Profit/Loss
-2,518,440 GBP2024-01-01 ~ 2024-12-31
-2,729,022 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
7,845,276 GBP2024-12-31
24,999,439 GBP2023-12-31
Other
26,402,721 GBP2024-12-31
6,291,198 GBP2023-12-31
Intangible Assets
34,247,997 GBP2024-12-31
31,290,637 GBP2023-12-31
Property, Plant & Equipment
119,595 GBP2024-12-31
140,669 GBP2023-12-31
Fixed Assets - Investments
362,513 GBP2024-12-31
6,010,763 GBP2023-12-31
Fixed Assets
34,730,105 GBP2024-12-31
37,442,069 GBP2023-12-31
Debtors
3,381,174 GBP2024-12-31
1,696,396 GBP2023-12-31
Cash at bank and in hand
608,489 GBP2024-12-31
3,079,874 GBP2023-12-31
Current Assets
3,989,663 GBP2024-12-31
4,776,270 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-21,548,896 GBP2023-12-31
Net Current Assets/Liabilities
-17,818,440 GBP2024-12-31
-16,772,626 GBP2023-12-31
Total Assets Less Current Liabilities
16,911,665 GBP2024-12-31
20,669,443 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-9,296,662 GBP2024-12-31
-10,535,992 GBP2023-12-31
Net Assets/Liabilities
7,615,003 GBP2024-12-31
10,133,443 GBP2023-12-31
Equity
Called up share capital
15,147,681 GBP2024-12-31
15,147,681 GBP2023-12-31
15,147,680 GBP2022-12-31
Retained earnings (accumulated losses)
-7,532,678 GBP2024-12-31
-5,014,238 GBP2023-12-31
3,221,007 GBP2022-12-31
Equity
7,615,003 GBP2024-12-31
10,133,443 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-2,518,440 GBP2024-01-01 ~ 2024-12-31
-2,729,022 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
Called up share capital
1 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
1 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-786,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
29,000 GBP2024-01-01 ~ 2024-12-31
33,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
482024-01-01 ~ 2024-12-31
382023-01-01 ~ 2023-12-31
Wages/Salaries
3,284,178 GBP2024-01-01 ~ 2024-12-31
1,370,462 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
65,669 GBP2024-01-01 ~ 2024-12-31
88,760 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,554,005 GBP2024-01-01 ~ 2024-12-31
1,603,564 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
1,577,919 GBP2024-01-01 ~ 2024-12-31
137,423 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
1,225,857 GBP2024-01-01 ~ 2024-12-31
845,906 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-1,136 GBP2024-01-01 ~ 2024-12-31
675 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-2,036,035 GBP2024-01-01 ~ 2024-12-31
-2,275,011 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
15,153,900 GBP2024-12-31
35,902,833 GBP2023-12-31
Intangible Assets - Gross Cost
53,332,368 GBP2024-12-31
46,819,438 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
7,308,624 GBP2024-12-31
10,903,394 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
19,084,371 GBP2024-12-31
15,528,801 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
1,078,583 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
3,556,074 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
183,325 GBP2024-12-31
175,397 GBP2023-12-31
Furniture and fittings
75,112 GBP2024-12-31
73,713 GBP2023-12-31
Computers
99,364 GBP2024-12-31
77,302 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
357,801 GBP2024-12-31
326,412 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
-1,328 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-1,328 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
119,164 GBP2024-12-31
88,720 GBP2023-12-31
Furniture and fittings
52,120 GBP2024-12-31
46,372 GBP2023-12-31
Computers
66,922 GBP2024-12-31
50,651 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
238,206 GBP2024-12-31
185,743 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
5,748 GBP2024-01-01 ~ 2024-12-31
Computers
16,916 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
53,108 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
-645 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-645 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
64,161 GBP2024-12-31
Furniture and fittings
22,992 GBP2024-12-31
27,341 GBP2023-12-31
Computers
32,442 GBP2024-12-31
26,651 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,409,438 GBP2024-12-31
957,433 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
541,624 GBP2024-12-31
455,673 GBP2023-12-31
Other Debtors
Current
1,172,088 GBP2024-12-31
17,489 GBP2023-12-31
Prepayments/Accrued Income
Current
256,897 GBP2024-12-31
265,801 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
3,380,047 GBP2024-12-31
Current, Amounts falling due within one year
1,696,396 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
741,897 GBP2024-12-31
1,259,762 GBP2023-12-31
Trade Creditors/Trade Payables
Current
827,284 GBP2024-12-31
692,510 GBP2023-12-31
Amounts owed to group undertakings
Current
347,919 GBP2024-12-31
378,423 GBP2023-12-31
Corporation Tax Payable
Current
92,318 GBP2024-12-31
264,847 GBP2023-12-31
Other Taxation & Social Security Payable
Current
30,151 GBP2024-12-31
33,681 GBP2023-12-31
Other Creditors
Current
19,608,445 GBP2024-12-31
18,544,147 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
160,089 GBP2024-12-31
375,526 GBP2023-12-31
Creditors
Current
21,808,103 GBP2024-12-31
21,548,896 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
8,011,429 GBP2024-12-31
7,820,521 GBP2023-12-31
Creditors
Non-current
9,296,662 GBP2024-12-31
10,535,992 GBP2023-12-31
Bank Borrowings
8,753,326 GBP2024-12-31
9,080,283 GBP2023-12-31
Total Borrowings
Current
741,897 GBP2024-12-31
1,259,762 GBP2023-12-31
Non-current
8,011,429 GBP2024-12-31
7,820,521 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
15,147,681 shares2024-12-31
15,147,681 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
0 GBP2024-12-31
Between two and five year
142,998 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
142,998 GBP2024-12-31