59120 - Motion Picture, Video And Television Programme Post-production Activities
Average Number of Employees
1622023-01-01 ~ 2023-12-31
1582022-01-01 ~ 2022-12-31
Turnover/Revenue
16,455,565 GBP2023-01-01 ~ 2023-12-31
16,770,853 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-4,400,355 GBP2023-01-01 ~ 2023-12-31
-4,310,740 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
12,055,210 GBP2023-01-01 ~ 2023-12-31
12,460,113 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-11,443,913 GBP2023-01-01 ~ 2023-12-31
-9,389,147 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
611,297 GBP2023-01-01 ~ 2023-12-31
3,073,278 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
126,975 GBP2023-01-01 ~ 2023-12-31
15,432 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
701,512 GBP2023-01-01 ~ 2023-12-31
3,041,902 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
836,901 GBP2023-01-01 ~ 2023-12-31
2,394,168 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
11,259 GBP2023-12-31
Property, Plant & Equipment
7,115,050 GBP2023-12-31
7,980,068 GBP2022-12-31
Fixed Assets - Investments
40,000 GBP2023-12-31
40,000 GBP2022-12-31
Fixed Assets
7,166,309 GBP2023-12-31
8,020,068 GBP2022-12-31
Total Inventories
4,483 GBP2023-12-31
2,652 GBP2022-12-31
Debtors
Current
2,932,725 GBP2023-12-31
3,486,391 GBP2022-12-31
Cash at bank and in hand
7,674,287 GBP2023-12-31
6,685,063 GBP2022-12-31
Current Assets
10,611,495 GBP2023-12-31
10,174,106 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-3,312,896 GBP2023-12-31
-3,885,318 GBP2022-12-31
Net Current Assets/Liabilities
7,298,599 GBP2023-12-31
6,288,788 GBP2022-12-31
Total Assets Less Current Liabilities
14,464,908 GBP2023-12-31
14,308,856 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-214,857 GBP2023-12-31
-467,149 GBP2022-12-31
Net Assets/Liabilities
13,746,527 GBP2023-12-31
12,909,626 GBP2022-12-31
Equity
Called up share capital
15,380 GBP2023-12-31
15,380 GBP2022-12-31
15,380 GBP2022-01-01
Share premium
15,861 GBP2023-12-31
15,861 GBP2022-12-31
15,861 GBP2022-01-01
Retained earnings (accumulated losses)
13,715,286 GBP2023-12-31
12,878,385 GBP2022-12-31
10,484,217 GBP2022-01-01
Equity
13,746,527 GBP2023-12-31
12,909,626 GBP2022-12-31
10,515,458 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
836,901 GBP2023-01-01 ~ 2023-12-31
2,394,168 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
18,375 GBP2023-01-01 ~ 2023-12-31
17,500 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
5,896,255 GBP2023-01-01 ~ 2023-12-31
5,216,850 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
602,246 GBP2023-01-01 ~ 2023-12-31
545,706 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
6,849,535 GBP2023-01-01 ~ 2023-12-31
6,070,505 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
296,405 GBP2023-01-01 ~ 2023-12-31
274,405 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-350,755 GBP2023-01-01 ~ 2023-12-31
-13,695 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
164,996 GBP2023-01-01 ~ 2023-12-31
577,961 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
12,600 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
12,714,859 GBP2023-12-31
13,732,729 GBP2022-12-31
Motor vehicles
86,580 GBP2023-12-31
69,262 GBP2022-12-31
Furniture and fittings
27,916 GBP2023-12-31
22,725 GBP2022-12-31
Other
6,584,795 GBP2023-12-31
5,923,811 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
20,626,270 GBP2023-12-31
20,887,577 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-123,450 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-19,800 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-143,250 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
-2,104,412 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
9,557,377 GBP2022-12-31
Motor vehicles
48,662 GBP2022-12-31
Furniture and fittings
17,637 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
12,907,509 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
1,611,389 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
14,017 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
2,800 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
2,198,170 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-108,095 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-19,800 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-127,895 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
9,384,915 GBP2023-12-31
Motor vehicles
42,879 GBP2023-12-31
Furniture and fittings
20,437 GBP2023-12-31
Other
3,164,676 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
13,511,220 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
3,329,944 GBP2023-12-31
4,175,352 GBP2022-12-31
Motor vehicles
43,701 GBP2023-12-31
20,600 GBP2022-12-31
Furniture and fittings
7,479 GBP2023-12-31
5,088 GBP2022-12-31
Other
3,420,119 GBP2023-12-31
3,352,206 GBP2022-12-31
Plant and equipment, Under hire purchased contracts or finance leases
348,641 GBP2023-12-31
884,550 GBP2022-12-31
Under hire purchased contracts or finance leases
1,099,592 GBP2023-12-31
3,190,363 GBP2022-12-31
Finished Goods/Goods for Resale
4,483 GBP2023-12-31
2,652 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,835,303 GBP2023-12-31
2,556,132 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
160,118 GBP2023-12-31
125,118 GBP2022-12-31
Other Debtors
Current
2,721 GBP2023-12-31
3,286 GBP2022-12-31
Prepayments/Accrued Income
Current
934,583 GBP2023-12-31
801,855 GBP2022-12-31
Cash and Cash Equivalents
7,674,287 GBP2023-12-31
6,685,063 GBP2022-12-31
Trade Creditors/Trade Payables
Current
900,073 GBP2023-12-31
601,601 GBP2022-12-31
Corporation Tax Payable
Current
293,168 GBP2023-12-31
611,294 GBP2022-12-31
Taxation/Social Security Payable
Current
731,220 GBP2023-12-31
754,227 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
325,605 GBP2023-12-31
824,422 GBP2022-12-31
Other Creditors
Current
193,212 GBP2023-12-31
166,762 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
869,618 GBP2023-12-31
927,012 GBP2022-12-31
Creditors
Current
3,312,896 GBP2023-12-31
3,885,318 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
214,857 GBP2023-12-31
467,149 GBP2022-12-31
Creditors
Non-current
214,857 GBP2023-12-31
467,149 GBP2022-12-31
Minimum gross finance lease payments owing
540,462 GBP2023-12-31
1,291,571 GBP2022-12-31
Net Deferred Tax Liability/Asset
-503,524 GBP2023-12-31
-932,081 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
428,557 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-508,675 GBP2023-12-31
-939,258 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
15,380 shares2023-12-31
15,380 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
599,726 GBP2023-12-31
643,888 GBP2022-12-31
Between one and five year
202,219 GBP2023-12-31
719,329 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
801,945 GBP2023-12-31
1,363,217 GBP2022-12-31
Amounts Owed to Related Parties
198,083 GBP2022-12-31