Cost of Sales
-9,839,609 GBP2023-01-01 ~ 2023-12-31
-9,145,542 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-3,071,427 GBP2023-01-01 ~ 2023-12-31
-2,759,391 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-5,910,994 GBP2023-01-01 ~ 2023-12-31
-6,201,576 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
0 GBP2023-01-01 ~ 2023-12-31
1 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
689,381 GBP2023-01-01 ~ 2023-12-31
270,630 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
491,380 GBP2023-01-01 ~ 2023-12-31
134,053 GBP2022-01-01 ~ 2022-12-31
Equity
Called up share capital
1,001 GBP2023-12-31
1,001 GBP2022-12-31
1,001 GBP2021-12-31
Capital redemption reserve
9,899,699 GBP2023-12-31
9,899,699 GBP2022-12-31
9,899,699 GBP2021-12-31
Retained earnings (accumulated losses)
4,796,843 GBP2023-12-31
4,305,463 GBP2022-12-31
4,171,410 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
491,380 GBP2023-01-01 ~ 2023-12-31
134,053 GBP2022-01-01 ~ 2022-12-31
Equity
14,697,543 GBP2023-12-31
14,206,163 GBP2022-12-31
Intangible Assets
Goodwill
2,017,495 GBP2023-12-31
2,481,762 GBP2022-12-31
Other
50,804 GBP2023-12-31
206,742 GBP2022-12-31
Intangible Assets
2,068,299 GBP2023-12-31
2,688,504 GBP2022-12-31
Property, Plant & Equipment
214,704 GBP2023-12-31
152,399 GBP2022-12-31
Fixed Assets - Investments
5,256,729 GBP2023-12-31
5,256,729 GBP2022-12-31
Fixed Assets
7,539,732 GBP2023-12-31
8,097,632 GBP2022-12-31
Debtors
19,131,119 GBP2023-12-31
27,419,626 GBP2022-12-31
Cash at bank and in hand
510,412 GBP2023-12-31
311,961 GBP2022-12-31
Current Assets
22,139,379 GBP2023-12-31
30,143,604 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-14,187,457 GBP2023-12-31
-23,526,344 GBP2022-12-31
Net Current Assets/Liabilities
7,951,922 GBP2023-12-31
6,617,260 GBP2022-12-31
Total Assets Less Current Liabilities
15,491,654 GBP2023-12-31
14,714,892 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-733,796 GBP2023-12-31
-448,414 GBP2022-12-31
Net Assets/Liabilities
14,697,543 GBP2023-12-31
14,206,163 GBP2022-12-31
Audit Fees/Expenses
34,000 GBP2023-01-01 ~ 2023-12-31
20,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
902023-01-01 ~ 2023-12-31
882022-01-01 ~ 2022-12-31
Wages/Salaries
5,811,968 GBP2023-01-01 ~ 2023-12-31
5,378,235 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
277,890 GBP2023-01-01 ~ 2023-12-31
252,962 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
6,561,483 GBP2023-01-01 ~ 2023-12-31
6,107,054 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
249,676 GBP2023-01-01 ~ 2023-12-31
332,097 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
0 GBP2023-01-01 ~ 2023-12-31
-88,217 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
4,642,971 GBP2022-12-31
Development expenditure
1,149,098 GBP2022-12-31
Intangible Assets - Gross Cost
5,792,069 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
2,625,476 GBP2023-12-31
2,161,209 GBP2022-12-31
Development expenditure
1,098,294 GBP2023-12-31
942,356 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
3,723,770 GBP2023-12-31
3,103,565 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
464,267 GBP2023-01-01 ~ 2023-12-31
Development expenditure
155,938 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
620,205 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Development expenditure
50,804 GBP2023-12-31
206,742 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
50,520 GBP2023-12-31
50,520 GBP2022-12-31
Furniture and fittings
125,016 GBP2023-12-31
119,147 GBP2022-12-31
Computers
804,610 GBP2023-12-31
623,913 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
980,146 GBP2023-12-31
793,580 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
50,520 GBP2023-12-31
50,520 GBP2022-12-31
Furniture and fittings
93,975 GBP2023-12-31
80,408 GBP2022-12-31
Computers
620,947 GBP2023-12-31
510,253 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
765,442 GBP2023-12-31
641,181 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
13,567 GBP2023-01-01 ~ 2023-12-31
Computers
110,694 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
124,261 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
0 GBP2023-12-31
0 GBP2022-12-31
Furniture and fittings
31,041 GBP2023-12-31
38,739 GBP2022-12-31
Computers
183,663 GBP2023-12-31
113,660 GBP2022-12-31
Finished Goods/Goods for Resale
2,497,848 GBP2023-12-31
2,412,017 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,009,857 GBP2023-12-31
3,073,039 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
1,029 GBP2023-12-31
17,855 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
15,840,062 GBP2023-12-31
23,883,552 GBP2022-12-31
Other Debtors
Current
0 GBP2023-12-31
155,310 GBP2022-12-31
Prepayments/Accrued Income
Current
280,171 GBP2023-12-31
289,870 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
19,131,119 GBP2023-12-31
27,419,626 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,408,364 GBP2023-12-31
1,033,332 GBP2022-12-31
Amounts owed to group undertakings
Current
10,488,542 GBP2023-12-31
21,062,662 GBP2022-12-31
Other Taxation & Social Security Payable
Current
258,619 GBP2023-12-31
183,456 GBP2022-12-31
Other Creditors
Current
29,811 GBP2023-12-31
25,027 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
2,002,121 GBP2023-12-31
1,221,867 GBP2022-12-31
Creditors
Current
14,187,457 GBP2023-12-31
23,526,344 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
142,311 GBP2023-12-31
146,962 GBP2022-12-31
Between two and five year
24,053 GBP2023-12-31
150,504 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
166,364 GBP2023-12-31
297,466 GBP2022-12-31