Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
24,171,559 GBP2023-01-01 ~ 2023-12-31
16,265,434 GBP2022-03-10 ~ 2022-12-31
Cost of Sales
22,284,874 GBP2023-01-01 ~ 2023-12-31
14,859,094 GBP2022-03-10 ~ 2022-12-31
Gross Profit/Loss
1,886,685 GBP2023-01-01 ~ 2023-12-31
1,406,340 GBP2022-03-10 ~ 2022-12-31
Distribution Costs
228,354 GBP2023-01-01 ~ 2023-12-31
210,544 GBP2022-03-10 ~ 2022-12-31
Administrative Expenses
1,924,714 GBP2023-01-01 ~ 2023-12-31
1,883,037 GBP2022-03-10 ~ 2022-12-31
Operating Profit/Loss
-256,918 GBP2023-01-01 ~ 2023-12-31
-679,476 GBP2022-03-10 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
74,191 GBP2023-01-01 ~ 2023-12-31
18,782 GBP2022-03-10 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-331,109 GBP2023-01-01 ~ 2023-12-31
-698,258 GBP2022-03-10 ~ 2022-12-31
Profit/Loss
-331,109 GBP2023-01-01 ~ 2023-12-31
-698,258 GBP2022-03-10 ~ 2022-12-31
Comprehensive Income/Expense
-331,109 GBP2023-01-01 ~ 2023-12-31
-698,258 GBP2022-03-10 ~ 2022-12-31
Intangible Assets
196,287 GBP2023-12-31
117,419 GBP2022-12-31
Property, Plant & Equipment
15,962 GBP2023-12-31
25,822 GBP2022-12-31
Fixed Assets
212,249 GBP2023-12-31
143,241 GBP2022-12-31
Total Inventories
1,417,578 GBP2023-12-31
1,203,649 GBP2022-12-31
Debtors
5,710,746 GBP2023-12-31
3,739,432 GBP2022-12-31
Cash at bank and in hand
193,270 GBP2023-12-31
933,384 GBP2022-12-31
Current Assets
7,321,594 GBP2023-12-31
5,876,465 GBP2022-12-31
Creditors
Current
3,355,227 GBP2023-12-31
1,509,981 GBP2022-12-31
Net Current Assets/Liabilities
3,966,367 GBP2023-12-31
4,366,484 GBP2022-12-31
Total Assets Less Current Liabilities
4,178,616 GBP2023-12-31
4,509,725 GBP2022-12-31
Equity
Called up share capital
5,010 GBP2023-12-31
5,010 GBP2022-12-31
5,010 GBP2022-03-09
Retained earnings (accumulated losses)
4,173,606 GBP2023-12-31
4,504,715 GBP2022-12-31
5,202,973 GBP2022-03-09
Equity
4,178,616 GBP2023-12-31
4,509,725 GBP2022-12-31
5,207,983 GBP2022-03-09
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-331,109 GBP2023-01-01 ~ 2023-12-31
-698,258 GBP2022-03-10 ~ 2022-12-31
Wages/Salaries
1,020,072 GBP2023-01-01 ~ 2023-12-31
885,985 GBP2022-03-10 ~ 2022-12-31
Social Security Costs
85,854 GBP2023-01-01 ~ 2023-12-31
77,182 GBP2022-03-10 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
18,505 GBP2023-01-01 ~ 2023-12-31
16,981 GBP2022-03-10 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,124,431 GBP2023-01-01 ~ 2023-12-31
980,148 GBP2022-03-10 ~ 2022-12-31
Average Number of Employees
432023-01-01 ~ 2023-12-31
482022-03-10 ~ 2022-12-31
Director Remuneration
81,878 GBP2023-01-01 ~ 2023-12-31
68,959 GBP2022-03-10 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
18,071 GBP2023-01-01 ~ 2023-12-31
15,976 GBP2022-03-10 ~ 2022-12-31
Audit Fees/Expenses
8,500 GBP2023-01-01 ~ 2023-12-31
8,500 GBP2022-03-10 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-82,777 GBP2023-01-01 ~ 2023-12-31
-132,669 GBP2022-03-10 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
1,238,292 GBP2023-12-31
1,109,578 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
1,042,005 GBP2023-12-31
992,159 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
49,876 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
196,287 GBP2023-12-31
117,419 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
508,581 GBP2023-12-31
504,665 GBP2022-12-31
Computers
451,208 GBP2023-12-31
446,913 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
959,789 GBP2023-12-31
951,578 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
501,255 GBP2023-12-31
488,809 GBP2022-12-31
Computers
442,572 GBP2023-12-31
436,947 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
943,827 GBP2023-12-31
925,756 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
12,446 GBP2023-01-01 ~ 2023-12-31
Computers
5,625 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
18,071 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Furniture and fittings
7,326 GBP2023-12-31
15,856 GBP2022-12-31
Computers
8,636 GBP2023-12-31
9,966 GBP2022-12-31
Finished Goods
1,417,578 GBP2023-12-31
1,203,649 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
4,615,004 GBP2023-12-31
3,186,987 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,001,000 GBP2023-12-31
476,898 GBP2022-12-31
Prepayments
Current
94,742 GBP2023-12-31
75,547 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
5,710,746 GBP2023-12-31
3,739,432 GBP2022-12-31
Trade Creditors/Trade Payables
Current
227,259 GBP2023-12-31
355,141 GBP2022-12-31
Amounts owed to group undertakings
Current
1,548,868 GBP2023-12-31
180,797 GBP2022-12-31
Other Taxation & Social Security Payable
Current
22,230 GBP2023-12-31
21,319 GBP2022-12-31
Other Creditors
Current
800,110 GBP2023-12-31
707,615 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
45,954 GBP2023-12-31
35,064 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
5,010 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-331,109 GBP2023-01-01 ~ 2023-12-31