Turnover/Revenue
14,838,249 GBP2023-01-01 ~ 2023-12-31
12,314,680 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-10,246,033 GBP2023-01-01 ~ 2023-12-31
-8,371,483 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,592,216 GBP2023-01-01 ~ 2023-12-31
3,943,197 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,754,713 GBP2023-01-01 ~ 2023-12-31
-4,248,581 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-162,497 GBP2023-01-01 ~ 2023-12-31
-305,384 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-354,319 GBP2023-01-01 ~ 2023-12-31
-225,656 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-516,816 GBP2023-01-01 ~ 2023-12-31
-456,040 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-627,021 GBP2023-01-01 ~ 2023-12-31
-489,730 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-627,021 GBP2023-01-01 ~ 2023-12-31
-489,730 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
6,590,314 GBP2023-12-31
5,408,411 GBP2022-12-31
Property, Plant & Equipment
448,484 GBP2023-12-31
328,511 GBP2022-12-31
Fixed Assets - Investments
759,506 GBP2023-12-31
759,506 GBP2022-12-31
Fixed Assets
7,798,304 GBP2023-12-31
6,496,428 GBP2022-12-31
Total Inventories
1,152,308 GBP2023-12-31
844,950 GBP2022-12-31
Debtors
2,466,586 GBP2023-12-31
1,977,318 GBP2022-12-31
Cash at bank and in hand
216,826 GBP2023-12-31
168,770 GBP2022-12-31
Current Assets
3,835,720 GBP2023-12-31
2,991,038 GBP2022-12-31
Creditors
-3,835,480 GBP2023-12-31
-2,762,404 GBP2022-12-31
Net Current Assets/Liabilities
240 GBP2023-12-31
228,634 GBP2022-12-31
Total Assets Less Current Liabilities
7,798,544 GBP2023-12-31
6,725,062 GBP2022-12-31
Net Assets/Liabilities
363,557 GBP2023-12-31
990,578 GBP2022-12-31
Equity
Called up share capital
15,000 GBP2023-12-31
15,000 GBP2022-12-31
15,000 GBP2021-12-31
Retained earnings (accumulated losses)
348,557 GBP2023-12-31
975,578 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-627,021 GBP2023-01-01 ~ 2023-12-31
-489,730 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
156,878 GBP2023-01-01 ~ 2023-12-31
122,674 GBP2022-01-01 ~ 2022-12-31
Total Borrowings
Current, Amounts falling due within one year
-340,935 GBP2023-12-31
-350,716 GBP2022-12-31
Audit Fees/Expenses
4,000 GBP2023-01-01 ~ 2023-12-31
4,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,857,960 GBP2023-01-01 ~ 2023-12-31
1,557,361 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
139,437 GBP2023-01-01 ~ 2023-12-31
107,946 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
52,585 GBP2023-01-01 ~ 2023-12-31
33,828 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,049,982 GBP2023-01-01 ~ 2023-12-31
1,699,135 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1032023-01-01 ~ 2023-12-31
1112022-01-01 ~ 2022-12-31
Current Tax for the Period
7,954 GBP2023-01-01 ~ 2023-12-31
33,690 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-129,204 GBP2023-01-01 ~ 2023-12-31
-86,648 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
14,389,031 GBP2023-12-31
12,195,022 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
7,798,717 GBP2023-12-31
6,786,611 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
1,012,106 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
6,590,314 GBP2023-12-31
5,408,411 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
210,709 GBP2023-12-31
210,709 GBP2022-12-31
Motor vehicles
59,996 GBP2023-12-31
59,996 GBP2022-12-31
Furniture and fittings
1,462,983 GBP2023-12-31
1,186,132 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,733,688 GBP2023-12-31
1,456,837 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
208,190 GBP2023-12-31
205,855 GBP2022-12-31
Motor vehicles
52,153 GBP2023-12-31
44,732 GBP2022-12-31
Furniture and fittings
1,024,861 GBP2023-12-31
877,739 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,285,204 GBP2023-12-31
1,128,326 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
2,335 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
7,421 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
147,122 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
156,878 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
2,519 GBP2023-12-31
4,854 GBP2022-12-31
Motor vehicles
7,843 GBP2023-12-31
15,264 GBP2022-12-31
Furniture and fittings
438,122 GBP2023-12-31
308,393 GBP2022-12-31
Investments in Subsidiaries
Cost valuation
759,506 GBP2023-12-31
759,506 GBP2022-12-31
Investments in Subsidiaries
759,506 GBP2023-12-31
759,506 GBP2022-12-31
Finished Goods
1,152,308 GBP2023-12-31
844,950 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,237,662 GBP2023-12-31
917,654 GBP2022-12-31
Prepayments/Accrued Income
Current
114,591 GBP2023-12-31
3,115 GBP2022-12-31
Other Debtors
Current
157,164 GBP2023-12-31
157,264 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
456,385 GBP2023-12-31
156,001 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
500,784 GBP2023-12-31
743,284 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
89,081 GBP2023-12-31
5,980 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,872,536 GBP2023-12-31
1,904,138 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
340,935 GBP2023-12-31
350,716 GBP2022-12-31
Amounts owed to group undertakings
Current
146,332 GBP2023-12-31
103,332 GBP2022-12-31
Corporation Tax Payable
Current
43,779 GBP2023-12-31
134,159 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
97,145 GBP2023-12-31
32,895 GBP2022-12-31
Creditors
Current
3,835,480 GBP2023-12-31
2,762,404 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
157,673 GBP2023-12-31
18,985 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
7,175,063 GBP2023-12-31
5,715,499 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
89,081 GBP2023-12-31
5,980 GBP2022-12-31
Between one and five year
157,673 GBP2023-12-31
18,985 GBP2022-12-31
Minimum gross finance lease payments owing
246,754 GBP2023-12-31
24,965 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
246,754 GBP2023-12-31
24,965 GBP2022-12-31
Nominal value of allotted share capital
Class 1 ordinary share
1 GBP2023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
61,792 GBP2023-12-31
61,792 GBP2022-12-31
Between one and five year
247,168 GBP2023-12-31
247,168 GBP2022-12-31
More than five year
317,139 GBP2023-12-31
322,289 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
626,099 GBP2023-12-31
631,249 GBP2022-12-31