(expand)Turnover/Revenue
20,133,107 GBP2022-01-01 ~ 2023-03-31
19,834,365 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-21,467,064 GBP2022-01-01 ~ 2023-03-31
-16,741,713 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
-1,333,957 GBP2022-01-01 ~ 2023-03-31
3,092,652 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-22,074,044 GBP2022-01-01 ~ 2023-03-31
-15,225,428 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
-23,408,001 GBP2022-01-01 ~ 2023-03-31
-11,823,416 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
11 GBP2022-01-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
-23,945,526 GBP2022-01-01 ~ 2023-03-31
-12,284,915 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
-23,945,526 GBP2022-01-01 ~ 2023-03-31
-11,879,072 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
4,683,947 GBP2023-03-31
5,551,345 GBP2021-12-31
Property, Plant & Equipment
340,299 GBP2023-03-31
5,554,759 GBP2021-12-31
Fixed Assets - Investments
1 GBP2023-03-31
1 GBP2021-12-31
Fixed Assets
5,024,247 GBP2023-03-31
11,106,105 GBP2021-12-31
Total Inventories
1,110,999 GBP2023-03-31
5,314,918 GBP2021-12-31
Debtors
14,339,232 GBP2023-03-31
3,252,975 GBP2021-12-31
Cash at bank and in hand
1,245,461 GBP2023-03-31
1,012,950 GBP2021-12-31
Current Assets
16,695,692 GBP2023-03-31
9,580,843 GBP2021-12-31
Net Current Assets/Liabilities
-40,701,585 GBP2023-03-31
-21,002,703 GBP2021-12-31
Total Assets Less Current Liabilities
-35,677,338 GBP2023-03-31
-9,896,598 GBP2021-12-31
Net Assets/Liabilities
-36,106,091 GBP2023-03-31
-12,160,565 GBP2021-12-31
Equity
Called up share capital
13,689,243 GBP2023-03-31
13,689,243 GBP2021-12-31
13,689,243 GBP2020-12-31
Retained earnings (accumulated losses)
-49,795,334 GBP2023-03-31
-25,849,808 GBP2021-12-31
-13,970,736 GBP2020-12-31
Equity
-36,106,091 GBP2023-03-31
-12,160,565 GBP2021-12-31
-281,493 GBP2020-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-23,945,526 GBP2022-01-01 ~ 2023-03-31
Comprehensive Income/Expense
-23,945,526 GBP2022-01-01 ~ 2023-03-31
Wages/Salaries
7,902,179 GBP2022-01-01 ~ 2023-03-31
6,685,420 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
743,897 GBP2022-01-01 ~ 2023-03-31
805,655 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
531,758 GBP2022-01-01 ~ 2023-03-31
403,975 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
9,177,834 GBP2022-01-01 ~ 2023-03-31
7,895,050 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
1722022-01-01 ~ 2023-03-31
1752021-01-01 ~ 2021-12-31
Director Remuneration
171,816 GBP2022-01-01 ~ 2023-03-31
144,750 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
1,287,705 GBP2022-01-01 ~ 2023-03-31
424,817 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
111,529 GBP2022-01-01 ~ 2023-03-31
25,395 GBP2021-01-01 ~ 2021-12-31
Current Tax for the Period
-405,843 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
-4,549,650 GBP2022-01-01 ~ 2023-03-31
-2,334,134 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Net goodwill
939,179 GBP2021-12-31
Patents/Trademarks/Licences/Concessions
6,000,000 GBP2021-12-31
Intangible Assets - Gross Cost
6,939,179 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
305,232 GBP2023-03-31
187,834 GBP2021-12-31
Patents/Trademarks/Licences/Concessions
1,950,000 GBP2023-03-31
1,200,000 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
2,255,232 GBP2023-03-31
1,387,834 GBP2021-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
117,398 GBP2022-01-01 ~ 2023-03-31
Patents/Trademarks/Licences/Concessions
750,000 GBP2022-01-01 ~ 2023-03-31
Intangible Assets - Increase From Amortisation Charge for Year
867,398 GBP2022-01-01 ~ 2023-03-31
Intangible Assets
Net goodwill
633,947 GBP2023-03-31
751,345 GBP2021-12-31
Patents/Trademarks/Licences/Concessions
4,050,000 GBP2023-03-31
4,800,000 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
18,082 GBP2021-12-31
Plant and equipment
676,981 GBP2023-03-31
1,712,076 GBP2021-12-31
Furniture and fittings
4,488,674 GBP2021-12-31
Computers
34,496 GBP2023-03-31
38,422 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
753,733 GBP2023-03-31
6,257,254 GBP2021-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-1,049,921 GBP2022-01-01 ~ 2023-03-31
Furniture and fittings
-4,490,079 GBP2022-01-01 ~ 2023-03-31
Computers
-15,024 GBP2022-01-01 ~ 2023-03-31
Property, Plant & Equipment - Disposals
-5,555,024 GBP2022-01-01 ~ 2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
375,242 GBP2023-03-31
464,626 GBP2021-12-31
Furniture and fittings
218,388 GBP2021-12-31
Computers
28,557 GBP2023-03-31
15,575 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
413,434 GBP2023-03-31
702,495 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
146,756 GBP2022-01-01 ~ 2023-03-31
Furniture and fittings
1,122,238 GBP2022-01-01 ~ 2023-03-31
Computers
12,982 GBP2022-01-01 ~ 2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,287,705 GBP2022-01-01 ~ 2023-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-236,140 GBP2022-01-01 ~ 2023-03-31
Furniture and fittings
-1,340,626 GBP2022-01-01 ~ 2023-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-1,576,766 GBP2022-01-01 ~ 2023-03-31
Property, Plant & Equipment
Plant and equipment
301,739 GBP2023-03-31
1,247,450 GBP2021-12-31
Computers
5,939 GBP2023-03-31
22,847 GBP2021-12-31
Furniture and fittings
4,270,286 GBP2021-12-31
Investments in Group Undertakings
Cost valuation
1 GBP2021-12-31
Investments in Group Undertakings
1 GBP2023-03-31
1 GBP2021-12-31
Merchandise
3,052,436 GBP2021-12-31
Raw Materials
49,115 GBP2023-03-31
1,024,012 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
629,026 GBP2023-03-31
394,377 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
12,443,036 GBP2023-03-31
Other Debtors
Current
1,825,727 GBP2021-12-31
Amount of corporation tax that is recoverable
Current
405,843 GBP2021-12-31
Amount of value-added tax that is recoverable
Current
1,217,870 GBP2023-03-31
Prepayments
Current
49,300 GBP2023-03-31
627,028 GBP2021-12-31
Debtors
Current, Amounts falling due within one year
14,339,232 GBP2023-03-31
3,252,975 GBP2021-12-31
Bank Borrowings/Overdrafts
Current
367,868 GBP2023-03-31
956,311 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Current
678,613 GBP2023-03-31
1,952,645 GBP2021-12-31
Trade Creditors/Trade Payables
Current
6,333,749 GBP2023-03-31
4,513,210 GBP2021-12-31
Amounts owed to group undertakings
Current
31,107,805 GBP2023-03-31
1,897,586 GBP2021-12-31
Other Taxation & Social Security Payable
Current
2,976,126 GBP2023-03-31
2,057,223 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
10,350,031 GBP2023-03-31
13,731,364 GBP2021-12-31
Bank Borrowings/Overdrafts
Non-current
61,876 GBP2023-03-31
1,299,279 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Non-current
239,356 GBP2023-03-31
904,688 GBP2021-12-31
Bank Borrowings
Current, Amounts falling due within one year
367,868 GBP2023-03-31
956,311 GBP2021-12-31
Between two and five year, Non-current
61,876 GBP2023-03-31
1,299,279 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
1,952,645 GBP2021-12-31
Between one and five year, hire purchase agreements
239,356 GBP2023-03-31
904,688 GBP2021-12-31
hire purchase agreements
917,969 GBP2023-03-31
2,857,333 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,458,423 GBP2023-03-31
1,631,895 GBP2021-12-31
Between one and five year
7,873,449 GBP2023-03-31
5,886,294 GBP2021-12-31
More than five year
2,311,755 GBP2023-03-31
4,826,363 GBP2021-12-31
All periods
11,643,627 GBP2023-03-31
12,344,552 GBP2021-12-31
Bank Borrowings
Secured
429,744 GBP2023-03-31
2,255,590 GBP2021-12-31
Total Borrowings
Secured
1,347,713 GBP2023-03-31
5,112,923 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
13,689,243 shares2023-03-31
Profit/Loss
Retained earnings (accumulated losses)
-23,945,526 GBP2022-01-01 ~ 2023-03-31