Turnover/Revenue
3,617,000 GBP2023-01-01 ~ 2023-12-31
2,704,000 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-413,000 GBP2023-01-01 ~ 2023-12-31
-504,000 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,204,000 GBP2023-01-01 ~ 2023-12-31
2,200,000 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-38,000 GBP2023-01-01 ~ 2023-12-31
-48,000 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,932,000 GBP2023-01-01 ~ 2023-12-31
-1,696,000 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
234,000 GBP2023-01-01 ~ 2023-12-31
456,000 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
142,000 GBP2023-01-01 ~ 2023-12-31
23,000 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-615,000 GBP2023-01-01 ~ 2023-12-31
-242,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-239,000 GBP2023-01-01 ~ 2023-12-31
237,000 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-110,000 GBP2023-01-01 ~ 2023-12-31
-55,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
509,000 GBP2023-12-31
687,000 GBP2022-12-31
Property, Plant & Equipment
442,000 GBP2023-12-31
559,000 GBP2022-12-31
Fixed Assets
951,000 GBP2023-12-31
1,246,000 GBP2022-12-31
Total Inventories
74,000 GBP2023-12-31
188,000 GBP2022-12-31
Debtors
4,497,000 GBP2023-12-31
1,857,000 GBP2022-12-31
Current Assets
4,571,000 GBP2023-12-31
2,045,000 GBP2022-12-31
Net Current Assets/Liabilities
3,183,000 GBP2023-12-31
1,447,000 GBP2022-12-31
Total Assets Less Current Liabilities
4,134,000 GBP2023-12-31
2,693,000 GBP2022-12-31
Net Assets/Liabilities
-7,340,000 GBP2023-12-31
-6,991,000 GBP2022-12-31
Equity
Called up share capital
125 GBP2023-12-31
125 GBP2022-12-31
Share premium
33,975 GBP2023-12-31
33,975 GBP2022-12-31
Retained earnings (accumulated losses)
-87,000 GBP2023-12-31
262,000 GBP2022-12-31
Equity
-7,340,000 GBP2023-12-31
-6,991,000 GBP2022-12-31
Average Number of Employees
322023-01-01 ~ 2023-12-31
232022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Other than goodwill
1,718,000 GBP2023-12-31
1,262,000 GBP2022-12-31
Intangible Assets - Gross Cost
1,718,000 GBP2023-12-31
1,262,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Other than goodwill
1,209,000 GBP2023-12-31
575,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,209,000 GBP2023-12-31
575,000 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Other than goodwill
634,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
634,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other than goodwill
509,000 GBP2023-12-31
687,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
455,000 GBP2023-12-31
515,000 GBP2022-12-31
Plant and equipment
90,000 GBP2023-12-31
73,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
545,000 GBP2023-12-31
588,000 GBP2022-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
Land and buildings
60,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
60,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
85,000 GBP2023-12-31
21,000 GBP2022-12-31
Plant and equipment
18,000 GBP2023-12-31
8,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
103,000 GBP2023-12-31
29,000 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
64,000 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
10,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
74,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
370,000 GBP2023-12-31
494,000 GBP2022-12-31
Plant and equipment
72,000 GBP2023-12-31
65,000 GBP2022-12-31
Other types of inventories not specified separately
74,000 GBP2023-12-31
188,000 GBP2022-12-31
Trade Debtors/Trade Receivables
283,000 GBP2023-12-31
223,000 GBP2022-12-31
Prepayments/Accrued Income
89,000 GBP2023-12-31
27,000 GBP2022-12-31
Other Debtors
4,125,000 GBP2023-12-31
1,607,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
38,000 GBP2023-12-31
41,000 GBP2022-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
103,000 GBP2023-12-31
321,000 GBP2022-12-31
Taxation/Social Security Payable
Amounts falling due within one year
313,000 GBP2023-12-31
79,000 GBP2022-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
901,000 GBP2023-12-31
109,000 GBP2022-12-31
Other Creditors
Amounts falling due within one year
33,000 GBP2023-12-31
48,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
256,000 GBP2023-12-31
321,000 GBP2022-12-31
Other Creditors
Amounts falling due after one year
11,130,000 GBP2023-12-31
9,246,000 GBP2022-12-31