Cost of Sales
-27,047,000 GBP2023-01-01 ~ 2023-12-31
-20,184,000 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-10,229,000 GBP2023-01-01 ~ 2023-12-31
-15,449,000 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-360,000 GBP2023-01-01 ~ 2023-12-31
-144,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-4,502,000 GBP2023-01-01 ~ 2023-12-31
-11,439,000 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
0 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-4,502,000 GBP2023-01-01 ~ 2023-12-31
-11,439,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Other
6,000 GBP2023-12-31
41,000 GBP2022-12-31
Property, Plant & Equipment
28,000 GBP2023-12-31
50,000 GBP2022-12-31
Fixed Assets
34,000 GBP2023-12-31
91,000 GBP2022-12-31
Debtors
11,452,000 GBP2023-12-31
8,719,000 GBP2022-12-31
Cash at bank and in hand
8,000 GBP2023-12-31
351,000 GBP2022-12-31
Current Assets
11,460,000 GBP2023-12-31
9,070,000 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-32,307,000 GBP2023-12-31
-25,472,000 GBP2022-12-31
Net Current Assets/Liabilities
-20,847,000 GBP2023-12-31
-16,402,000 GBP2022-12-31
Total Assets Less Current Liabilities
-20,813,000 GBP2023-12-31
-16,311,000 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-1,589,000 GBP2023-12-31
-1,589,000 GBP2022-12-31
Net Assets/Liabilities
-22,402,000 GBP2023-12-31
-17,900,000 GBP2022-12-31
Equity
Called up share capital
0 GBP2023-12-31
0 GBP2022-12-31
0 GBP2021-12-31
Retained earnings (accumulated losses)
-22,402,000 GBP2023-12-31
-17,900,000 GBP2022-12-31
-6,461,000 GBP2021-12-31
Equity
-22,402,000 GBP2023-12-31
-17,900,000 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-4,502,000 GBP2023-01-01 ~ 2023-12-31
-11,439,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
272023-01-01 ~ 2023-12-31
262022-01-01 ~ 2022-12-31
Wages/Salaries
2,820,000 GBP2023-01-01 ~ 2023-12-31
2,530,000 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
31,000 GBP2023-01-01 ~ 2023-12-31
30,000 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,201,000 GBP2023-01-01 ~ 2023-12-31
2,871,000 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
0 GBP2023-01-01 ~ 2023-12-31
177,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
4,734,000 GBP2022-12-31
Intangible Assets - Gross Cost
5,255,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
4,734,000 GBP2023-12-31
4,734,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
5,249,000 GBP2023-12-31
5,214,000 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
0 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
35,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
0 GBP2023-12-31
0 GBP2022-12-31
Intangible Assets
6,000 GBP2023-12-31
41,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
31,000 GBP2023-12-31
31,000 GBP2022-12-31
Furniture and fittings
44,000 GBP2023-12-31
44,000 GBP2022-12-31
Computers
9,000 GBP2023-12-31
184,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
84,000 GBP2023-12-31
259,000 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Computers
-180,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-180,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
23,000 GBP2023-12-31
13,000 GBP2022-12-31
Furniture and fittings
30,000 GBP2023-12-31
15,000 GBP2022-12-31
Computers
3,000 GBP2023-12-31
181,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
56,000 GBP2023-12-31
209,000 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
10,000 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
15,000 GBP2023-01-01 ~ 2023-12-31
Computers
2,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
27,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Computers
-180,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-180,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
8,000 GBP2023-12-31
18,000 GBP2022-12-31
Furniture and fittings
14,000 GBP2023-12-31
29,000 GBP2022-12-31
Computers
6,000 GBP2023-12-31
3,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
7,687,000 GBP2023-12-31
5,191,000 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
977,000 GBP2023-12-31
711,000 GBP2022-12-31
Other Debtors
Current
194,000 GBP2023-12-31
410,000 GBP2022-12-31
Prepayments/Accrued Income
Current
2,594,000 GBP2023-12-31
2,407,000 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
11,452,000 GBP2023-12-31
8,719,000 GBP2022-12-31
Other Remaining Borrowings
Current
5,734,000 GBP2023-12-31
3,527,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
179,000 GBP2023-12-31
236,000 GBP2022-12-31
Amounts owed to group undertakings
Current
23,554,000 GBP2023-12-31
19,532,000 GBP2022-12-31
Other Taxation & Social Security Payable
Current
478,000 GBP2023-12-31
221,000 GBP2022-12-31
Other Creditors
Current
77,000 GBP2023-12-31
90,000 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
2,285,000 GBP2023-12-31
1,866,000 GBP2022-12-31
Creditors
Current
32,307,000 GBP2023-12-31
25,472,000 GBP2022-12-31
Total Borrowings
Current
5,734,000 GBP2023-12-31
3,527,000 GBP2022-12-31
Equity
Called up share capital
0 GBP2023-12-31
0 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
59,000 GBP2023-12-31
96,000 GBP2022-12-31
Between two and five year
0 GBP2023-12-31
56,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
59,000 GBP2023-12-31
152,000 GBP2022-12-31