Average Number of Employees
1012022-01-01 ~ 2022-12-31
952021-01-01 ~ 2021-12-31
Turnover/Revenue
6,316,415 GBP2022-01-01 ~ 2022-12-31
6,511,527 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-4,081,903 GBP2022-01-01 ~ 2022-12-31
-3,066,915 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
2,234,512 GBP2022-01-01 ~ 2022-12-31
3,444,612 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-7,137,478 GBP2022-01-01 ~ 2022-12-31
-7,625,444 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
-7,244,045 GBP2022-01-01 ~ 2022-12-31
-4,879,393 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
50 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
-7,784,362 GBP2022-01-01 ~ 2022-12-31
-5,223,548 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
-7,784,362 GBP2022-01-01 ~ 2022-12-31
-5,223,548 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
59,031 GBP2022-12-31
177,095 GBP2021-12-31
Property, Plant & Equipment
75,135 GBP2022-12-31
67,968 GBP2021-12-31
Fixed Assets - Investments
15,722,947 GBP2022-12-31
17,393,947 GBP2021-12-31
Fixed Assets
15,857,113 GBP2022-12-31
17,639,010 GBP2021-12-31
Total Inventories
48,777 GBP2022-12-31
56,009 GBP2021-12-31
Debtors
Current
2,342,261 GBP2022-12-31
1,290,802 GBP2021-12-31
Cash at bank and in hand
143,380 GBP2022-12-31
1,226,924 GBP2021-12-31
Current Assets
2,534,418 GBP2022-12-31
2,573,735 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-28,787,165 GBP2022-12-31
-24,465,971 GBP2021-12-31
Net Current Assets/Liabilities
-26,252,747 GBP2022-12-31
-21,892,236 GBP2021-12-31
Total Assets Less Current Liabilities
-10,395,634 GBP2022-12-31
-4,253,226 GBP2021-12-31
Creditors
Non-current, Amounts falling due after one year
-6,493,807 GBP2022-12-31
-4,851,853 GBP2021-12-31
Net Assets/Liabilities
-16,889,441 GBP2022-12-31
-9,105,079 GBP2021-12-31
Equity
Called up share capital
10,000 GBP2022-12-31
10,000 GBP2021-12-31
10,000 GBP2021-01-01
Retained earnings (accumulated losses)
-16,899,441 GBP2022-12-31
-9,115,079 GBP2021-12-31
-3,891,531 GBP2021-01-01
Equity
-16,889,441 GBP2022-12-31
-9,105,079 GBP2021-12-31
-3,881,531 GBP2021-01-01
Profit/Loss
Retained earnings (accumulated losses)
-7,784,362 GBP2022-01-01 ~ 2022-12-31
-5,223,548 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-7,784,362 GBP2022-01-01 ~ 2022-12-31
-5,223,548 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
-7,784,362 GBP2022-01-01 ~ 2022-12-31
-5,223,548 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
19,380 GBP2022-01-01 ~ 2022-12-31
15,800 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
4,698,514 GBP2022-01-01 ~ 2022-12-31
5,052,113 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
578,545 GBP2022-01-01 ~ 2022-12-31
617,380 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
5,371,468 GBP2022-01-01 ~ 2022-12-31
5,772,005 GBP2021-01-01 ~ 2021-12-31
Director Remuneration
443,864 GBP2022-01-01 ~ 2022-12-31
350,745 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
-1,479,029 GBP2022-01-01 ~ 2022-12-31
-992,474 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Computer software
236,127 GBP2022-12-31
236,127 GBP2021-12-31
Goodwill
1,797,193 GBP2022-12-31
1,797,193 GBP2021-12-31
Intangible Assets - Gross Cost
2,033,320 GBP2022-12-31
2,033,320 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
1,797,193 GBP2022-12-31
1,797,193 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,974,289 GBP2022-12-31
1,856,225 GBP2021-12-31
Intangible Assets - Increase From Amortisation Charge for Year
118,064 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
160,814 GBP2022-12-31
126,874 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
58,906 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
26,773 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
85,679 GBP2022-12-31
Property, Plant & Equipment
Plant and equipment
75,135 GBP2022-12-31
67,968 GBP2021-12-31
Investments in Subsidiaries
15,722,947 GBP2022-12-31
17,393,947 GBP2021-12-31
Finished Goods/Goods for Resale
48,777 GBP2022-12-31
56,009 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
630,065 GBP2022-12-31
689,727 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
1,429,504 GBP2022-12-31
264,740 GBP2021-12-31
Other Debtors
Current
69,383 GBP2022-12-31
39,596 GBP2021-12-31
Prepayments/Accrued Income
Current
213,309 GBP2022-12-31
296,739 GBP2021-12-31
Cash and Cash Equivalents
143,380 GBP2022-12-31
1,226,924 GBP2021-12-31
Bank Borrowings
Current
1,424,793 GBP2021-12-31
Trade Creditors/Trade Payables
Current
1,016,850 GBP2022-12-31
594,630 GBP2021-12-31
Amounts owed to group undertakings
Current
25,522,549 GBP2022-12-31
20,030,810 GBP2021-12-31
Taxation/Social Security Payable
Current
963,723 GBP2022-12-31
951,639 GBP2021-12-31
Other Creditors
Current
72,847 GBP2022-12-31
132,112 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
1,211,196 GBP2022-12-31
1,331,987 GBP2021-12-31
Creditors
Current
28,787,165 GBP2022-12-31
24,465,971 GBP2021-12-31
Bank Borrowings
Non-current
6,243,807 GBP2022-12-31
4,601,853 GBP2021-12-31
Other Remaining Borrowings
Non-current
250,000 GBP2022-12-31
250,000 GBP2021-12-31
Creditors
Non-current
6,493,807 GBP2022-12-31
4,851,853 GBP2021-12-31
Bank Borrowings
Current, Amounts falling due within one year
1,424,793 GBP2021-12-31
Total Borrowings
Current, Amounts falling due within one year
1,424,793 GBP2021-12-31
Bank Borrowings
Non-current, Between one and two years
6,243,807 GBP2022-12-31
4,601,853 GBP2021-12-31
Total Borrowings
6,493,807 GBP2022-12-31
6,276,646 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2022-12-31
10,000 shares2021-12-31
Par Value of Share
Class 1 ordinary share
1.002022-01-01 ~ 2022-12-31