,377 GBP2022-12-31
367,587 GBP2021-12-31
Total Assets Less Current Liabilities
718,320 GBP2022-12-31
616,146 GBP2021-12-31
Net Assets/Liabilities
708,453 GBP2022-12-31
616,146 GBP2021-12-31
Equity
Called up share capital
100 GBP2022-12-31
100 GBP2021-12-31
100 GBP2021-01-01
Other miscellaneous reserve
956,342 GBP2022-12-31
571,073 GBP2021-12-31
363,456 GBP2021-01-01
Retained earnings (accumulated losses)
-247,989 GBP2022-12-31
44,973 GBP2021-12-31
25,438 GBP2021-01-01
Equity
708,453 GBP2022-12-31
616,146 GBP2021-12-31
388,994 GBP2021-01-01
Profit/Loss
Retained earnings (accumulated losses)
-292,962 GBP2022-01-01 ~ 2022-12-31
19,535 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-292,962 GBP2022-01-01 ~ 2022-12-31
19,535 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
91,321 GBP2022-01-01 ~ 2022-12-31
63,107 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
32,000 GBP2022-01-01 ~ 2022-12-31
15,000 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
4,534,883 GBP2022-01-01 ~ 2022-12-31
2,548,990 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
489,506 GBP2022-01-01 ~ 2022-12-31
280,974 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
5,550,039 GBP2022-01-01 ~ 2022-12-31
3,116,593 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
100,472 GBP2022-01-01 ~ 2022-12-31
-25,585 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
-19,723 GBP2022-01-01 ~ 2022-12-31
3,268 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
76,578 GBP2022-12-31
99,547 GBP2021-12-31
Office equipment
203,955 GBP2022-12-31
200,973 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
316,056 GBP2022-12-31
336,043 GBP2021-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-24,377 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals
-27,617 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
37,944 GBP2021-12-31
Office equipment
43,864 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
87,484 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
22,238 GBP2022-01-01 ~ 2022-12-31
Office equipment, Owned/Freehold
65,531 GBP2022-01-01 ~ 2022-12-31
Owned/Freehold
91,321 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-11,648 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-12,692 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
48,534 GBP2022-12-31
Office equipment
108,351 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
166,113 GBP2022-12-31
Property, Plant & Equipment
Furniture and fittings
28,044 GBP2022-12-31
61,603 GBP2021-12-31
Office equipment
95,604 GBP2022-12-31
157,109 GBP2021-12-31
Raw materials and consumables
662,782 GBP2022-12-31
538,247 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
2,217,980 GBP2022-12-31
2,634,555 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
1,427,841 GBP2021-12-31
Other Debtors
Current
130,194 GBP2022-12-31
202,869 GBP2021-12-31
Prepayments/Accrued Income
Current
48,034 GBP2022-12-31
94,736 GBP2021-12-31
Debtors - Deferred Tax Asset
Current
90,605 GBP2021-12-31
Trade Creditors/Trade Payables
Current
51,813 GBP2022-12-31
85,143 GBP2021-12-31
Amounts owed to group undertakings
Current
155,890 GBP2022-12-31
Corporation Tax Payable
Current
102,442 GBP2022-12-31
13,755 GBP2021-12-31
Taxation/Social Security Payable
Current
335,199 GBP2022-12-31
197,440 GBP2021-12-31
Other Creditors
Current
46,444 GBP2022-12-31
20,658 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
3,757,522 GBP2022-12-31
5,175,324 GBP2021-12-31
Creditors
Current
4,449,310 GBP2022-12-31
5,492,320 GBP2021-12-31
Net Deferred Tax Liability/Asset
-9,867 GBP2022-12-31
90,605 GBP2021-12-31
49,415 GBP2021-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-100,472 GBP2022-01-01 ~ 2022-12-31
41,190 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-30,049 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2022-12-31
100 shares2021-12-31
Par Value of Share
Class 1 ordinary share
1.002022-01-01 ~ 2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
65,640 GBP2022-12-31
30,795 GBP2021-12-31
Between one and five year
109,400 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
175,040 GBP2022-12-31
30,795 GBP2021-12-31