Cost of Sales
-4,797,588 GBP2023-01-01 ~ 2023-12-31
-4,073,164 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-12,758,191 GBP2023-01-01 ~ 2023-12-31
-11,056,267 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
0 GBP2023-01-01 ~ 2023-12-31
536,561 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-375,439 GBP2023-01-01 ~ 2023-12-31
-308,001 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
123,928 GBP2023-01-01 ~ 2023-12-31
-891,918 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Goodwill
9,000,246 GBP2023-12-31
7,959,969 GBP2022-12-31
Other
501,191 GBP2023-12-31
382,987 GBP2022-12-31
Intangible Assets
9,501,437 GBP2023-12-31
8,342,956 GBP2022-12-31
Property, Plant & Equipment
1,974,892 GBP2023-12-31
2,333,428 GBP2022-12-31
Fixed Assets - Investments
1,635,908 GBP2023-12-31
1,461,387 GBP2022-12-31
Fixed Assets
13,112,237 GBP2023-12-31
12,137,771 GBP2022-12-31
Debtors
6,894,112 GBP2023-12-31
4,227,711 GBP2022-12-31
Cash at bank and in hand
136,346 GBP2023-12-31
153,437 GBP2022-12-31
Current Assets
7,585,293 GBP2023-12-31
4,855,150 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-11,646,508 GBP2023-12-31
-7,413,780 GBP2022-12-31
Net Current Assets/Liabilities
-4,061,215 GBP2023-12-31
-2,558,630 GBP2022-12-31
Total Assets Less Current Liabilities
9,051,022 GBP2023-12-31
9,579,141 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-5,584,115 GBP2023-12-31
-5,691,162 GBP2022-12-31
Net Assets/Liabilities
3,114,907 GBP2023-12-31
2,990,979 GBP2022-12-31
Equity
Called up share capital
20 GBP2023-12-31
20 GBP2022-12-31
20 GBP2021-12-31
Retained earnings (accumulated losses)
3,114,887 GBP2023-12-31
2,990,959 GBP2022-12-31
3,882,877 GBP2021-12-31
Equity
3,114,907 GBP2023-12-31
2,990,979 GBP2022-12-31
3,882,897 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
123,928 GBP2023-01-01 ~ 2023-12-31
-891,918 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1392023-01-01 ~ 2023-12-31
1322022-01-01 ~ 2022-12-31
Wages/Salaries
4,426,948 GBP2023-01-01 ~ 2023-12-31
3,754,010 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
216,224 GBP2023-01-01 ~ 2023-12-31
184,500 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
5,001,531 GBP2023-01-01 ~ 2023-12-31
4,273,302 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-596,000 GBP2023-01-01 ~ 2023-12-31
757,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
14,180,117 GBP2023-12-31
11,765,437 GBP2022-12-31
Intangible Assets - Gross Cost
14,896,476 GBP2023-12-31
12,304,680 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
5,179,871 GBP2023-12-31
3,805,468 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
5,395,039 GBP2023-12-31
3,961,724 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
1,186,029 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
1,244,941 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
455,758 GBP2023-12-31
455,758 GBP2022-12-31
Furniture and fittings
4,662,649 GBP2023-12-31
4,253,121 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
5,118,407 GBP2023-12-31
4,708,879 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
91,994 GBP2023-12-31
85,058 GBP2022-12-31
Furniture and fittings
3,051,521 GBP2023-12-31
2,290,393 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,143,515 GBP2023-12-31
2,375,451 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
6,936 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
761,128 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
768,064 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
363,764 GBP2023-12-31
370,700 GBP2022-12-31
Furniture and fittings
1,611,128 GBP2023-12-31
1,962,728 GBP2022-12-31
Finished Goods/Goods for Resale
474,002 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
261,092 GBP2023-12-31
148,901 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
6,272,678 GBP2023-12-31
3,848,542 GBP2022-12-31
Other Debtors
Current
116,208 GBP2023-12-31
52,427 GBP2022-12-31
Prepayments/Accrued Income
Current
193,134 GBP2023-12-31
177,841 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
51,000 GBP2023-12-31
0 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
6,894,112 GBP2023-12-31
4,227,711 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
93,054 GBP2023-12-31
0 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
308,746 GBP2023-12-31
301,831 GBP2022-12-31
Other Remaining Borrowings
Current
1,979,798 GBP2023-12-31
1,662,912 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,660,899 GBP2023-12-31
1,173,809 GBP2022-12-31
Amounts owed to group undertakings
Current
6,631,839 GBP2023-12-31
3,112,082 GBP2022-12-31
Corporation Tax Payable
Current
137,138 GBP2023-12-31
175,104 GBP2022-12-31
Other Creditors
Current
618,751 GBP2023-12-31
747,584 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
216,283 GBP2023-12-31
240,458 GBP2022-12-31
Creditors
Current
11,646,508 GBP2023-12-31
7,413,780 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
352,494 GBP2023-12-31
567,770 GBP2022-12-31
Other Remaining Borrowings
Non-current
5,231,621 GBP2023-12-31
5,123,392 GBP2022-12-31
Creditors
Non-current
5,584,115 GBP2023-12-31
5,691,162 GBP2022-12-31
Bank Borrowings
93,054 GBP2023-12-31
0 GBP2022-12-31
Total Borrowings
7,304,473 GBP2023-12-31
6,786,304 GBP2022-12-31
Current
2,072,852 GBP2023-12-31
1,662,912 GBP2022-12-31
Non-current
5,231,621 GBP2023-12-31
5,123,392 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
352,804 GBP2023-12-31
301,831 GBP2022-12-31
Minimum gross finance lease payments owing
741,910 GBP2023-12-31
869,601 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
661,240 GBP2023-12-31
869,601 GBP2022-12-31
Equity
Called up share capital
20 GBP2023-12-31
20 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
745,975 GBP2023-12-31
700,497 GBP2022-12-31
Between two and five year
2,210,557 GBP2023-12-31
2,286,094 GBP2022-12-31
More than five year
1,185,449 GBP2023-12-31
1,240,814 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
4,141,981 GBP2023-12-31
4,227,405 GBP2022-12-31