Turnover/Revenue
33,120,396 GBP2023-01-01 ~ 2023-12-31
16,126,912 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-18,951,655 GBP2023-01-01 ~ 2023-12-31
-9,354,000 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
14,168,741 GBP2023-01-01 ~ 2023-12-31
6,772,912 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-12,989,072 GBP2023-01-01 ~ 2023-12-31
-6,358,607 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,101,242 GBP2023-01-01 ~ 2023-12-31
398,811 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
811,770 GBP2023-01-01 ~ 2023-12-31
396,149 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
659,553 GBP2023-12-31
515,637 GBP2022-12-31
Property, Plant & Equipment
3,304,011 GBP2023-12-31
1,636,240 GBP2022-12-31
Fixed Assets
3,976,064 GBP2023-12-31
2,156,877 GBP2022-12-31
Total Inventories
228,962 GBP2023-12-31
98,416 GBP2022-12-31
Debtors
Current
149,847 GBP2023-12-31
28,140 GBP2022-12-31
Cash at bank and in hand
3,421,147 GBP2023-12-31
1,830,771 GBP2022-12-31
Current Assets
3,799,956 GBP2023-12-31
1,957,327 GBP2022-12-31
Net Current Assets/Liabilities
-1,020,518 GBP2023-12-31
385,654 GBP2022-12-31
Total Assets Less Current Liabilities
2,955,546 GBP2023-12-31
2,542,531 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-742,839 GBP2023-12-31
-1,260,316 GBP2022-12-31
Net Assets/Liabilities
1,839,967 GBP2023-12-31
1,198,947 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Retained earnings (accumulated losses)
1,839,867 GBP2023-12-31
1,198,847 GBP2022-12-31
804,698 GBP2021-12-31
Equity
1,839,967 GBP2023-12-31
1,198,947 GBP2022-12-31
804,798 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
811,770 GBP2023-01-01 ~ 2023-12-31
396,149 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-170,750 GBP2023-01-01 ~ 2023-12-31
-2,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-170,750 GBP2023-01-01 ~ 2023-12-31
-2,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
293,472 GBP2023-01-01 ~ 2023-12-31
70,130 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
8,796,405 GBP2023-01-01 ~ 2023-12-31
4,291,910 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
568,946 GBP2023-01-01 ~ 2023-12-31
263,359 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
9,546,850 GBP2023-01-01 ~ 2023-12-31
4,627,647 GBP2022-01-01 ~ 2022-12-31
Average number of employees in administration and support functions
202023-01-01 ~ 2023-12-31
162022-01-01 ~ 2022-12-31
Average Number of Employees
7012023-01-01 ~ 2023-12-31
4592022-01-01 ~ 2022-12-31
Director Remuneration
10,285 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
3,000 GBP2023-01-01 ~ 2023-12-31
1,950 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
289,472 GBP2023-01-01 ~ 2023-12-31
2,662 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
275,311 GBP2023-01-01 ~ 2023-12-31
75,774 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
635,012 GBP2023-12-31
408,901 GBP2022-12-31
Deferred Tax Liabilities
635,012 GBP2023-12-31
408,901 GBP2022-12-31
Intangible Assets - Gross Cost
Goodwill
506,389 GBP2023-12-31
463,968 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
150,000 GBP2023-12-31
60,000 GBP2022-12-31
Other
80,839 GBP2023-12-31
36,503 GBP2022-12-31
Intangible Assets - Gross Cost
737,228 GBP2023-12-31
560,471 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
65,033 GBP2023-12-31
40,598 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
8,125 GBP2023-12-31
2,750 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
77,675 GBP2023-12-31
44,834 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
24,435 GBP2023-01-01 ~ 2023-12-31
Patents/Trademarks/Licences/Concessions
5,375 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
32,841 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
441,356 GBP2023-12-31
423,370 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
141,875 GBP2023-12-31
57,250 GBP2022-12-31
Other
76,322 GBP2023-12-31
35,017 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Tools/Equipment for furniture and fittings
3,700,448 GBP2023-12-31
1,739,205 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,700,448 GBP2023-12-31
1,739,205 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Tools/Equipment for furniture and fittings
396,437 GBP2023-12-31
102,965 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
396,437 GBP2023-12-31
102,965 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Tools/Equipment for furniture and fittings
293,472 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
293,472 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Tools/Equipment for furniture and fittings
3,304,011 GBP2023-12-31
1,636,240 GBP2022-12-31
Other types of inventories not specified separately
228,962 GBP2023-12-31
98,416 GBP2022-12-31
Trade Debtors/Trade Receivables
Current, Amounts falling due within one year
14,104 GBP2023-12-31
Other Debtors
Current, Amounts falling due within one year
88,000 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
149,847 GBP2023-12-31
28,140 GBP2022-12-31
Cash and Cash Equivalents
3,421,147 GBP2023-12-31
1,830,771 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
174,071 GBP2023-12-31
240,300 GBP2022-12-31
Non-current, Amounts falling due after one year
742,839 GBP2023-12-31
1,260,316 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
372,740 GBP2023-12-31
83,268 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
75 shares2023-12-31
75 shares2022-12-31
Par Value of Share
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
25 shares2023-12-31
25 shares2022-12-31
Number of Shares Issued (Fully Paid)
100 shares2023-12-31
100 shares2022-12-31
Nominal value of allotted share capital
100 GBP2023-01-01 ~ 2023-12-31
100 GBP2022-01-01 ~ 2022-12-31
Bank Borrowings
Non-current
742,839 GBP2023-12-31
1,260,316 GBP2022-12-31
Current
174,071 GBP2023-12-31
240,300 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,336,716 GBP2023-12-31
501,108 GBP2022-12-31
Between two and five year
5,346,864 GBP2023-12-31
2,004,432 GBP2022-12-31
More than five year
17,778,977 GBP2023-12-31
6,209,867 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
24,462,557 GBP2023-12-31
8,715,407 GBP2022-12-31