Cost of Sales
-2,708,795 GBP2023-01-01 ~ 2023-12-31
-3,340,880 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-1,637,087 GBP2023-01-01 ~ 2023-12-31
-2,487,207 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
3,352 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-893 GBP2023-01-01 ~ 2023-12-31
-1,716 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-394,000 GBP2023-01-01 ~ 2023-12-31
-322,791 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
136,664 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-257,336 GBP2023-01-01 ~ 2023-12-31
-322,791 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Goodwill
2,455,941 GBP2023-12-31
863,080 GBP2022-12-31
Other
546,290 GBP2023-12-31
588,940 GBP2022-12-31
Intangible Assets
3,002,231 GBP2023-12-31
1,452,020 GBP2022-12-31
Property, Plant & Equipment
87,309 GBP2023-12-31
198,948 GBP2022-12-31
Fixed Assets - Investments
2,327,419 GBP2023-12-31
4,096,860 GBP2022-12-31
Fixed Assets
5,416,959 GBP2023-12-31
336,868 GBP2022-12-31
Cash at bank and in hand
41,479 GBP2023-12-31
91,124 GBP2022-12-31
Current Assets
2,556,456 GBP2023-12-31
2,629,330 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-13,223,365 GBP2023-12-31
-13,419,772 GBP2022-12-31
Net Current Assets/Liabilities
-10,666,909 GBP2023-12-31
-10,790,442 GBP2022-12-31
Total Assets Less Current Liabilities
-5,249,950 GBP2023-12-31
-5,042,614 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-50,000 GBP2023-12-31
0 GBP2022-12-31
Net Assets/Liabilities
-5,299,950 GBP2023-12-31
-5,042,614 GBP2022-12-31
Equity
Called up share capital
178,699 GBP2023-12-31
178,699 GBP2022-12-31
178,699 GBP2021-12-31
Share premium
15,952 GBP2023-12-31
15,952 GBP2022-12-31
15,952 GBP2021-12-31
Capital redemption reserve
100,962 GBP2023-12-31
100,962 GBP2022-12-31
100,962 GBP2021-12-31
Retained earnings (accumulated losses)
-5,595,563 GBP2023-12-31
-5,338,227 GBP2022-12-31
-5,015,436 GBP2021-12-31
Equity
-5,299,950 GBP2023-12-31
-5,042,614 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-257,336 GBP2023-01-01 ~ 2023-12-31
-322,791 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
22023-01-01 ~ 2023-12-31
482022-01-01 ~ 2022-12-31
Wages/Salaries
0 GBP2023-01-01 ~ 2023-12-31
2,029,388 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
0 GBP2023-01-01 ~ 2023-12-31
98,995 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
0 GBP2023-01-01 ~ 2023-12-31
2,394,048 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
0 GBP2023-01-01 ~ 2023-12-31
149,341 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
2,976,569 GBP2023-12-31
1,057,128 GBP2022-12-31
Development expenditure
1,251,541 GBP2023-12-31
1,012,953 GBP2022-12-31
Intangible Assets - Gross Cost
4,228,110 GBP2023-12-31
2,070,081 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
520,628 GBP2023-12-31
194,048 GBP2022-12-31
Development expenditure
705,251 GBP2023-12-31
424,013 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,225,879 GBP2023-12-31
618,061 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
326,580 GBP2023-01-01 ~ 2023-12-31
Development expenditure
281,238 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
607,818 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Development expenditure
546,290 GBP2023-12-31
588,940 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
50,756 GBP2023-12-31
50,756 GBP2022-12-31
Plant and equipment
433,235 GBP2023-12-31
433,235 GBP2022-12-31
Furniture and fittings
402,928 GBP2023-12-31
467,510 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
886,919 GBP2023-12-31
951,501 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-64,582 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-64,582 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
46,514 GBP2023-12-31
41,104 GBP2022-12-31
Plant and equipment
358,249 GBP2023-12-31
261,116 GBP2022-12-31
Furniture and fittings
394,847 GBP2023-12-31
450,333 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
799,610 GBP2023-12-31
752,553 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
5,410 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
97,133 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
9,096 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
111,639 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-64,582 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-64,582 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
4,242 GBP2023-12-31
9,652 GBP2022-12-31
Plant and equipment
74,986 GBP2023-12-31
172,119 GBP2022-12-31
Furniture and fittings
8,081 GBP2023-12-31
17,177 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
337,775 GBP2023-12-31
229,549 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
0 GBP2023-12-31
7,376 GBP2022-12-31
Other Debtors
Current
16,614 GBP2023-12-31
59,728 GBP2022-12-31
Prepayments/Accrued Income
Current
2,010,588 GBP2023-12-31
2,091,553 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,364,977 GBP2023-12-31
2,388,206 GBP2022-12-31
Debtors
2,538,206 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
2,103 GBP2023-12-31
5,237 GBP2022-12-31
Trade Creditors/Trade Payables
Current
547,611 GBP2023-12-31
609,294 GBP2022-12-31
Amounts owed to group undertakings
Current
10,739,463 GBP2023-12-31
11,991,643 GBP2022-12-31
Other Taxation & Social Security Payable
Current
92,560 GBP2023-12-31
70,761 GBP2022-12-31
Other Creditors
Current
190,272 GBP2023-12-31
101,305 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,651,356 GBP2023-12-31
641,532 GBP2022-12-31
Bank Overdrafts
2,103 GBP2023-12-31
5,237 GBP2022-12-31
Total Borrowings
Current
2,103 GBP2023-12-31
5,237 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
22,762 GBP2023-12-31
101,123 GBP2022-12-31
Between two and five year
0 GBP2023-12-31
22,762 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
22,762 GBP2023-12-31
123,885 GBP2022-12-31