Average Number of Employees
1132023-01-01 ~ 2023-12-31
822022-01-01 ~ 2022-12-31
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
24,570,006 GBP2023-01-01 ~ 2023-12-31
19,179,116 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-18,227,577 GBP2023-01-01 ~ 2023-12-31
-13,607,595 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
6,342,429 GBP2023-01-01 ~ 2023-12-31
5,571,521 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-5,456,205 GBP2023-01-01 ~ 2023-12-31
-4,928,005 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
886,224 GBP2023-01-01 ~ 2023-12-31
643,516 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
3,521 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-8,162 GBP2023-01-01 ~ 2023-12-31
-5,677 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,833,688 GBP2023-01-01 ~ 2023-12-31
658,837 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-2,170,528 GBP2023-01-01 ~ 2023-12-31
478,034 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-1,451,278 GBP2023-01-01 ~ 2023-12-31
2,551,034 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
1,382,274 GBP2023-12-31
1,612,653 GBP2022-12-31
Property, Plant & Equipment
1,022,401 GBP2023-12-31
878,633 GBP2022-12-31
Fixed Assets - Investments
5,004,409 GBP2023-12-31
7,916,680 GBP2022-12-31
Fixed Assets
7,409,084 GBP2023-12-31
10,407,966 GBP2022-12-31
Total Inventories
977,352 GBP2023-12-31
761,331 GBP2022-12-31
Debtors
4,970,837 GBP2023-12-31
5,875,596 GBP2022-12-31
Cash at bank and in hand
7,803,419 GBP2023-12-31
1,903,433 GBP2022-12-31
Current Assets
13,751,608 GBP2023-12-31
8,540,360 GBP2022-12-31
Net Current Assets/Liabilities
4,039,400 GBP2023-12-31
3,217,431 GBP2022-12-31
Total Assets Less Current Liabilities
11,448,484 GBP2023-12-31
13,625,397 GBP2022-12-31
Net Assets/Liabilities
15,157,307 GBP2023-12-31
16,608,585 GBP2022-12-31
Equity
Called up share capital
107,075 GBP2023-12-31
107,075 GBP2022-12-31
32,221 GBP2021-12-31
Share premium
100,381 GBP2023-12-31
100,381 GBP2022-12-31
100,381 GBP2021-12-31
Capital redemption reserve
792 GBP2023-12-31
792 GBP2022-12-31
792 GBP2021-12-31
Retained earnings (accumulated losses)
7,883,190 GBP2023-12-31
9,334,468 GBP2022-12-31
6,783,434 GBP2021-12-31
Equity
15,157,307 GBP2023-12-31
16,608,585 GBP2022-12-31
6,916,828 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-1,451,278 GBP2023-01-01 ~ 2023-12-31
2,551,034 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
139,291 GBP2023-01-01 ~ 2023-12-31
143,887 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
631,003 GBP2023-01-01 ~ 2023-12-31
357,928 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
146,931 GBP2023-01-01 ~ 2023-12-31
63,123 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-458,422 GBP2023-01-01 ~ 2023-12-31
125,179 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
4,607,580 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
21,393 GBP2022-12-31
Intangible Assets - Gross Cost
4,628,973 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
3,225,306 GBP2023-12-31
2,994,927 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
21,393 GBP2023-12-31
21,393 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
3,246,699 GBP2023-12-31
3,016,320 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
230,379 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
230,379 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
1,382,274 GBP2023-12-31
1,612,653 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
1,168,090 GBP2023-12-31
992,757 GBP2022-12-31
Plant and equipment
315,614 GBP2023-12-31
315,614 GBP2022-12-31
Furniture and fittings
5,700 GBP2023-12-31
5,700 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
273,087 GBP2023-12-31
278,176 GBP2022-12-31
Plant and equipment
250,583 GBP2023-12-31
205,225 GBP2022-12-31
Furniture and fittings
5,700 GBP2023-12-31
5,700 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
551,519 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
45,358 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
895,003 GBP2023-12-31
714,581 GBP2022-12-31
Plant and equipment
65,031 GBP2023-12-31
110,389 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
53,249 GBP2023-12-31
65,445 GBP2022-12-31
Computers
290,117 GBP2023-12-31
247,287 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,832,770 GBP2023-12-31
1,626,803 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-12,196 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-917,479 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
48,739 GBP2023-12-31
58,516 GBP2022-12-31
Computers
232,260 GBP2023-12-31
200,553 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
810,369 GBP2023-12-31
748,170 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
2,419 GBP2023-01-01 ~ 2023-12-31
Computers
31,707 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
631,003 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-12,196 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-568,804 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Motor vehicles
4,510 GBP2023-12-31
6,929 GBP2022-12-31
Computers
57,857 GBP2023-12-31
46,734 GBP2022-12-31
Investments in Group Undertakings
Cost valuation
5,004,409 GBP2023-12-31
7,916,680 GBP2022-12-31
Investments in Group Undertakings
5,004,409 GBP2023-12-31
7,916,680 GBP2022-12-31
Merchandise
977,352 GBP2023-12-31
761,331 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
4,772,736 GBP2023-12-31
5,681,297 GBP2022-12-31
Other Debtors
Current
22,852 GBP2023-12-31
8,290 GBP2022-12-31
Prepayments
Current
175,249 GBP2023-12-31
186,009 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
4,970,837 GBP2023-12-31
5,875,596 GBP2022-12-31
Trade Creditors/Trade Payables
Current
193,670 GBP2023-12-31
123,704 GBP2022-12-31
Amounts owed to group undertakings
Current
5,871,807 GBP2023-12-31
3,768,854 GBP2022-12-31
Corporation Tax Payable
Current
-144,006 GBP2023-12-31
-72,224 GBP2022-12-31
Other Taxation & Social Security Payable
Current
1,614,776 GBP2023-12-31
377,147 GBP2022-12-31
Accrued Liabilities
Current
2,175,961 GBP2023-12-31
1,125,448 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
370,798 GBP2023-12-31
423,900 GBP2022-12-31
Between one and five year
149,604 GBP2023-12-31
431,572 GBP2022-12-31
All periods
520,402 GBP2023-12-31
855,472 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,390,177 GBP2023-12-31
972,812 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
107,075 shares2023-12-31