Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
11,631,374 GBP2023-01-01 ~ 2023-12-31
10,681,046 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
4,832,304 GBP2023-01-01 ~ 2023-12-31
6,053,208 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
6,799,070 GBP2023-01-01 ~ 2023-12-31
4,627,838 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
6,201,797 GBP2023-01-01 ~ 2023-12-31
5,658,269 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
746,658 GBP2023-01-01 ~ 2023-12-31
-948,330 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
3,589 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
32 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
750,215 GBP2023-01-01 ~ 2023-12-31
-113,580 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
150,742 GBP2023-01-01 ~ 2023-12-31
26,396 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
599,473 GBP2023-01-01 ~ 2023-12-31
-139,976 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
599,473 GBP2023-01-01 ~ 2023-12-31
-139,976 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
4,125 GBP2023-12-31
Property, Plant & Equipment
1,787,497 GBP2023-12-31
1,117,192 GBP2022-12-31
Fixed Assets
1,791,622 GBP2023-12-31
1,117,192 GBP2022-12-31
Total Inventories
72,409 GBP2023-12-31
60,935 GBP2022-12-31
Debtors
494,728 GBP2023-12-31
712,960 GBP2022-12-31
Cash at bank and in hand
275,263 GBP2023-12-31
292,412 GBP2022-12-31
Current Assets
842,400 GBP2023-12-31
1,066,307 GBP2022-12-31
Creditors
Current
2,961,435 GBP2023-12-31
3,261,127 GBP2022-12-31
Net Current Assets/Liabilities
-2,119,035 GBP2023-12-31
-2,194,820 GBP2022-12-31
Total Assets Less Current Liabilities
-327,413 GBP2023-12-31
-1,077,628 GBP2022-12-31
Creditors
Non-current
-641,578 GBP2023-12-31
-641,578 GBP2022-12-31
Net Assets/Liabilities
-1,327,992 GBP2023-12-31
-1,927,465 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Retained earnings (accumulated losses)
-1,328,092 GBP2023-12-31
-1,927,565 GBP2022-12-31
-1,787,589 GBP2021-12-31
Equity
-1,327,992 GBP2023-12-31
-1,927,465 GBP2022-12-31
-1,787,489 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
599,473 GBP2023-01-01 ~ 2023-12-31
-139,976 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
3,202,181 GBP2023-01-01 ~ 2023-12-31
2,985,486 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
290,763 GBP2023-01-01 ~ 2023-12-31
245,456 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
45,555 GBP2023-01-01 ~ 2023-12-31
36,372 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,538,499 GBP2023-01-01 ~ 2023-12-31
3,267,314 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1622023-01-01 ~ 2023-12-31
1202022-01-01 ~ 2022-12-31
Director Remuneration
55,867 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
163,862 GBP2023-01-01 ~ 2023-12-31
137,897 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
10,000 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
187,554 GBP2023-01-01 ~ 2023-12-31
-21,580 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
4,125 GBP2023-12-31
Intangible Assets
Development expenditure
4,125 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
671,920 GBP2023-12-31
329,847 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,215,330 GBP2023-12-31
1,381,163 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
153,655 GBP2023-12-31
94,925 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
427,833 GBP2023-12-31
263,971 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
58,730 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
163,862 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
518,265 GBP2023-12-31
234,922 GBP2022-12-31
Merchandise
72,409 GBP2023-12-31
60,935 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
67,063 GBP2023-12-31
74,418 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
101,250 GBP2023-12-31
592,948 GBP2022-12-31
Prepayments
Current
326,415 GBP2023-12-31
45,594 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
494,728 GBP2023-12-31
712,960 GBP2022-12-31
Trade Creditors/Trade Payables
Current
384,989 GBP2023-12-31
1,382,865 GBP2022-12-31
Amounts owed to group undertakings
Current
2,341,174 GBP2023-12-31
1,556,498 GBP2022-12-31
Other Taxation & Social Security Payable
Current
50,369 GBP2023-12-31
43,574 GBP2022-12-31
Other Creditors
Current
101,795 GBP2023-12-31
7,380 GBP2022-12-31
Accrued Liabilities
Current
83,108 GBP2023-12-31
270,810 GBP2022-12-31
Other Creditors
Non-current
641,578 GBP2023-12-31
641,578 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
130,000 GBP2023-12-31
50,000 GBP2022-12-31
Between one and five year
520,000 GBP2023-12-31
200,000 GBP2022-12-31
More than five year
1,037,500 GBP2023-12-31
354,166 GBP2022-12-31
All periods
1,687,500 GBP2023-12-31
604,166 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
359,001 GBP2023-12-31
208,259 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
599,473 GBP2023-01-01 ~ 2023-12-31