Cost of Sales
-8,359,004 GBP2023-01-01 ~ 2023-12-31
-6,948,298 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-7,518,730 GBP2023-01-01 ~ 2023-12-31
-5,016,815 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
536,469 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
609,761 GBP2023-01-01 ~ 2023-12-31
1,586,182 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
269,046 GBP2023-01-01 ~ 2023-12-31
1,564,046 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Goodwill
4,831,867 GBP2023-12-31
2,420,651 GBP2022-12-31
Other
4,246,433 GBP2023-12-31
4,792,133 GBP2022-12-31
Intangible Assets
9,078,300 GBP2023-12-31
7,212,784 GBP2022-12-31
Property, Plant & Equipment
157,118 GBP2023-12-31
156,146 GBP2022-12-31
Fixed Assets - Investments
9,316,543 GBP2023-12-31
12,316,543 GBP2022-12-31
Fixed Assets
18,551,961 GBP2023-12-31
19,685,473 GBP2022-12-31
Debtors
8,930,079 GBP2023-12-31
6,405,203 GBP2022-12-31
Cash at bank and in hand
272,133 GBP2023-12-31
483,079 GBP2022-12-31
Current Assets
9,275,101 GBP2023-12-31
6,949,734 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-17,376,937 GBP2023-12-31
-16,387,985 GBP2022-12-31
Net Current Assets/Liabilities
-8,101,836 GBP2023-12-31
-9,438,251 GBP2022-12-31
Total Assets Less Current Liabilities
10,450,125 GBP2023-12-31
10,247,222 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-39,253 GBP2023-12-31
-108,891 GBP2022-12-31
Net Assets/Liabilities
10,379,622 GBP2023-12-31
10,110,576 GBP2022-12-31
Equity
Called up share capital
10,000 GBP2023-12-31
10,000 GBP2022-12-31
10,000 GBP2021-12-31
Retained earnings (accumulated losses)
10,369,622 GBP2023-12-31
10,100,576 GBP2022-12-31
8,536,530 GBP2021-12-31
Equity
10,379,622 GBP2023-12-31
10,110,576 GBP2022-12-31
8,546,530 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
269,046 GBP2023-01-01 ~ 2023-12-31
1,564,046 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
96,385 GBP2023-01-01 ~ 2023-12-31
66,067 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
812023-01-01 ~ 2023-12-31
732022-01-01 ~ 2022-12-31
Wages/Salaries
3,127,892 GBP2023-01-01 ~ 2023-12-31
2,303,343 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
37,465 GBP2023-01-01 ~ 2023-12-31
30,102 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,472,121 GBP2023-01-01 ~ 2023-12-31
2,583,334 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-6,934 GBP2023-01-01 ~ 2023-12-31
16,272 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
5,786,595 GBP2023-12-31
3,068,526 GBP2022-12-31
Development expenditure
415,985 GBP2023-12-31
0 GBP2022-12-31
Intangible Assets - Gross Cost
15,344,620 GBP2023-12-31
11,850,566 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
954,728 GBP2023-12-31
647,875 GBP2022-12-31
Development expenditure
415,985 GBP2023-12-31
0 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
6,266,320 GBP2023-12-31
4,637,782 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
306,853 GBP2023-01-01 ~ 2023-12-31
Development expenditure
0 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
1,212,553 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Development expenditure
0 GBP2023-12-31
0 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
937,663 GBP2023-12-31
767,826 GBP2022-12-31
Motor vehicles
43,756 GBP2023-12-31
32,559 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
981,419 GBP2023-12-31
800,385 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-8,995 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-8,995 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
786,177 GBP2023-12-31
612,321 GBP2022-12-31
Motor vehicles
38,124 GBP2023-12-31
31,918 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
824,301 GBP2023-12-31
644,239 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
47,543 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
641 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
48,184 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-8,995 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-8,995 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Furniture and fittings
151,486 GBP2023-12-31
155,505 GBP2022-12-31
Motor vehicles
5,632 GBP2023-12-31
641 GBP2022-12-31
Finished Goods/Goods for Resale
72,889 GBP2023-12-31
61,452 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,536,767 GBP2023-12-31
1,231,326 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
5,453,192 GBP2023-12-31
4,448,522 GBP2022-12-31
Other Debtors
Current
0 GBP2023-12-31
4,571 GBP2022-12-31
Prepayments/Accrued Income
Current
1,940,120 GBP2023-12-31
720,784 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
8,930,079 GBP2023-12-31
6,405,203 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
38,325 GBP2023-12-31
27,952 GBP2022-12-31
Other Remaining Borrowings
Current
31,681 GBP2023-12-31
32,149 GBP2022-12-31
Trade Creditors/Trade Payables
Current
931,840 GBP2023-12-31
892,042 GBP2022-12-31
Amounts owed to group undertakings
Current
13,799,200 GBP2023-12-31
10,719,602 GBP2022-12-31
Corporation Tax Payable
Current
508,146 GBP2023-12-31
0 GBP2022-12-31
Other Taxation & Social Security Payable
Current
447,894 GBP2023-12-31
584,128 GBP2022-12-31
Other Creditors
Current
13,517 GBP2023-12-31
3,313,830 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,606,334 GBP2023-12-31
818,282 GBP2022-12-31
Creditors
Current
17,376,937 GBP2023-12-31
16,387,985 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
23,420 GBP2023-12-31
82,224 GBP2022-12-31
Other Remaining Borrowings
Non-current
15,833 GBP2023-12-31
26,667 GBP2022-12-31
Creditors
Non-current
39,253 GBP2023-12-31
108,891 GBP2022-12-31
Total Borrowings
Current
31,681 GBP2023-12-31
32,149 GBP2022-12-31
Non-current
15,833 GBP2023-12-31
26,667 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
38,325 GBP2023-12-31
27,952 GBP2022-12-31
Minimum gross finance lease payments owing
61,745 GBP2023-12-31
110,176 GBP2022-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000,000 shares2023-12-31
1,000,000 shares2022-12-31
Nominal value of allotted share capital
Class 1 ordinary share
10,000 GBP2023-01-01 ~ 2023-12-31
10,000 GBP2022-01-01 ~ 2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
106,153 GBP2023-12-31
85,856 GBP2022-12-31
Between two and five year
243,139 GBP2023-12-31
239,675 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
349,292 GBP2023-12-31
325,531 GBP2022-12-31