Average Number of Employees
1692023-01-01 ~ 2023-12-31
672022-01-01 ~ 2022-12-31
Turnover/Revenue
26,095,754 GBP2023-01-01 ~ 2023-12-31
15,627,430 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-1,169,589 GBP2023-01-01 ~ 2023-12-31
-303,415 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
24,926,165 GBP2023-01-01 ~ 2023-12-31
15,324,015 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-21,840,109 GBP2023-01-01 ~ 2023-12-31
-12,396,250 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
3,256,602 GBP2023-01-01 ~ 2023-12-31
2,997,098 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
3,015,649 GBP2023-01-01 ~ 2023-12-31
2,900,344 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
2,363,687 GBP2023-01-01 ~ 2023-12-31
2,261,716 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
2,125 GBP2023-12-31
3,625 GBP2022-12-31
Property, Plant & Equipment
3,622,693 GBP2023-12-31
809,648 GBP2022-12-31
Fixed Assets
3,624,818 GBP2023-12-31
813,273 GBP2022-12-31
Total Inventories
5,709 GBP2023-12-31
209 GBP2022-12-31
Debtors
Current
1,701,017 GBP2023-12-31
1,919,081 GBP2022-12-31
Cash at bank and in hand
10,542,389 GBP2023-12-31
6,222,221 GBP2022-12-31
Current Assets
12,249,115 GBP2023-12-31
8,141,511 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-5,713,994 GBP2023-12-31
-2,735,984 GBP2022-12-31
Net Current Assets/Liabilities
6,535,121 GBP2023-12-31
5,405,527 GBP2022-12-31
Total Assets Less Current Liabilities
10,159,939 GBP2023-12-31
6,218,800 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-5,232,325 GBP2023-12-31
-3,791,602 GBP2022-12-31
Net Assets/Liabilities
4,666,099 GBP2023-12-31
2,302,412 GBP2022-12-31
Equity
Called up share capital
500,000 GBP2023-12-31
500,000 GBP2022-12-31
500,000 GBP2022-01-01
Retained earnings (accumulated losses)
4,166,099 GBP2023-12-31
1,802,412 GBP2022-12-31
-459,304 GBP2022-01-01
Equity
4,666,099 GBP2023-12-31
2,302,412 GBP2022-12-31
40,696 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,363,687 GBP2023-01-01 ~ 2023-12-31
2,261,716 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
45,778 GBP2023-01-01 ~ 2023-12-31
34,104 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
4,395,811 GBP2023-01-01 ~ 2023-12-31
1,690,680 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
364,570 GBP2023-01-01 ~ 2023-12-31
156,623 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,819,378 GBP2023-01-01 ~ 2023-12-31
1,873,170 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
136,729 GBP2023-01-01 ~ 2023-12-31
133,753 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
753,912 GBP2023-01-01 ~ 2023-12-31
551,065 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
7,500 GBP2023-12-31
7,500 GBP2022-12-31
Goodwill
2,550,000 GBP2023-12-31
2,550,000 GBP2022-12-31
Intangible Assets - Gross Cost
2,557,500 GBP2023-12-31
2,557,500 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
5,375 GBP2023-12-31
3,875 GBP2022-12-31
Goodwill
2,550,000 GBP2023-12-31
2,550,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
2,555,375 GBP2023-12-31
2,553,875 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
1,500 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Development expenditure
2,125 GBP2023-12-31
3,625 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
1,542,990 GBP2023-12-31
775,266 GBP2022-12-31
Office equipment
214,161 GBP2023-12-31
69,712 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
5,177,406 GBP2023-12-31
1,927,579 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
-33,820 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
177,606 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
277,925 GBP2022-12-31
Office equipment
36,990 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,117,931 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
19,175 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
177,330 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
19,512 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
436,782 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
19,175 GBP2023-12-31
Furniture and fittings
455,255 GBP2023-12-31
Office equipment
56,502 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,554,713 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
158,431 GBP2023-12-31
Furniture and fittings
1,087,735 GBP2023-12-31
497,341 GBP2022-12-31
Office equipment
157,659 GBP2023-12-31
32,722 GBP2022-12-31
Finished Goods/Goods for Resale
5,709 GBP2023-12-31
209 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
473,848 GBP2023-12-31
1,001,887 GBP2022-12-31
Other Debtors
Current
297,480 GBP2023-12-31
71,913 GBP2022-12-31
Prepayments/Accrued Income
Current
929,689 GBP2023-12-31
845,281 GBP2022-12-31
Cash and Cash Equivalents
10,542,389 GBP2023-12-31
6,222,221 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,650,416 GBP2023-12-31
1,474,757 GBP2022-12-31
Amounts owed to group undertakings
Current
805,308 GBP2023-12-31
416,316 GBP2022-12-31
Corporation Tax Payable
Current
335,470 GBP2023-12-31
Taxation/Social Security Payable
Current
233,596 GBP2023-12-31
117,306 GBP2022-12-31
Other Creditors
Current
342,661 GBP2023-12-31
50,686 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,346,543 GBP2023-12-31
676,919 GBP2022-12-31
Creditors
Current
5,713,994 GBP2023-12-31
2,735,984 GBP2022-12-31
Amounts owed to group undertakings
Non-current
5,232,325 GBP2023-12-31
3,791,602 GBP2022-12-31
Creditors
Non-current
5,232,325 GBP2023-12-31
3,791,602 GBP2022-12-31
Net Deferred Tax Liability/Asset
-261,515 GBP2023-12-31
-124,786 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-136,729 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-344,618 GBP2023-12-31
-124,786 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
500,000 shares2023-12-31
500,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
14,040,850 GBP2023-12-31
3,898,297 GBP2022-12-31
Between one and five year
42,322,397 GBP2023-12-31
12,530,963 GBP2022-12-31
More than five year
2,126,034 GBP2023-12-31
1,763,750 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
58,489,281 GBP2023-12-31
18,193,010 GBP2022-12-31