Cost of Sales
-11,470,139 GBP2023-01-01 ~ 2023-12-31
-19,032,011 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-8,275,071 GBP2023-01-01 ~ 2023-12-31
-6,771,987 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
537,012 GBP2023-01-01 ~ 2023-12-31
292,335 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-115,706 GBP2023-01-01 ~ 2023-12-31
2,274,461 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-158,930 GBP2023-01-01 ~ 2023-12-31
2,022,548 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Other
778,133 GBP2023-12-31
306,375 GBP2022-12-31
Property, Plant & Equipment
813,481 GBP2023-12-31
87,613 GBP2022-12-31
Fixed Assets
1,591,614 GBP2023-12-31
393,988 GBP2022-12-31
Cash at bank and in hand
1,600,784 GBP2023-12-31
6,793,727 GBP2022-12-31
Current Assets
30,506,178 GBP2023-12-31
24,886,633 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-17,623,881 GBP2023-12-31
-16,805,668 GBP2022-12-31
Net Current Assets/Liabilities
12,882,297 GBP2023-12-31
8,080,965 GBP2022-12-31
Total Assets Less Current Liabilities
14,473,911 GBP2023-12-31
8,474,953 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-6,045,779 GBP2023-12-31
0 GBP2022-12-31
Net Assets/Liabilities
8,224,222 GBP2023-12-31
8,383,152 GBP2022-12-31
Equity
Called up share capital
1,500,000 GBP2023-12-31
1,500,000 GBP2022-12-31
1,500,000 GBP2021-12-31
Retained earnings (accumulated losses)
6,724,222 GBP2023-12-31
6,883,152 GBP2022-12-31
4,860,604 GBP2021-12-31
Equity
8,224,222 GBP2023-12-31
8,383,152 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-158,930 GBP2023-01-01 ~ 2023-12-31
2,022,548 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
35,250 GBP2023-01-01 ~ 2023-12-31
31,474 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
612023-01-01 ~ 2023-12-31
602022-01-01 ~ 2022-12-31
Wages/Salaries
3,379,741 GBP2023-01-01 ~ 2023-12-31
3,281,155 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
98,863 GBP2023-01-01 ~ 2023-12-31
59,720 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,866,627 GBP2023-01-01 ~ 2023-12-31
3,749,645 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
112,109 GBP2023-01-01 ~ 2023-12-31
70,674 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
4,124,393 GBP2023-12-31
4,124,393 GBP2022-12-31
Computer software
966,546 GBP2023-12-31
306,375 GBP2022-12-31
Intangible Assets - Gross Cost
5,090,939 GBP2023-12-31
4,430,768 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
4,124,393 GBP2023-12-31
4,124,393 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
4,312,806 GBP2023-12-31
4,124,393 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
0 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
188,413 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
0 GBP2023-12-31
0 GBP2022-12-31
Intangible Assets
778,133 GBP2023-12-31
306,375 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
726,831 GBP2023-12-31
71,696 GBP2022-12-31
Plant and equipment
1,424 GBP2023-12-31
1,769 GBP2022-12-31
Furniture and fittings
72,150 GBP2023-12-31
174,149 GBP2022-12-31
Computers
415,358 GBP2023-12-31
417,216 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,215,763 GBP2023-12-31
664,830 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-345 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-104,559 GBP2023-01-01 ~ 2023-12-31
Computers
-50,450 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-227,050 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
13,278 GBP2023-12-31
71,351 GBP2022-12-31
Plant and equipment
1,424 GBP2023-12-31
1,291 GBP2022-12-31
Furniture and fittings
65,669 GBP2023-12-31
167,984 GBP2022-12-31
Computers
321,911 GBP2023-12-31
336,591 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
402,282 GBP2023-12-31
577,217 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
13,623 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
478 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
2,244 GBP2023-01-01 ~ 2023-12-31
Computers
35,770 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
52,115 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-345 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-104,559 GBP2023-01-01 ~ 2023-12-31
Computers
-50,450 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-227,050 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
713,553 GBP2023-12-31
345 GBP2022-12-31
Plant and equipment
0 GBP2023-12-31
478 GBP2022-12-31
Furniture and fittings
6,481 GBP2023-12-31
6,165 GBP2022-12-31
Computers
93,447 GBP2023-12-31
80,625 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,185,408 GBP2023-12-31
3,351,454 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
22,344,652 GBP2023-12-31
8,016,024 GBP2022-12-31
Other Debtors
Current
406,142 GBP2023-12-31
1,363,187 GBP2022-12-31
Prepayments/Accrued Income
Current
972,693 GBP2023-12-31
487,676 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
25,908,895 GBP2023-12-31
13,218,341 GBP2022-12-31
Other Debtors
Non-current
2,996,499 GBP2023-12-31
4,874,565 GBP2022-12-31
Debtors
28,905,394 GBP2023-12-31
18,092,906 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,291,150 GBP2023-12-31
1,249,010 GBP2022-12-31
Amounts owed to group undertakings
Current
13,616,792 GBP2023-12-31
11,430,819 GBP2022-12-31
Corporation Tax Payable
Current
112,354 GBP2023-12-31
181,239 GBP2022-12-31
Other Taxation & Social Security Payable
Current
95,109 GBP2023-12-31
134,674 GBP2022-12-31
Other Creditors
Current
84,660 GBP2023-12-31
110,334 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
2,423,816 GBP2023-12-31
3,699,592 GBP2022-12-31
Creditors
Current
17,623,881 GBP2023-12-31
16,805,668 GBP2022-12-31
Other Remaining Borrowings
Non-current
6,045,779 GBP2023-12-31
0 GBP2022-12-31
Equity
Called up share capital
1,500,000 GBP2023-12-31
1,500,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
251,500 GBP2023-12-31
234,500 GBP2022-12-31
Between two and five year
369,725 GBP2023-12-31
6,250 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
621,225 GBP2023-12-31
240,750 GBP2022-12-31