Average Number of Employees
1332022-01-01 ~ 2022-12-31
1102021-01-01 ~ 2021-12-31
Turnover/Revenue
29,861,765 GBP2022-01-01 ~ 2022-12-31
19,736,466 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-29,284,229 GBP2022-01-01 ~ 2022-12-31
-19,712,491 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
2,666,078 GBP2022-01-01 ~ 2022-12-31
24,675,875 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
5,236 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,671,314 GBP2022-01-01 ~ 2022-12-31
-275,490 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
2,021,343 GBP2022-01-01 ~ 2022-12-31
-481,767 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
22,694,706 GBP2022-12-31
24,485,900 GBP2021-12-31
Property, Plant & Equipment
275,609 GBP2022-12-31
329,743 GBP2021-12-31
Fixed Assets
22,970,315 GBP2022-12-31
24,815,643 GBP2021-12-31
Debtors
Non-current
88,873 GBP2022-12-31
98,117 GBP2021-12-31
Current
11,018,192 GBP2022-12-31
3,198,802 GBP2021-12-31
Cash at bank and in hand
2,445,131 GBP2022-12-31
3,017,844 GBP2021-12-31
Current Assets
13,552,196 GBP2022-12-31
6,314,763 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-5,392,501 GBP2022-12-31
-1,941,914 GBP2021-12-31
Net Current Assets/Liabilities
8,159,695 GBP2022-12-31
4,372,849 GBP2021-12-31
Total Assets Less Current Liabilities
31,130,010 GBP2022-12-31
29,188,492 GBP2021-12-31
Creditors
Non-current, Amounts falling due after one year
-344,240 GBP2022-12-31
-262,337 GBP2021-12-31
Net Assets/Liabilities
30,329,949 GBP2022-12-31
28,020,462 GBP2021-12-31
Equity
Called up share capital
101 GBP2022-12-31
101 GBP2021-12-31
101 GBP2021-01-01
Share premium
23,278,076 GBP2022-12-31
23,278,076 GBP2021-12-31
23,278,076 GBP2021-01-01
Retained earnings (accumulated losses)
7,051,772 GBP2022-12-31
4,742,285 GBP2021-12-31
3,954,952 GBP2021-01-01
Equity
30,329,949 GBP2022-12-31
28,020,462 GBP2021-12-31
27,233,129 GBP2021-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,021,343 GBP2022-01-01 ~ 2022-12-31
-481,767 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,021,343 GBP2022-01-01 ~ 2022-12-31
-481,767 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
2,021,343 GBP2022-01-01 ~ 2022-12-31
-481,767 GBP2021-01-01 ~ 2021-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
288,144 GBP2022-01-01 ~ 2022-12-31
1,269,100 GBP2021-01-01 ~ 2021-12-31
Equity - Income/Expense Recognised Directly
288,144 GBP2022-01-01 ~ 2022-12-31
1,269,100 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
169,773 GBP2022-01-01 ~ 2022-12-31
150,725 GBP2021-01-01 ~ 2021-12-31
Cash and Cash Equivalents
2,445,131 GBP2022-12-31
3,017,844 GBP2021-12-31
1,156,458 GBP2021-01-01
Audit Fees/Expenses
35,750 GBP2022-01-01 ~ 2022-12-31
67,500 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
14,432,226 GBP2022-01-01 ~ 2022-12-31
11,412,896 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
2,332,551 GBP2022-01-01 ~ 2022-12-31
1,544,705 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
17,101,295 GBP2022-01-01 ~ 2022-12-31
13,257,496 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-449,872 GBP2022-01-01 ~ 2022-12-31
-240,053 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
507,550 GBP2022-01-01 ~ 2022-12-31
-52,343 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Development expenditure
6,096,240 GBP2022-12-31
5,806,462 GBP2021-12-31
Goodwill
20,036,888 GBP2022-12-31
20,036,888 GBP2021-12-31
Intangible Assets - Gross Cost
26,133,128 GBP2022-12-31
25,843,350 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
1,768,682 GBP2022-12-31
689,554 GBP2021-12-31
Goodwill
1,669,740 GBP2022-12-31
667,896 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
3,438,422 GBP2022-12-31
1,357,450 GBP2021-12-31
Intangible Assets - Increase From Amortisation Charge for Year
2,080,972 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Development expenditure
4,327,558 GBP2022-12-31
5,116,908 GBP2021-12-31
Goodwill
18,367,148 GBP2022-12-31
19,368,992 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
60,773 GBP2022-12-31
100,864 GBP2021-12-31
Computers
529,729 GBP2022-12-31
663,531 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
713,694 GBP2022-12-31
902,073 GBP2021-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-40,091 GBP2022-01-01 ~ 2022-12-31
Computers
-241,826 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals
-305,072 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
59,995 GBP2021-12-31
Computers
410,819 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
572,330 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
14,195 GBP2022-01-01 ~ 2022-12-31
Computers, Owned/Freehold
145,847 GBP2022-01-01 ~ 2022-12-31
Owned/Freehold
169,773 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-40,091 GBP2022-01-01 ~ 2022-12-31
Computers
-240,772 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-304,018 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
34,099 GBP2022-12-31
Computers
315,894 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
438,085 GBP2022-12-31
Property, Plant & Equipment
Furniture and fittings
26,674 GBP2022-12-31
40,869 GBP2021-12-31
Computers
213,835 GBP2022-12-31
252,712 GBP2021-12-31
Other Debtors
Non-current
88,873 GBP2022-12-31
98,117 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
10,164,730 GBP2022-12-31
1,626,222 GBP2021-12-31
Other Debtors
Current
247,920 GBP2022-12-31
972,033 GBP2021-12-31
Prepayments/Accrued Income
Current
594,597 GBP2022-12-31
515,418 GBP2021-12-31
Amount of corporation tax that is recoverable
Current
10,945 GBP2022-12-31
85,129 GBP2021-12-31
Trade Creditors/Trade Payables
Current
455,786 GBP2022-12-31
722,323 GBP2021-12-31
Corporation Tax Payable
Current
61,467 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
4,875,248 GBP2022-12-31
1,219,591 GBP2021-12-31
Creditors
Current
5,392,501 GBP2022-12-31
1,941,914 GBP2021-12-31
Other Creditors
Non-current
262,337 GBP2022-12-31
262,337 GBP2021-12-31
Creditors
Non-current
344,240 GBP2022-12-31
262,337 GBP2021-12-31
Net Deferred Tax Liability/Asset
-455,821 GBP2022-12-31
-905,693 GBP2021-12-31
90,923 GBP2021-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
449,872 GBP2022-01-01 ~ 2022-12-31
240,475 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-40,810 GBP2022-12-31
-52,041 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,100 shares2022-12-31
Par Value of Share
Class 1 ordinary share
0.012022-01-01 ~ 2022-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
101 shares2021-12-31
Par Value of Share
Class 2 ordinary share
1.002022-01-01 ~ 2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
333,433 GBP2022-12-31
341,100 GBP2021-12-31
Between one and five year
44,195 GBP2022-12-31
377,628 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
377,628 GBP2022-12-31
718,728 GBP2021-12-31