Average Number of Employees
272023-01-01 ~ 2023-12-31
342022-01-01 ~ 2022-12-31
Turnover/Revenue
9,888,979 GBP2023-01-01 ~ 2023-12-31
11,965,437 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-13,088,797 GBP2023-01-01 ~ 2023-12-31
-13,062,148 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
-3,199,818 GBP2023-01-01 ~ 2023-12-31
-1,096,711 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,127,024 GBP2023-01-01 ~ 2023-12-31
-2,399,210 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-5,326,842 GBP2023-01-01 ~ 2023-12-31
-3,495,921 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
36,101 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-5,290,741 GBP2023-01-01 ~ 2023-12-31
-3,495,921 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-5,308,951 GBP2023-01-01 ~ 2023-12-31
-3,521,363 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
1,041,683 GBP2023-12-31
1,381,105 GBP2022-12-31
Property, Plant & Equipment
176,352 GBP2023-12-31
280,597 GBP2022-12-31
Fixed Assets - Investments
1,345,925 GBP2023-12-31
1,345,925 GBP2022-12-31
Fixed Assets
2,563,960 GBP2023-12-31
3,007,627 GBP2022-12-31
Debtors
7,853,649 GBP2023-12-31
9,329,301 GBP2022-12-31
Cash at bank and in hand
2,202,006 GBP2023-12-31
5,390,391 GBP2022-12-31
Current Assets
10,055,655 GBP2023-12-31
14,719,692 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-31,770,812 GBP2023-12-31
-31,697,234 GBP2022-12-31
Net Current Assets/Liabilities
-21,715,157 GBP2023-12-31
-16,977,542 GBP2022-12-31
Total Assets Less Current Liabilities
-19,151,197 GBP2023-12-31
-13,969,915 GBP2022-12-31
Net Assets/Liabilities
-19,151,197 GBP2023-12-31
-13,969,915 GBP2022-12-31
Equity
Called up share capital
7,445 GBP2023-12-31
7,445 GBP2022-12-31
7,445 GBP2022-01-01
Share premium
2,849,999 GBP2023-12-31
2,849,999 GBP2022-12-31
2,849,999 GBP2022-01-01
Capital redemption reserve
374 GBP2023-12-31
374 GBP2022-12-31
374 GBP2022-01-01
Other miscellaneous reserve
1,435,066 GBP2023-12-31
1,412,820 GBP2022-12-31
1,367,508 GBP2022-01-01
Retained earnings (accumulated losses)
-23,444,081 GBP2023-12-31
-18,240,553 GBP2022-12-31
-14,768,127 GBP2022-01-01
Equity
-19,151,197 GBP2023-12-31
-13,969,915 GBP2022-12-31
-10,542,801 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
-5,308,951 GBP2023-01-01 ~ 2023-12-31
-3,521,363 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-5,308,951 GBP2023-01-01 ~ 2023-12-31
-3,521,363 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-5,308,951 GBP2023-01-01 ~ 2023-12-31
-3,521,363 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
105,423 GBP2023-01-01 ~ 2023-12-31
48,937 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
127,669 GBP2023-01-01 ~ 2023-12-31
94,249 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,903,050 GBP2023-01-01 ~ 2023-12-31
1,989,466 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
236,333 GBP2023-01-01 ~ 2023-12-31
238,231 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,260,267 GBP2023-01-01 ~ 2023-12-31
2,364,141 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-1,243,324 GBP2023-01-01 ~ 2023-12-31
-664,225 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
1,716,742 GBP2023-12-31
1,716,742 GBP2022-12-31
Goodwill
3,292,418 GBP2023-12-31
3,110,918 GBP2022-12-31
Intangible Assets - Gross Cost
5,129,160 GBP2023-12-31
4,947,660 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
1,716,742 GBP2023-12-31
1,716,742 GBP2022-12-31
Goodwill
2,250,735 GBP2023-12-31
1,729,813 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
4,087,477 GBP2023-12-31
3,566,555 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
520,922 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
1,041,683 GBP2023-12-31
1,381,105 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
37,898 GBP2023-12-31
31,516 GBP2022-12-31
Furniture and fittings
127,305 GBP2023-12-31
171,733 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
520,396 GBP2023-12-31
558,442 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-53,193 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-53,193 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
8,974 GBP2022-12-31
Furniture and fittings
78,305 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
277,845 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
10,683 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
16,781 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
66,199 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
19,657 GBP2023-12-31
Furniture and fittings
95,086 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
344,044 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
18,241 GBP2023-12-31
22,542 GBP2022-12-31
Furniture and fittings
32,219 GBP2023-12-31
93,428 GBP2022-12-31
Other Debtors
Non-current
204,377 GBP2023-12-31
204,377 GBP2022-12-31
Debtors
Non-current
204,377 GBP2023-12-31
351,626 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
298,112 GBP2023-12-31
791,579 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
6,774,986 GBP2023-12-31
7,427,165 GBP2022-12-31
Other Debtors
Current
740 GBP2023-12-31
18,078 GBP2022-12-31
Prepayments/Accrued Income
Current
575,434 GBP2023-12-31
740,853 GBP2022-12-31
Debtors
Current
7,853,649 GBP2023-12-31
9,329,301 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,493,710 GBP2023-12-31
1,597,840 GBP2022-12-31
Amounts owed to group undertakings
Current
29,181,499 GBP2023-12-31
27,382,529 GBP2022-12-31
Taxation/Social Security Payable
Current
25,025 GBP2023-12-31
82,700 GBP2022-12-31
Other Creditors
Current
206,148 GBP2023-12-31
526,941 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
864,430 GBP2023-12-31
2,107,224 GBP2022-12-31
Creditors
Current
31,770,812 GBP2023-12-31
31,697,234 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
744,500 shares2023-12-31
744,500 shares2022-12-31
Par Value of Share
Class 1 ordinary share
0.012023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
5,958,442 GBP2023-12-31
6,560,940 GBP2022-12-31
Between one and five year
3,563,832 GBP2023-12-31
5,252,949 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
9,522,274 GBP2023-12-31
11,813,889 GBP2022-12-31