Cost of Sales
-5,003,039 GBP2023-01-01 ~ 2023-12-31
-3,343,470 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-5,634,876 GBP2023-01-01 ~ 2023-12-31
-9,421,965 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
120,240 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
0 GBP2023-01-01 ~ 2023-12-31
-1,980,085 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-2,356,482 GBP2023-01-01 ~ 2023-12-31
-10,992,973 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
0 GBP2023-01-01 ~ 2023-12-31
242,281 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-2,356,482 GBP2023-01-01 ~ 2023-12-31
-10,750,692 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Goodwill
60,637 GBP2023-12-31
78,192 GBP2022-12-31
Property, Plant & Equipment
129,564 GBP2023-12-31
431,590 GBP2022-12-31
Fixed Assets - Investments
6,697,964 GBP2023-12-31
6,697,964 GBP2022-12-31
Fixed Assets
6,888,165 GBP2023-12-31
7,207,746 GBP2022-12-31
Debtors
1,332,223 GBP2023-12-31
1,598,679 GBP2022-12-31
Cash at bank and in hand
950,126 GBP2023-12-31
488,757 GBP2022-12-31
Current Assets
2,282,349 GBP2023-12-31
2,116,837 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-30,113,549 GBP2023-12-31
-20,709,124 GBP2022-12-31
Net Current Assets/Liabilities
-27,831,200 GBP2023-12-31
-18,592,287 GBP2022-12-31
Total Assets Less Current Liabilities
-20,943,035 GBP2023-12-31
-11,384,541 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
0 GBP2023-12-31
-7,155,757 GBP2022-12-31
Net Assets/Liabilities
-21,197,342 GBP2023-12-31
-18,840,860 GBP2022-12-31
Equity
Called up share capital
3,861 GBP2023-12-31
3,861 GBP2022-12-31
3,299 GBP2021-12-31
Share premium
2,658,146 GBP2023-12-31
2,658,146 GBP2022-12-31
1,868,551 GBP2021-12-31
Retained earnings (accumulated losses)
-23,859,349 GBP2023-12-31
-21,502,867 GBP2022-12-31
-10,752,175 GBP2021-12-31
Equity
-21,197,342 GBP2023-12-31
-18,840,860 GBP2022-12-31
-8,544,874 GBP2021-12-31
Other miscellaneous reserve
0 GBP2023-12-31
0 GBP2022-12-31
335,451 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
-2,356,482 GBP2023-01-01 ~ 2023-12-31
-10,750,692 GBP2022-01-01 ~ 2022-12-31
Issue of Equity Instruments
Called up share capital
562 GBP2022-01-01 ~ 2022-12-31
Issue of Equity Instruments
790,157 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
58,500 GBP2023-01-01 ~ 2023-12-31
60,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
482023-01-01 ~ 2023-12-31
672022-01-01 ~ 2022-12-31
Wages/Salaries
2,130,148 GBP2023-01-01 ~ 2023-12-31
3,805,157 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
64,842 GBP2023-01-01 ~ 2023-12-31
56,914 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,481,265 GBP2023-01-01 ~ 2023-12-31
4,328,639 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
-10,534 GBP2023-01-01 ~ 2023-12-31
1,962,619 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
117,771 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
57,134 GBP2023-12-31
39,579 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
17,555 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2023-12-31
20,388 GBP2022-12-31
Furniture and fittings
46,237 GBP2023-12-31
235,431 GBP2022-12-31
Computers
196,985 GBP2023-12-31
725,386 GBP2022-12-31
Motor vehicles
0 GBP2023-12-31
202,382 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
243,222 GBP2023-12-31
1,183,587 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-189,194 GBP2023-01-01 ~ 2023-12-31
Computers
-534,926 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-202,382 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-946,890 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2023-12-31
14,843 GBP2022-12-31
Furniture and fittings
16,661 GBP2023-12-31
208,097 GBP2022-12-31
Computers
96,997 GBP2023-12-31
420,868 GBP2022-12-31
Motor vehicles
0 GBP2023-12-31
108,189 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
113,658 GBP2023-12-31
751,997 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
29,738 GBP2023-01-01 ~ 2023-12-31
Computers
71,946 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
101,684 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-221,174 GBP2023-01-01 ~ 2023-12-31
Computers
-395,817 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-108,189 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-740,023 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2023-12-31
5,545 GBP2022-12-31
Furniture and fittings
29,576 GBP2023-12-31
27,334 GBP2022-12-31
Computers
99,988 GBP2023-12-31
304,518 GBP2022-12-31
Motor vehicles
0 GBP2023-12-31
94,193 GBP2022-12-31
Finished Goods/Goods for Resale
0 GBP2023-12-31
29,401 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
386,227 GBP2023-12-31
131,532 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
0 GBP2023-12-31
242,268 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
235,381 GBP2023-12-31
169,614 GBP2022-12-31
Other Debtors
Current
0 GBP2023-12-31
597,225 GBP2022-12-31
Prepayments/Accrued Income
Current
710,615 GBP2023-12-31
458,040 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,332,223 GBP2023-12-31
1,598,679 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
1,361,199 GBP2023-12-31
36,460 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
0 GBP2023-12-31
32,838 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,433,522 GBP2023-12-31
2,826,862 GBP2022-12-31
Amounts owed to group undertakings
Current
24,707,649 GBP2023-12-31
15,669,645 GBP2022-12-31
Other Taxation & Social Security Payable
Current
492,850 GBP2023-12-31
925,839 GBP2022-12-31
Other Creditors
Current
660,631 GBP2023-12-31
996,228 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
457,698 GBP2023-12-31
221,252 GBP2022-12-31
Creditors
Current
30,113,549 GBP2023-12-31
20,709,124 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
0 GBP2023-12-31
7,042,193 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
0 GBP2023-12-31
113,564 GBP2022-12-31
Creditors
Non-current
0 GBP2023-12-31
7,155,757 GBP2022-12-31
Bank Borrowings
1,284,279 GBP2023-12-31
7,042,193 GBP2022-12-31
Bank Overdrafts
76,920 GBP2023-12-31
36,460 GBP2022-12-31
Total Borrowings
1,361,199 GBP2023-12-31
7,078,653 GBP2022-12-31
Current
1,361,199 GBP2023-12-31
36,460 GBP2022-12-31
Non-current
0 GBP2023-12-31
7,042,193 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
0 GBP2023-12-31
32,838 GBP2022-12-31
Minimum gross finance lease payments owing
0 GBP2023-12-31
146,402 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
146,980 GBP2023-12-31
194,547 GBP2022-12-31
Between two and five year
0 GBP2023-12-31
146,980 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
146,980 GBP2023-12-31
341,527 GBP2022-12-31