Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Class 2 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
3,337,498 GBP2023-01-01 ~ 2023-12-31
1,525,616 GBP2022-02-11 ~ 2022-12-31
Cost of Sales
-1,184,849 GBP2023-01-01 ~ 2023-12-31
-562,891 GBP2022-02-11 ~ 2022-12-31
Gross Profit/Loss
2,152,649 GBP2023-01-01 ~ 2023-12-31
962,725 GBP2022-02-11 ~ 2022-12-31
Administrative Expenses
-1,962,083 GBP2023-01-01 ~ 2023-12-31
-925,470 GBP2022-02-11 ~ 2022-12-31
Operating Profit/Loss
190,566 GBP2023-01-01 ~ 2023-12-31
37,255 GBP2022-02-11 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-39,701 GBP2023-01-01 ~ 2023-12-31
-16,549 GBP2022-02-11 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
150,865 GBP2023-01-01 ~ 2023-12-31
20,706 GBP2022-02-11 ~ 2022-12-31
Profit/Loss
-51,758 GBP2023-01-01 ~ 2023-12-31
152,723 GBP2022-02-11 ~ 2022-12-31
Intangible Assets
1,123,042 GBP2023-12-31
29,125 GBP2022-12-31
Property, Plant & Equipment
1,374,764 GBP2023-12-31
561,133 GBP2022-12-31
Fixed Assets - Investments
1,250 GBP2023-12-31
1,250 GBP2022-12-31
Fixed Assets
2,499,056 GBP2023-12-31
591,508 GBP2022-12-31
Total Inventories
48,077 GBP2023-12-31
16,269 GBP2022-12-31
Debtors
44,714 GBP2023-12-31
153,642 GBP2022-12-31
Cash at bank and in hand
703,664 GBP2023-12-31
359,642 GBP2022-12-31
Current Assets
796,455 GBP2023-12-31
529,553 GBP2022-12-31
Creditors
Current
1,216,824 GBP2023-12-31
599,380 GBP2022-12-31
Net Current Assets/Liabilities
-420,369 GBP2023-12-31
-69,827 GBP2022-12-31
Total Assets Less Current Liabilities
2,078,687 GBP2023-12-31
521,681 GBP2022-12-31
Creditors
Non-current
-1,975,016 GBP2023-12-31
-370,858 GBP2022-12-31
Net Assets/Liabilities
33,065 GBP2023-12-31
150,823 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
32,965 GBP2023-12-31
150,723 GBP2022-12-31
Equity
33,065 GBP2023-12-31
150,823 GBP2022-12-31
Wages/Salaries
900,321 GBP2023-01-01 ~ 2023-12-31
445,121 GBP2022-02-11 ~ 2022-12-31
Social Security Costs
38,493 GBP2023-01-01 ~ 2023-12-31
16,351 GBP2022-02-11 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
12,017 GBP2023-01-01 ~ 2023-12-31
4,673 GBP2022-02-11 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
950,831 GBP2023-01-01 ~ 2023-12-31
466,145 GBP2022-02-11 ~ 2022-12-31
Average Number of Employees
1432023-01-01 ~ 2023-12-31
572022-02-11 ~ 2022-12-31
Director Remuneration
28,500 GBP2023-01-01 ~ 2023-12-31
6,000 GBP2022-02-11 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
104,075 GBP2023-01-01 ~ 2023-12-31
50,641 GBP2022-02-11 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
30,000 GBP2023-12-31
30,000 GBP2022-12-31
Intangible Assets - Gross Cost
1,130,000 GBP2023-12-31
30,000 GBP2022-12-31
Net goodwill
1,100,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
2,375 GBP2023-12-31
875 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
6,958 GBP2023-12-31
875 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
4,583 GBP2023-01-01 ~ 2023-12-31
Patents/Trademarks/Licences/Concessions
1,500 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
6,083 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
4,583 GBP2023-12-31
Intangible Assets
Net goodwill
1,095,417 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
27,625 GBP2023-12-31
29,125 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,500,407 GBP2023-12-31
600,157 GBP2022-12-31
Computers
19,251 GBP2023-12-31
1,795 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,529,480 GBP2023-12-31
611,774 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
151,085 GBP2023-12-31
50,035 GBP2022-12-31
Computers
2,853 GBP2023-12-31
320 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
154,716 GBP2023-12-31
50,641 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
101,050 GBP2023-01-01 ~ 2023-12-31
Computers
2,533 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
104,075 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
1,349,322 GBP2023-12-31
550,122 GBP2022-12-31
Computers
16,398 GBP2023-12-31
1,475 GBP2022-12-31
Other Investments Other Than Loans
Cost valuation
1,250 GBP2022-12-31
Other Investments Other Than Loans
1,250 GBP2023-12-31
1,250 GBP2022-12-31
Merchandise
38,310 GBP2023-12-31
12,491 GBP2022-12-31
Raw Materials
7,196 GBP2023-12-31
3,535 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
4,701 GBP2023-12-31
742 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
132,017 GBP2022-12-31
Prepayments
Current
40,013 GBP2023-12-31
20,883 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
44,714 GBP2023-12-31
153,642 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
174,523 GBP2023-12-31
67,429 GBP2022-12-31
Trade Creditors/Trade Payables
Current
307,789 GBP2023-12-31
168,368 GBP2022-12-31
Other Taxation & Social Security Payable
Current
18,724 GBP2023-12-31
8,761 GBP2022-12-31
Other Creditors
Current
98,477 GBP2023-12-31
22,618 GBP2022-12-31
Accrued Liabilities
Current
54,984 GBP2023-12-31
45,302 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
1,975,016 GBP2023-12-31
370,858 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
174,523 GBP2023-12-31
67,429 GBP2022-12-31
Non-current, Between one and two years
349,047 GBP2023-12-31
67,429 GBP2022-12-31
Non-current, Between two and five year
1,625,969 GBP2023-12-31
303,429 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
75 shares2023-12-31
Class 2 ordinary share
25 shares2023-12-31