Average Number of Employees
1202023-01-01 ~ 2023-12-31
1092022-01-01 ~ 2022-12-31
Turnover/Revenue
10,894,674 GBP2023-01-01 ~ 2023-12-31
9,169,906 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-1,045,178 GBP2023-01-01 ~ 2023-12-31
-2,014,437 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
9,849,496 GBP2023-01-01 ~ 2023-12-31
7,155,469 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-17,284,552 GBP2023-01-01 ~ 2023-12-31
-13,984,255 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,558,755 GBP2023-01-01 ~ 2023-12-31
1,332,165 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
272,005 GBP2023-01-01 ~ 2023-12-31
4 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
3,872,127 GBP2023-01-01 ~ 2023-12-31
2,157,370 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
3,410,680 GBP2023-01-01 ~ 2023-12-31
1,995,004 GBP2022-01-01 ~ 2022-12-31
Fixed Assets - Investments
24,376,884 GBP2023-12-31
24,376,884 GBP2022-12-31
Fixed Assets
27,182,705 GBP2023-12-31
27,903,359 GBP2022-12-31
Debtors
Non-current
189,955 GBP2023-12-31
219,998 GBP2022-12-31
Current
7,256,642 GBP2023-12-31
7,671,712 GBP2022-12-31
Cash at bank and in hand
216,757 GBP2023-12-31
320,109 GBP2022-12-31
Current Assets
7,663,354 GBP2023-12-31
8,211,819 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-19,704,084 GBP2023-12-31
-17,358,105 GBP2022-12-31
Net Current Assets/Liabilities
-12,040,730 GBP2023-12-31
-9,146,286 GBP2022-12-31
Total Assets Less Current Liabilities
15,141,975 GBP2023-12-31
18,757,073 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-12,186,458 GBP2023-12-31
-12,681,458 GBP2022-12-31
Net Assets/Liabilities
2,557,858 GBP2023-12-31
5,647,178 GBP2022-12-31
Equity
Called up share capital
2 GBP2023-12-31
2 GBP2022-12-31
2 GBP2022-01-01
Share premium
903,316 GBP2023-12-31
903,316 GBP2022-12-31
903,316 GBP2022-01-01
Retained earnings (accumulated losses)
1,654,540 GBP2023-12-31
4,743,860 GBP2022-12-31
2,748,856 GBP2022-01-01
Equity
2,557,858 GBP2023-12-31
5,647,178 GBP2022-12-31
3,652,174 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
3,410,680 GBP2023-01-01 ~ 2023-12-31
1,995,004 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-6,500,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-6,500,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
164,465 GBP2023-01-01 ~ 2023-12-31
165,830 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
19,600 GBP2023-01-01 ~ 2023-12-31
18,700 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
7,319,479 GBP2023-01-01 ~ 2023-12-31
5,554,914 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
687,099 GBP2023-01-01 ~ 2023-12-31
505,378 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
8,218,517 GBP2023-01-01 ~ 2023-12-31
6,261,796 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
1,075,344 GBP2023-01-01 ~ 2023-12-31
480,125 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
916,043 GBP2023-01-01 ~ 2023-12-31
409,900 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
6,500,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
2,543,777 GBP2023-12-31
2,543,777 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
428,480 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
36,835 GBP2023-12-31
36,835 GBP2022-12-31
Furniture and fittings
20,639 GBP2023-12-31
20,639 GBP2022-12-31
Computers
847,227 GBP2023-12-31
829,041 GBP2022-12-31
Other
1,149,571 GBP2023-12-31
2,050,427 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,084,264 GBP2023-12-31
2,958,894 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Other
-1,072,760 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-1,072,760 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
36,835 GBP2022-12-31
Furniture and fittings
19,080 GBP2022-12-31
Computers
790,553 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,547,716 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
440 GBP2023-01-01 ~ 2023-12-31
Computers, Owned/Freehold
21,791 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
22,795 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
141,670 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Other
-463,896 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-463,896 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
36,835 GBP2023-12-31
Furniture and fittings
19,520 GBP2023-12-31
Computers
812,344 GBP2023-12-31
Other
357,070 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,248,285 GBP2023-12-31
Other Debtors
Non-current
7,753 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,335,457 GBP2023-12-31
1,920,811 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
3,828,827 GBP2023-12-31
5,061,725 GBP2022-12-31
Other Debtors
Current
389,383 GBP2023-12-31
185,957 GBP2022-12-31
Prepayments/Accrued Income
Current
351,186 GBP2023-12-31
279,270 GBP2022-12-31
Cash and Cash Equivalents
216,757 GBP2023-12-31
320,109 GBP2022-12-31
Trade Creditors/Trade Payables
Current
300,549 GBP2023-12-31
405,626 GBP2022-12-31
Amounts owed to group undertakings
Current
13,415,711 GBP2023-12-31
12,387,310 GBP2022-12-31
Other Taxation & Social Security Payable
Current
949,638 GBP2023-12-31
626,850 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
4,546,671 GBP2023-12-31
3,534,338 GBP2022-12-31
Creditors
Current
19,704,084 GBP2023-12-31
17,358,105 GBP2022-12-31
Amounts owed to group undertakings
Non-current
11,500,000 GBP2023-12-31
11,534,356 GBP2022-12-31
Other Creditors
Non-current
3,559 GBP2023-12-31
Creditors
Non-current
12,186,458 GBP2023-12-31
12,681,458 GBP2022-12-31
Net Deferred Tax Liability/Asset
-397,659 GBP2023-12-31
-428,437 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
30,778 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-472,063 GBP2023-12-31
-501,645 GBP2022-12-31
Deferred Tax Liabilities
-397,659 GBP2023-12-31
-428,437 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2023-12-31
2 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31