Cost of Sales
-4,331,244 GBP2023-01-01 ~ 2023-12-31
-3,561,119 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-10,912,982 GBP2023-01-01 ~ 2023-12-31
-9,031,245 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
535,822 GBP2023-01-01 ~ 2023-12-31
296,365 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
394,624 GBP2023-01-01 ~ 2023-12-31
285,996 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Goodwill
6,427,588 GBP2023-12-31
5,853,989 GBP2022-12-31
Other
392,448 GBP2023-12-31
377,766 GBP2022-12-31
Intangible Assets
6,820,036 GBP2023-12-31
6,231,755 GBP2022-12-31
Property, Plant & Equipment
1,352,037 GBP2023-12-31
1,265,657 GBP2022-12-31
Fixed Assets - Investments
1,698,200 GBP2023-12-31
1,502,163 GBP2022-12-31
Fixed Assets
9,870,273 GBP2023-12-31
8,999,575 GBP2022-12-31
Debtors
1,676,117 GBP2023-12-31
859,936 GBP2022-12-31
Cash at bank and in hand
195,501 GBP2023-12-31
171,038 GBP2022-12-31
Current Assets
2,369,634 GBP2023-12-31
1,510,308 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-9,773,756 GBP2023-12-31
-8,343,144 GBP2022-12-31
Net Current Assets/Liabilities
-7,404,122 GBP2023-12-31
-6,832,836 GBP2022-12-31
Total Assets Less Current Liabilities
2,466,151 GBP2023-12-31
2,166,739 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-584,172 GBP2023-12-31
-698,384 GBP2022-12-31
Net Assets/Liabilities
1,634,979 GBP2023-12-31
1,240,355 GBP2022-12-31
Equity
Called up share capital
20 GBP2023-12-31
20 GBP2022-12-31
20 GBP2021-12-31
Retained earnings (accumulated losses)
1,634,959 GBP2023-12-31
1,240,335 GBP2022-12-31
954,339 GBP2021-12-31
Equity
1,634,979 GBP2023-12-31
1,240,355 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
394,624 GBP2023-01-01 ~ 2023-12-31
285,996 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1212023-01-01 ~ 2023-12-31
1242022-01-01 ~ 2022-12-31
Wages/Salaries
4,029,510 GBP2023-01-01 ~ 2023-12-31
3,352,122 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
158,604 GBP2023-01-01 ~ 2023-12-31
130,854 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,512,214 GBP2023-01-01 ~ 2023-12-31
3,782,566 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
19,000 GBP2023-01-01 ~ 2023-12-31
117,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
8,941,237 GBP2023-12-31
7,687,989 GBP2022-12-31
Intangible Assets - Gross Cost
9,419,513 GBP2023-12-31
8,105,239 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
2,513,649 GBP2023-12-31
1,834,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
2,599,477 GBP2023-12-31
1,873,484 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
679,649 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
725,993 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
2,363,097 GBP2023-12-31
1,809,140 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
1,011,060 GBP2023-12-31
543,483 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
467,577 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Furniture and fittings
1,352,037 GBP2023-12-31
1,265,657 GBP2022-12-31
Finished Goods/Goods for Resale
479,334 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
574,810 GBP2023-12-31
486,156 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
798,650 GBP2023-12-31
135,105 GBP2022-12-31
Other Debtors
Current
96,314 GBP2023-12-31
46,586 GBP2022-12-31
Prepayments/Accrued Income
Current
206,343 GBP2023-12-31
192,089 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,676,117 GBP2023-12-31
859,936 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
331,984 GBP2023-12-31
200,561 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
117,648 GBP2023-12-31
114,362 GBP2022-12-31
Other Remaining Borrowings
Current
55,226 GBP2023-12-31
0 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,378,431 GBP2023-12-31
1,284,203 GBP2022-12-31
Amounts owed to group undertakings
Current
7,286,724 GBP2023-12-31
6,414,359 GBP2022-12-31
Corporation Tax Payable
Current
124,823 GBP2023-12-31
29,557 GBP2022-12-31
Other Taxation & Social Security Payable
Current
4,231 GBP2023-12-31
0 GBP2022-12-31
Other Creditors
Current
431,284 GBP2023-12-31
257,597 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
43,405 GBP2023-12-31
42,505 GBP2022-12-31
Creditors
Current
9,773,756 GBP2023-12-31
8,343,144 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
57,516 GBP2023-12-31
304,342 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
297,997 GBP2023-12-31
394,042 GBP2022-12-31
Other Remaining Borrowings
Non-current
228,659 GBP2023-12-31
0 GBP2022-12-31
Creditors
Non-current
584,172 GBP2023-12-31
698,384 GBP2022-12-31
Bank Borrowings
389,500 GBP2023-12-31
504,903 GBP2022-12-31
Total Borrowings
673,385 GBP2023-12-31
504,903 GBP2022-12-31
Current
387,210 GBP2023-12-31
200,561 GBP2022-12-31
Non-current
286,175 GBP2023-12-31
304,342 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
150,798 GBP2023-12-31
114,362 GBP2022-12-31
Minimum gross finance lease payments owing
486,166 GBP2023-12-31
508,404 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
415,645 GBP2023-12-31
508,404 GBP2022-12-31
Equity
Called up share capital
20 GBP2023-12-31
20 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
641,230 GBP2023-12-31
686,627 GBP2022-12-31
Between two and five year
2,042,345 GBP2023-12-31
2,030,652 GBP2022-12-31
More than five year
916,720 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,600,295 GBP2023-12-31