Average Number of Employees
1082023-01-01 ~ 2023-12-31
972022-01-01 ~ 2022-12-31
Turnover/Revenue
13,233,049 GBP2023-01-01 ~ 2023-12-31
10,275,482 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-6,878,804 GBP2023-01-01 ~ 2023-12-31
-5,901,947 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
6,354,245 GBP2023-01-01 ~ 2023-12-31
4,373,535 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-1,970 GBP2023-01-01 ~ 2023-12-31
-535 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-6,782,471 GBP2023-01-01 ~ 2023-12-31
-4,587,501 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-430,196 GBP2023-01-01 ~ 2023-12-31
-214,501 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
51,852 GBP2023-01-01 ~ 2023-12-31
6,099 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
63,896 GBP2023-01-01 ~ 2023-12-31
31,405 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-46,365 GBP2023-01-01 ~ 2023-12-31
-49,843 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-46,365 GBP2023-01-01 ~ 2023-12-31
-49,843 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
42,688 GBP2023-12-31
50,552 GBP2022-12-31
Property, Plant & Equipment
170,286 GBP2023-12-31
31,545 GBP2022-12-31
Fixed Assets - Investments
11,914,766 GBP2023-12-31
8,114,766 GBP2022-12-31
Fixed Assets
12,127,740 GBP2023-12-31
8,196,863 GBP2022-12-31
Debtors
Current
3,105,475 GBP2023-12-31
3,577,612 GBP2022-12-31
Cash at bank and in hand
3,941,952 GBP2023-12-31
2,573,084 GBP2022-12-31
Current Assets
7,047,427 GBP2023-12-31
6,150,696 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-9,676,308 GBP2023-12-31
-7,832,867 GBP2022-12-31
Net Current Assets/Liabilities
-2,628,881 GBP2023-12-31
-1,682,171 GBP2022-12-31
Total Assets Less Current Liabilities
9,498,859 GBP2023-12-31
6,514,692 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-5,328,916 GBP2023-12-31
-2,298,384 GBP2022-12-31
Net Assets/Liabilities
4,169,943 GBP2023-12-31
4,216,308 GBP2022-12-31
Equity
Called up share capital
100,000 GBP2023-12-31
100,000 GBP2022-12-31
100,000 GBP2022-01-01
Retained earnings (accumulated losses)
4,069,943 GBP2023-12-31
4,116,308 GBP2022-12-31
4,166,151 GBP2022-01-01
Equity
4,169,943 GBP2023-12-31
4,216,308 GBP2022-12-31
4,266,151 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
-46,365 GBP2023-01-01 ~ 2023-12-31
-49,843 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-46,365 GBP2023-01-01 ~ 2023-12-31
-49,843 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Computers
252023-01-01 ~ 2023-12-31
Audit Fees/Expenses
26,600 GBP2023-01-01 ~ 2023-12-31
26,866 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
4,377,956 GBP2023-01-01 ~ 2023-12-31
2,680,873 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
445,034 GBP2023-01-01 ~ 2023-12-31
325,381 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,935,563 GBP2023-01-01 ~ 2023-12-31
3,076,217 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-32,302 GBP2023-01-01 ~ 2023-12-31
-19,541 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
15,029 GBP2023-01-01 ~ 2023-12-31
5,967 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
78,190 GBP2023-12-31
67,090 GBP2022-12-31
Goodwill
676,247 GBP2023-12-31
676,247 GBP2022-12-31
Intangible Assets - Gross Cost
754,437 GBP2023-12-31
743,337 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
676,247 GBP2023-12-31
676,247 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
711,749 GBP2023-12-31
692,785 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
18,964 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
55,370 GBP2022-12-31
Computers
210,521 GBP2023-12-31
214,332 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
210,521 GBP2023-12-31
269,702 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-55,370 GBP2023-01-01 ~ 2023-12-31
Computers
-176,035 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-231,405 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
55,370 GBP2022-12-31
Computers
182,787 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
238,157 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers, Owned/Freehold
33,483 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
33,483 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-55,370 GBP2023-01-01 ~ 2023-12-31
Computers
-176,035 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-231,405 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Computers
40,235 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
40,235 GBP2023-12-31
Property, Plant & Equipment
Computers
170,286 GBP2023-12-31
31,545 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,946,385 GBP2023-12-31
2,568,500 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
384,134 GBP2023-12-31
99,361 GBP2022-12-31
Other Debtors
Current
401,791 GBP2023-12-31
369,393 GBP2022-12-31
Prepayments/Accrued Income
Current
111,117 GBP2023-12-31
23,071 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
150,000 GBP2023-12-31
150,000 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
112,048 GBP2023-12-31
367,287 GBP2022-12-31
Cash and Cash Equivalents
3,941,952 GBP2023-12-31
2,573,084 GBP2022-12-31
Trade Creditors/Trade Payables
Current
4,137,428 GBP2023-12-31
2,836,674 GBP2022-12-31
Amounts owed to group undertakings
Current
5,278,302 GBP2023-12-31
3,269,583 GBP2022-12-31
Taxation/Social Security Payable
Current
25,349 GBP2023-12-31
Other Creditors
Current
23,595 GBP2023-12-31
990,757 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
211,634 GBP2023-12-31
735,853 GBP2022-12-31
Creditors
Current
9,676,308 GBP2023-12-31
7,832,867 GBP2022-12-31
Amounts owed to group undertakings
Non-current
3,821,003 GBP2023-12-31
848,371 GBP2022-12-31
Other Creditors
Non-current
1,507,913 GBP2023-12-31
1,450,013 GBP2022-12-31
Creditors
Non-current
5,328,916 GBP2023-12-31
2,298,384 GBP2022-12-31
Net Deferred Tax Liability/Asset
112,048 GBP2023-12-31
367,287 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-255,239 GBP2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2023-12-31
100,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31