Intangible Assets
1,971,997 GBP2023-12-31
2,024,987 GBP2022-12-31
Property, Plant & Equipment
24,800 GBP2023-12-31
41,554 GBP2022-12-31
Fixed Assets - Investments
122,717 GBP2023-12-31
122,717 GBP2022-12-31
Fixed Assets
2,119,514 GBP2023-12-31
2,189,258 GBP2022-12-31
Total Inventories
83,427 GBP2023-12-31
77,433 GBP2022-12-31
Debtors
274,240 GBP2023-12-31
535,505 GBP2022-12-31
Cash at bank and in hand
160,698 GBP2023-12-31
213,753 GBP2022-12-31
Current Assets
518,365 GBP2023-12-31
826,691 GBP2022-12-31
Creditors
Current
1,240,196 GBP2023-12-31
1,480,078 GBP2022-12-31
Net Current Assets/Liabilities
-721,831 GBP2023-12-31
-653,387 GBP2022-12-31
Total Assets Less Current Liabilities
1,397,683 GBP2023-12-31
1,535,871 GBP2022-12-31
Creditors
Non-current
159,175 GBP2023-12-31
221,675 GBP2022-12-31
Net Assets/Liabilities
1,238,508 GBP2023-12-31
1,314,196 GBP2022-12-31
Equity
Called up share capital
300,000 GBP2023-12-31
300,000 GBP2022-12-31
Share premium
194,652 GBP2023-12-31
194,652 GBP2022-12-31
Retained earnings (accumulated losses)
743,856 GBP2023-12-31
819,544 GBP2022-12-31
Equity
1,238,508 GBP2023-12-31
1,314,196 GBP2022-12-31
Average Number of Employees
322023-01-01 ~ 2023-12-31
382022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
2,726,824 GBP2023-12-31
2,726,824 GBP2022-12-31
Other than goodwill
1,473,258 GBP2023-12-31
1,269,907 GBP2022-12-31
Intangible Assets - Gross Cost
4,200,082 GBP2023-12-31
3,996,731 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
2,058,085 GBP2023-12-31
1,921,744 GBP2022-12-31
Other than goodwill
170,000 GBP2023-12-31
50,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
2,228,085 GBP2023-12-31
1,971,744 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
136,341 GBP2023-01-01 ~ 2023-12-31
Other than goodwill
120,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
256,341 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
668,739 GBP2023-12-31
805,080 GBP2022-12-31
Other than goodwill
1,303,258 GBP2023-12-31
1,219,907 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
137,056 GBP2023-12-31
137,056 GBP2022-12-31
Computers
465,471 GBP2023-12-31
458,293 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
602,527 GBP2023-12-31
595,349 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
136,546 GBP2023-12-31
135,032 GBP2022-12-31
Computers
441,181 GBP2023-12-31
418,763 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
577,727 GBP2023-12-31
553,795 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
1,514 GBP2023-01-01 ~ 2023-12-31
Computers
22,418 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
23,932 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Furniture and fittings
510 GBP2023-12-31
2,024 GBP2022-12-31
Computers
24,290 GBP2023-12-31
39,530 GBP2022-12-31
Investments in Group Undertakings
Cost valuation
5,079,753 GBP2022-12-31
Investments in Group Undertakings
122,717 GBP2023-12-31
122,717 GBP2022-12-31
Merchandise
83,427 GBP2023-12-31
77,433 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
205,222 GBP2023-12-31
231,082 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
92,709 GBP2022-12-31
Prepayments/Accrued Income
Current
69,018 GBP2023-12-31
211,714 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
274,240 GBP2023-12-31
535,505 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
62,500 GBP2023-12-31
62,500 GBP2022-12-31
Other Remaining Borrowings
Current
86,120 GBP2022-12-31
Trade Creditors/Trade Payables
Current
169,694 GBP2023-12-31
184,815 GBP2022-12-31
Other Taxation & Social Security Payable
Current
118,878 GBP2023-12-31
98,540 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
884,103 GBP2023-12-31
1,043,034 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current, Between one and two years
36,458 GBP2023-12-31
62,500 GBP2022-12-31
Amounts owed to group undertakings
Non-current
122,717 GBP2023-12-31
122,717 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
29,850 GBP2023-12-31
51,093 GBP2022-12-31
Between one and five year
7,328 GBP2023-12-31
35,794 GBP2022-12-31
All periods
37,178 GBP2023-12-31
86,887 GBP2022-12-31