Turnover/Revenue
1,619,525 GBP2023-01-01 ~ 2023-12-31
638,937 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-1,046,660 GBP2023-01-01 ~ 2023-12-31
-450,396 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
572,865 GBP2023-01-01 ~ 2023-12-31
188,541 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,024,233 GBP2023-01-01 ~ 2023-12-31
-1,767,341 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-1,451,368 GBP2023-01-01 ~ 2023-12-31
-1,573,635 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
18,160 GBP2023-01-01 ~ 2023-12-31
9,269 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,472,013 GBP2023-01-01 ~ 2023-12-31
-1,607,272 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
220,674 GBP2023-01-01 ~ 2023-12-31
774,485 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-1,251,339 GBP2023-01-01 ~ 2023-12-31
-832,787 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-1,251,339 GBP2023-01-01 ~ 2023-12-31
-832,787 GBP2022-01-01 ~ 2022-12-31
Fixed Assets
5,697,067 GBP2023-12-31
6,312,889 GBP2022-12-31
Total Inventories
1,070,945 GBP2023-12-31
1,322,736 GBP2022-12-31
Debtors
Current
1,131,019 GBP2023-12-31
1,022,639 GBP2022-12-31
Cash at bank and in hand
31,589 GBP2023-12-31
142,446 GBP2022-12-31
Current Assets
3,522,808 GBP2023-12-31
3,556,402 GBP2022-12-31
Creditors
Current
-733,403 GBP2023-12-31
-700,706 GBP2022-12-31
Net Current Assets/Liabilities
2,789,405 GBP2023-12-31
2,855,696 GBP2022-12-31
Total Assets Less Current Liabilities
8,486,472 GBP2023-12-31
9,168,585 GBP2022-12-31
Creditors
Non-current
-6,439,488 GBP2023-12-31
-7,870,762 GBP2022-12-31
Net Assets/Liabilities
2,046,984 GBP2023-12-31
1,297,823 GBP2022-12-31
Equity
Called up share capital
4,500,500 GBP2023-12-31
2,500,000 GBP2022-12-31
500,000 GBP2021-12-31
Retained earnings (accumulated losses)
-2,473,516 GBP2023-12-31
-1,222,177 GBP2022-12-31
-389,390 GBP2021-12-31
Equity
2,046,984 GBP2023-12-31
1,297,823 GBP2022-12-31
110,610 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
-1,251,339 GBP2023-01-01 ~ 2023-12-31
-832,787 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-1,251,339 GBP2023-01-01 ~ 2023-12-31
-832,787 GBP2022-01-01 ~ 2022-12-31
Equity
Share premium
20,000 GBP2023-12-31
20,000 GBP2022-12-31
Property, Plant & Equipment - Depreciation Expense
768,589 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
723,031 GBP2023-01-01 ~ 2023-12-31
599,612 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
84,533 GBP2023-01-01 ~ 2023-12-31
71,581 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
841,843 GBP2023-01-01 ~ 2023-12-31
704,184 GBP2022-01-01 ~ 2022-12-31
Average number of employees in administration and support functions
112023-01-01 ~ 2023-12-31
72022-01-01 ~ 2022-12-31
Average Number of Employees
112023-01-01 ~ 2023-12-31
72022-01-01 ~ 2022-12-31
Director Remuneration
363,169 GBP2023-01-01 ~ 2023-12-31
347,438 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-279,682 GBP2023-01-01 ~ 2023-12-31
-305,382 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-1,181,752 GBP2023-12-31
-1,306,978 GBP2022-12-31
Deferred Tax Liabilities
-1,181,752 GBP2023-12-31
-1,306,978 GBP2022-12-31
Net Deferred Tax Liability/Asset
1,176,836 GBP2023-12-31
1,068,581 GBP2022-12-31
294,096 GBP2021-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
108,255 GBP2023-01-01 ~ 2023-12-31
774,485 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
217,808 GBP2023-12-31
217,808 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
26,319 GBP2023-12-31
15,418 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
10,901 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
23,180 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
664,795 GBP2023-01-01 ~ 2023-12-31
Raw materials and consumables
746,078 GBP2023-12-31
771,802 GBP2022-12-31
Merchandise
319,147 GBP2023-12-31
550,934 GBP2022-12-31
Finished Goods
5,720 GBP2023-12-31
Prepayments
1,502 GBP2023-12-31
Debtors
1,131,019 GBP2023-12-31
Trade Creditors/Trade Payables
305,807 GBP2023-12-31
Other Taxation & Social Security Payable
56,822 GBP2023-12-31
Accrued Liabilities/Deferred Income
29,344 GBP2023-12-31
Creditors
733,403 GBP2023-12-31
Total Borrowings
Non-current, Amounts falling due after one year
6,439,488 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
6,439,488 GBP2023-12-31
Other Remaining Borrowings
Non-current
5,690,998 GBP2023-12-31
Total Borrowings
Non-current
6,439,488 GBP2023-12-31
Bank Overdrafts
Current
40 GBP2023-12-31
Total Borrowings
Current
119,820 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
102023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
250,050 shares2023-12-31
50,000 shares2022-12-31
Number of Shares Issued (Fully Paid)
450,050 shares2023-12-31
250,000 shares2022-12-31
Nominal value of allotted share capital
4,500,500 GBP2023-01-01 ~ 2023-12-31
2,500,000 GBP2022-01-01 ~ 2022-12-31