59120 - Motion Picture, Video And Television Programme Post-production Activities
Cost of Sales
-3,080,738 GBP2022-10-01 ~ 2023-09-30
-2,893,261 GBP2021-10-01 ~ 2022-09-30
Administrative Expenses
-5,148,598 GBP2022-10-01 ~ 2023-09-30
-4,186,676 GBP2021-10-01 ~ 2022-09-30
Other Interest Receivable/Similar Income (Finance Income)
2,383 GBP2022-10-01 ~ 2023-09-30
643 GBP2021-10-01 ~ 2022-09-30
Profit/Loss on Ordinary Activities Before Tax
434,425 GBP2022-10-01 ~ 2023-09-30
416,669 GBP2021-10-01 ~ 2022-09-30
Profit/Loss
361,129 GBP2022-10-01 ~ 2023-09-30
358,510 GBP2021-10-01 ~ 2022-09-30
Intangible Assets
Other
36,376 GBP2023-09-30
0 GBP2022-09-30
Property, Plant & Equipment
3,385,042 GBP2023-09-30
3,954,577 GBP2022-09-30
Fixed Assets
3,421,418 GBP2023-09-30
3,954,577 GBP2022-09-30
Debtors
1,628,223 GBP2023-09-30
1,448,668 GBP2022-09-30
Cash at bank and in hand
823,936 GBP2023-09-30
591,773 GBP2022-09-30
Current Assets
2,452,159 GBP2023-09-30
2,040,441 GBP2022-09-30
Creditors
Current, Amounts falling due within one year
-2,124,746 GBP2023-09-30
-1,960,389 GBP2022-09-30
Net Current Assets/Liabilities
327,413 GBP2023-09-30
80,052 GBP2022-09-30
Total Assets Less Current Liabilities
3,748,831 GBP2023-09-30
4,034,629 GBP2022-09-30
Creditors
Non-current, Amounts falling due after one year
-1,758,326 GBP2023-09-30
-2,129,253 GBP2022-09-30
Net Assets/Liabilities
1,476,696 GBP2023-09-30
1,391,567 GBP2022-09-30
Equity
Called up share capital
100 GBP2023-09-30
100 GBP2022-09-30
100 GBP2021-09-30
Retained earnings (accumulated losses)
1,476,596 GBP2023-09-30
1,391,467 GBP2022-09-30
1,272,957 GBP2021-09-30
Equity
1,476,696 GBP2023-09-30
1,391,567 GBP2022-09-30
Profit/Loss
Retained earnings (accumulated losses)
361,129 GBP2022-10-01 ~ 2023-09-30
358,510 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
Retained earnings (accumulated losses)
-240,000 GBP2021-10-01 ~ 2022-09-30
Dividends Paid
-276,000 GBP2022-10-01 ~ 2023-09-30
Audit Fees/Expenses
36,667 GBP2022-10-01 ~ 2023-09-30
25,000 GBP2021-10-01 ~ 2022-09-30
Average Number of Employees
962022-10-01 ~ 2023-09-30
882021-10-01 ~ 2022-09-30
Wages/Salaries
3,482,371 GBP2022-10-01 ~ 2023-09-30
2,880,669 GBP2021-10-01 ~ 2022-09-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
139,395 GBP2022-10-01 ~ 2023-09-30
78,359 GBP2021-10-01 ~ 2022-09-30
Staff Costs/Employee Benefits Expense
3,970,494 GBP2022-10-01 ~ 2023-09-30
3,267,395 GBP2021-10-01 ~ 2022-09-30
Director Remuneration
35,928 GBP2022-10-01 ~ 2023-09-30
35,883 GBP2021-10-01 ~ 2022-09-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
0 GBP2022-10-01 ~ 2023-09-30
58,159 GBP2021-10-01 ~ 2022-09-30
Intangible Assets - Gross Cost
Development expenditure
40,567 GBP2023-09-30
0 GBP2022-09-30
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
4,191 GBP2023-09-30
0 GBP2022-09-30
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
4,191 GBP2022-10-01 ~ 2023-09-30
Intangible Assets
Development expenditure
36,376 GBP2023-09-30
0 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
485,967 GBP2023-09-30
457,447 GBP2022-09-30
Plant and equipment
4,731,846 GBP2023-09-30
4,392,375 GBP2022-09-30
Furniture and fittings
1,743,195 GBP2023-09-30
1,671,537 GBP2022-09-30
Property, Plant & Equipment - Gross Cost
6,961,008 GBP2023-09-30
6,521,359 GBP2022-09-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-6,700 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
-823 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals
-7,523 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
140,827 GBP2023-09-30
101,675 GBP2022-09-30
Plant and equipment
2,366,704 GBP2023-09-30
1,697,167 GBP2022-09-30
Furniture and fittings
1,068,435 GBP2023-09-30
767,940 GBP2022-09-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,575,966 GBP2023-09-30
2,566,782 GBP2022-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
39,152 GBP2022-10-01 ~ 2023-09-30
Plant and equipment
671,631 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
300,701 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,011,484 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-2,094 GBP2022-10-01 ~ 2023-09-30
Furniture and fittings
-206 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-2,300 GBP2022-10-01 ~ 2023-09-30
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
345,140 GBP2023-09-30
355,772 GBP2022-09-30
Plant and equipment
2,365,142 GBP2023-09-30
2,695,208 GBP2022-09-30
Furniture and fittings
674,760 GBP2023-09-30
903,597 GBP2022-09-30
Trade Debtors/Trade Receivables
Current
1,057,880 GBP2023-09-30
778,356 GBP2022-09-30
Other Debtors
Current
18,982 GBP2023-09-30
19,440 GBP2022-09-30
Prepayments/Accrued Income
Current
551,361 GBP2023-09-30
650,872 GBP2022-09-30
Debtors
Current, Amounts falling due within one year
1,628,223 GBP2023-09-30
1,448,668 GBP2022-09-30
Bank Borrowings/Overdrafts
Current
126,000 GBP2023-09-30
126,000 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Current
347,997 GBP2023-09-30
381,586 GBP2022-09-30
Trade Creditors/Trade Payables
Current
564,880 GBP2023-09-30
738,622 GBP2022-09-30
Corporation Tax Payable
Current
128,088 GBP2023-09-30
0 GBP2022-09-30
Other Taxation & Social Security Payable
Current
426,527 GBP2023-09-30
271,734 GBP2022-09-30
Other Creditors
Current
170,660 GBP2023-09-30
102,052 GBP2022-09-30
Accrued Liabilities/Deferred Income
Current
360,594 GBP2023-09-30
340,395 GBP2022-09-30
Creditors
Current
2,124,746 GBP2023-09-30
1,960,389 GBP2022-09-30
Bank Borrowings/Overdrafts
Non-current
457,428 GBP2023-09-30
582,526 GBP2022-09-30
Finance Lease Liabilities - Total Present Value
Non-current
510,098 GBP2023-09-30
715,257 GBP2022-09-30
Creditors
Non-current
1,758,326 GBP2023-09-30
2,129,253 GBP2022-09-30
Bank Borrowings
583,428 GBP2023-09-30
708,526 GBP2022-09-30
Total Borrowings
Current
126,000 GBP2023-09-30
126,000 GBP2022-09-30
Non-current
457,428 GBP2023-09-30
582,526 GBP2022-09-30
Minimum gross finance lease payments owing
Amounts falling due within one year
347,997 GBP2023-09-30
381,586 GBP2022-09-30
Minimum gross finance lease payments owing
858,095 GBP2023-09-30
1,096,843 GBP2022-09-30
Equity
Called up share capital
100 GBP2023-09-30
100 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
612,673 GBP2023-09-30
525,000 GBP2022-09-30
Between two and five year
2,450,692 GBP2023-09-30
2,100,000 GBP2022-09-30
More than five year
2,603,860 GBP2023-09-30
2,734,374 GBP2022-09-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
5,667,225 GBP2023-09-30
5,359,374 GBP2022-09-30