Equity
Retained earnings (accumulated losses)
20,062,000 GBP2022-12-31
4,569,000 GBP2021-12-31
Equity
1,665,000 GBP2021-12-31
6,234,000 GBP2021-01-01
Average Number of Employees
02022-01-01 ~ 2022-12-31
02021-01-01 ~ 2021-12-31
Profit/Loss
-9,476,000 GBP2022-01-01 ~ 2022-12-31
-6,789,000 GBP2021-01-01 ~ 2021-12-31
Total Inventories
720,000 GBP2022-12-31
967,000 GBP2021-12-31
Cash and Cash Equivalents
116,000 GBP2022-12-31
108,000 GBP2021-12-31
Current Assets
10,889,000 GBP2022-12-31
8,459,000 GBP2021-12-31
Total assets
43,435,000 GBP2022-12-31
30,429,000 GBP2021-12-31
Total Borrowings
Non-current
2,270,000 GBP2022-12-31
54,000 GBP2021-12-31
Current
532,000 GBP2022-12-31
65,000 GBP2021-12-31
Total liabilities
53,466,000 GBP2022-12-31
30,984,000 GBP2021-12-31
Net Assets/Liabilities
-10,031,000 GBP2022-12-31
-555,000 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
-9,476,000 GBP2022-01-01 ~ 2022-12-31
-6,789,000 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-9,476,000 GBP2022-01-01 ~ 2022-12-31
-6,789,000 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
-9,476,000 GBP2022-01-01 ~ 2022-12-31
-6,789,000 GBP2021-01-01 ~ 2021-12-31
Turnover/Revenue
30,278,000 GBP2022-01-01 ~ 2022-12-31
25,214,000 GBP2021-01-01 ~ 2021-12-31
Other operating income
675,000 GBP2022-01-01 ~ 2022-12-31
553,000 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
-18,864,000 GBP2022-01-01 ~ 2022-12-31
-14,354,000 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
-1,404,000 GBP2022-01-01 ~ 2022-12-31
-1,150,000 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
-11,323,000 GBP2022-01-01 ~ 2022-12-31
-9,996,000 GBP2021-01-01 ~ 2021-12-31
Interest Payable/Similar Charges (Finance Costs)
-830,000 GBP2022-01-01 ~ 2022-12-31
-134,000 GBP2021-01-01 ~ 2021-12-31
Current Tax for the Period
128,000 GBP2022-01-01 ~ 2022-12-31
104,000 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
-1,776,000 GBP2022-01-01 ~ 2022-12-31
-1,270,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
3,939,000 GBP2022-12-31
3,939,000 GBP2021-12-31
3,932,000 GBP2021-01-01
Furniture and fittings
1,323,000 GBP2022-12-31
530,000 GBP2021-12-31
530,000 GBP2021-01-01
Computers
4,620,000 GBP2022-12-31
3,698,000 GBP2021-12-31
3,289,000 GBP2021-01-01
Property, Plant & Equipment - Other Disposals
Computers
-8,000 GBP2022-01-01 ~ 2022-12-31
-457,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
165,000 GBP2022-12-31
165,000 GBP2021-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-13,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
2,717,000 GBP2022-12-31
Other
16,129,000 GBP2022-12-31
11,290,000 GBP2021-12-31
10,393,000 GBP2021-01-01
Property, Plant & Equipment - Gross Cost
28,893,000 GBP2022-12-31
19,622,000 GBP2021-12-31
18,144,000 GBP2021-01-01
Property, Plant & Equipment - Other Disposals
Other
-4,219,000 GBP2022-01-01 ~ 2022-12-31
-4,623,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Other Disposals
-4,240,000 GBP2022-01-01 ~ 2022-12-31
-5,080,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
1,371,000 GBP2022-12-31
1,318,000 GBP2021-12-31
1,266,000 GBP2021-01-01
Furniture and fittings
424,000 GBP2022-12-31
298,000 GBP2021-12-31
239,000 GBP2021-01-01
Computers
2,550,000 GBP2022-12-31
1,905,000 GBP2021-12-31
1,770,000 GBP2021-01-01
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
53,000 GBP2022-01-01 ~ 2022-12-31
52,000 GBP2021-01-01 ~ 2021-12-31
Plant and equipment
56,000 GBP2022-01-01 ~ 2022-12-31
56,000 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings
139,000 GBP2022-01-01 ~ 2022-12-31
86,000 GBP2021-01-01 ~ 2021-12-31
Computers
653,000 GBP2022-01-01 ~ 2022-12-31
543,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-13,000 GBP2022-01-01 ~ 2022-12-31
-27,000 GBP2021-01-01 ~ 2021-12-31
Computers
-8,000 GBP2022-01-01 ~ 2022-12-31
-408,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
112,000 GBP2022-12-31
56,000 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
362,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
362,000 GBP2022-12-31
Other
5,836,000 GBP2022-12-31
4,792,000 GBP2021-12-31
4,953,000 GBP2021-01-01
Property, Plant & Equipment - Accumulated Depreciation & Impairment
10,655,000 GBP2022-12-31
8,369,000 GBP2021-12-31
8,228,000 GBP2021-01-01
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Other
3,693,000 GBP2022-01-01 ~ 2022-12-31
3,010,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
4,956,000 GBP2022-01-01 ~ 2022-12-31
3,747,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Other
-2,649,000 GBP2022-01-01 ~ 2022-12-31
-3,171,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-2,670,000 GBP2022-01-01 ~ 2022-12-31
-3,606,000 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Computer software
51,492,000 GBP2022-12-31
36,171,000 GBP2021-01-01
Finished Goods/Goods for Resale
720,000 GBP2022-12-31
967,000 GBP2021-12-31
Trade Debtors/Trade Receivables
2,396,000 GBP2022-12-31
1,848,000 GBP2021-12-31
Amounts Owed By Related Parties
3,721,000 GBP2022-12-31
2,936,000 GBP2021-12-31
Prepayments/Accrued Income
3,722,000 GBP2022-12-31
2,600,000 GBP2021-12-31
Trade Creditors/Trade Payables
3,218,000 GBP2022-12-31
2,987,000 GBP2021-12-31
Amounts Owed to Related Parties
41,705,000 GBP2022-12-31
22,323,000 GBP2021-12-31
Accrued Liabilities
4,346,000 GBP2022-12-31
3,127,000 GBP2021-12-31
Other Taxation & Social Security Payable
444,000 GBP2022-12-31
549,000 GBP2021-12-31
Amounts received in advance for goods or services to be provided in the future
825,000 GBP2022-12-31
1,879,000 GBP2021-12-31
Trade Creditors/Trade Payables
Current
-3,218,000 GBP2022-12-31
-2,987,000 GBP2021-12-31
Accrued Liabilities
Current
-4,346,000 GBP2022-12-31
-3,127,000 GBP2021-12-31
Par Value of Share
Class 1 ordinary share
0 shares2022-01-01 ~ 2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
0 shares2022-12-31
0 shares2021-12-31