Average Number of Employees
892023-01-01 ~ 2023-12-31
912022-01-01 ~ 2022-12-31
Intangible Assets
609,722 GBP2023-12-31
828,744 GBP2022-12-31
Property, Plant & Equipment
128,468 GBP2023-12-31
74,525 GBP2022-12-31
Fixed Assets - Investments
6 GBP2023-12-31
4 GBP2022-12-31
Fixed Assets
738,196 GBP2023-12-31
903,273 GBP2022-12-31
Debtors
Non-current
1,625,005 GBP2023-12-31
428,854 GBP2022-12-31
Current
10,119,886 GBP2023-12-31
12,129,257 GBP2022-12-31
Cash at bank and in hand
2,217,275 GBP2023-12-31
2,498,994 GBP2022-12-31
Current Assets
13,962,166 GBP2023-12-31
15,057,105 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-10,328,995 GBP2023-12-31
-11,619,587 GBP2022-12-31
Net Current Assets/Liabilities
3,633,171 GBP2023-12-31
3,437,518 GBP2022-12-31
Total Assets Less Current Liabilities
4,371,367 GBP2023-12-31
4,340,791 GBP2022-12-31
Net Assets/Liabilities
4,371,367 GBP2023-12-31
4,340,791 GBP2022-12-31
Equity
Called up share capital
1,535,000 GBP2023-12-31
1,535,000 GBP2022-12-31
1,535,000 GBP2022-01-01
Retained earnings (accumulated losses)
2,836,367 GBP2023-12-31
2,805,791 GBP2022-12-31
2,035,150 GBP2022-01-01
Profit/Loss
30,576 GBP2023-01-01 ~ 2023-12-31
770,641 GBP2022-01-01 ~ 2022-12-31
Equity
4,371,367 GBP2023-12-31
4,340,791 GBP2022-12-31
3,570,150 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
30,576 GBP2023-01-01 ~ 2023-12-31
770,641 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
30,576 GBP2023-01-01 ~ 2023-12-31
770,641 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
30,576 GBP2023-01-01 ~ 2023-12-31
770,641 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
615,000 GBP2023-12-31
615,000 GBP2022-12-31
Goodwill
1,634,373 GBP2023-12-31
1,634,373 GBP2022-12-31
Intangible Assets - Gross Cost
2,249,373 GBP2023-12-31
2,249,373 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
140,408 GBP2023-12-31
11,458 GBP2022-12-31
Goodwill
1,499,243 GBP2023-12-31
1,409,171 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,639,651 GBP2023-12-31
1,420,629 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
219,022 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Development expenditure
474,592 GBP2023-12-31
603,542 GBP2022-12-31
Goodwill
135,130 GBP2023-12-31
225,202 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,839,010 GBP2023-12-31
2,742,175 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
2,667,650 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
42,892 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,710,542 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
128,468 GBP2023-12-31
74,525 GBP2022-12-31
Other Debtors
Non-current
1,250,000 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
6,860,588 GBP2023-12-31
9,433,894 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
492,482 GBP2023-12-31
81,483 GBP2022-12-31
Other Debtors
Current
223,770 GBP2023-12-31
869,335 GBP2022-12-31
Prepayments/Accrued Income
Current
2,543,046 GBP2023-12-31
1,744,545 GBP2022-12-31
Bank Overdrafts
-6,031,176 GBP2023-12-31
-7,383,919 GBP2022-12-31
Cash and Cash Equivalents
-3,813,901 GBP2023-12-31
-4,884,925 GBP2022-12-31
Bank Overdrafts
Current
6,031,176 GBP2023-12-31
7,383,919 GBP2022-12-31
Trade Creditors/Trade Payables
Current
174,879 GBP2023-12-31
305,572 GBP2022-12-31
Amounts owed to group undertakings
Current
19,801 GBP2023-12-31
19,800 GBP2022-12-31
Taxation/Social Security Payable
Current
694,715 GBP2023-12-31
577,957 GBP2022-12-31
Other Creditors
Current
8,578 GBP2023-12-31
8,934 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
3,399,846 GBP2023-12-31
3,323,405 GBP2022-12-31
Creditors
Current
10,328,995 GBP2023-12-31
11,619,587 GBP2022-12-31
Net Deferred Tax Liability/Asset
375,005 GBP2023-12-31
428,854 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-53,849 GBP2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,100,000 shares2023-12-31
4,100,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
0.102023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
2,250,000 shares2023-12-31
2,250,000 shares2022-12-31
Par Value of Share
Class 2 ordinary share
0.102023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
100,000 shares2023-12-31
100,000 shares2022-12-31
Par Value of Share
Class 3 ordinary share
1.002023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
8,000,000 shares2023-12-31
8,000,000 shares2022-12-31
Par Value of Share
Class 4 ordinary share
0.102023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
126,204 GBP2023-12-31
102,875 GBP2022-12-31
Between one and five year
133,650 GBP2023-12-31
103,676 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
259,854 GBP2023-12-31
206,551 GBP2022-12-31