Intangible Assets
880,674 GBP2023-12-31
1,128,276 GBP2022-12-31
Property, Plant & Equipment
304,503 GBP2023-12-31
112,288 GBP2022-12-31
Fixed Assets - Investments
436,399 GBP2023-12-31
0 GBP2022-12-31
Fixed Assets
1,621,576 GBP2023-12-31
1,240,564 GBP2022-12-31
Debtors
1,710,567 GBP2023-12-31
1,532,467 GBP2022-12-31
Cash at bank and in hand
742,953 GBP2023-12-31
967,105 GBP2022-12-31
Current Assets
3,878,866 GBP2023-12-31
3,928,628 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-754,602 GBP2023-12-31
-748,142 GBP2022-12-31
Net Current Assets/Liabilities
3,124,264 GBP2023-12-31
3,180,486 GBP2022-12-31
Total Assets Less Current Liabilities
4,745,840 GBP2023-12-31
4,421,050 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-1,460,836 GBP2023-12-31
-1,309,067 GBP2022-12-31
Net Assets/Liabilities
3,228,938 GBP2023-12-31
3,097,197 GBP2022-12-31
Equity
Called up share capital
2,000 GBP2023-12-31
2,000 GBP2022-12-31
Share premium
529,002 GBP2023-12-31
529,002 GBP2022-12-31
Retained earnings (accumulated losses)
2,697,936 GBP2023-12-31
2,566,195 GBP2022-12-31
Equity
3,228,938 GBP2023-12-31
3,097,197 GBP2022-12-31
Average Number of Employees
212023-01-01 ~ 2023-12-31
232022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
1,825,000 GBP2023-12-31
1,800,000 GBP2022-12-31
Other than goodwill
73,984 GBP2023-12-31
73,984 GBP2022-12-31
Intangible Assets - Gross Cost
2,788,984 GBP2023-12-31
2,763,984 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
1,742,085 GBP2023-12-31
1,560,000 GBP2022-12-31
Other than goodwill
66,253 GBP2023-12-31
64,736 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,908,310 GBP2023-12-31
1,635,708 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
182,085 GBP2023-01-01 ~ 2023-12-31
Other than goodwill
1,502 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
272,587 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
82,915 GBP2023-12-31
240,000 GBP2022-12-31
Other than goodwill
7,731 GBP2023-12-31
9,248 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
440,216 GBP2023-12-31
193,691 GBP2022-12-31
Furniture and fittings
79,185 GBP2023-12-31
77,852 GBP2022-12-31
Computers
77,462 GBP2023-12-31
115,149 GBP2022-12-31
Motor vehicles
52,944 GBP2023-12-31
15,500 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
649,807 GBP2023-12-31
402,192 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-8,757 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-6,062 GBP2023-01-01 ~ 2023-12-31
Computers
-56,700 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-71,519 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
212,531 GBP2023-12-31
148,127 GBP2022-12-31
Furniture and fittings
62,238 GBP2023-12-31
57,318 GBP2022-12-31
Computers
47,751 GBP2023-12-31
81,125 GBP2022-12-31
Motor vehicles
22,784 GBP2023-12-31
3,334 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
345,304 GBP2023-12-31
289,904 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
72,290 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
10,231 GBP2023-01-01 ~ 2023-12-31
Computers
16,004 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
19,450 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
117,975 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-7,886 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-5,311 GBP2023-01-01 ~ 2023-12-31
Computers
-49,378 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-62,575 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
227,685 GBP2023-12-31
45,564 GBP2022-12-31
Furniture and fittings
16,947 GBP2023-12-31
20,534 GBP2022-12-31
Computers
29,711 GBP2023-12-31
34,024 GBP2022-12-31
Motor vehicles
30,160 GBP2023-12-31
12,166 GBP2022-12-31
Investments in group undertakings and participating interests
436,399 GBP2023-12-31
0 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,192,935 GBP2023-12-31
1,118,281 GBP2022-12-31
Amounts Owed By Related Parties
7,069 GBP2023-12-31
Current
0 GBP2022-12-31
Other Debtors
Amounts falling due within one year
510,563 GBP2023-12-31
414,186 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,710,567 GBP2023-12-31
1,532,467 GBP2022-12-31
Trade Creditors/Trade Payables
Current
247,300 GBP2023-12-31
146,990 GBP2022-12-31
Amounts owed to group undertakings
Current
116,848 GBP2023-12-31
403,045 GBP2022-12-31
Other Taxation & Social Security Payable
Current
319,684 GBP2023-12-31
160,305 GBP2022-12-31
Other Creditors
Current
70,770 GBP2023-12-31
37,802 GBP2022-12-31
Creditors
Current
754,602 GBP2023-12-31
748,142 GBP2022-12-31
Other Creditors
Non-current
1,460,836 GBP2023-12-31
1,309,067 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
0 GBP2023-12-31
0 GBP2022-12-31