Administrative Expenses
-6,645,582 GBP2024-01-01 ~ 2024-12-31
-6,475,392 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-622,227 GBP2024-01-01 ~ 2024-12-31
-632,601 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-650,805 GBP2024-01-01 ~ 2024-12-31
-731,747 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-694,098 GBP2024-01-01 ~ 2024-12-31
-725,724 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
4,920,078 GBP2024-12-31
5,589,375 GBP2023-12-31
Other than goodwill
87,692 GBP2024-12-31
127,692 GBP2023-12-31
Intangible Assets
5,007,770 GBP2024-12-31
5,717,067 GBP2023-12-31
Property, Plant & Equipment
778,010 GBP2024-12-31
1,094,454 GBP2023-12-31
Fixed Assets
5,785,780 GBP2024-12-31
6,811,521 GBP2023-12-31
Debtors
442,169 GBP2024-12-31
318,169 GBP2023-12-31
Cash at bank and in hand
107,192 GBP2024-12-31
526,506 GBP2023-12-31
Current Assets
610,425 GBP2024-12-31
906,708 GBP2023-12-31
Net Current Assets/Liabilities
-1,822,529 GBP2024-12-31
-2,154,172 GBP2023-12-31
Total Assets Less Current Liabilities
3,963,251 GBP2024-12-31
4,657,349 GBP2023-12-31
Net Assets/Liabilities
-2,286,749 GBP2024-12-31
-1,592,651 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
-2,286,849 GBP2024-12-31
-1,592,751 GBP2023-12-31
-867,027 GBP2022-12-31
Equity
-2,286,749 GBP2024-12-31
-1,592,651 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-694,098 GBP2024-01-01 ~ 2024-12-31
-725,724 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
6,915 GBP2024-01-01 ~ 2024-12-31
12,709 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1492024-01-01 ~ 2024-12-31
1552023-01-01 ~ 2023-12-31
Wages/Salaries
2,868,271 GBP2024-01-01 ~ 2024-12-31
2,777,713 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
40,126 GBP2024-01-01 ~ 2024-12-31
38,532 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,067,818 GBP2024-01-01 ~ 2024-12-31
2,976,703 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
0 GBP2024-01-01 ~ 2024-12-31
-6,023 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
6,692,647 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
200,000 GBP2023-12-31
Intangible Assets - Gross Cost
6,892,647 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
1,772,569 GBP2024-12-31
1,103,272 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
112,308 GBP2024-12-31
72,308 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,884,877 GBP2024-12-31
1,175,580 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
669,297 GBP2024-01-01 ~ 2024-12-31
Patents/Trademarks/Licences/Concessions
40,000 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
709,297 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
87,692 GBP2024-12-31
127,692 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
2,247,730 GBP2024-12-31
2,247,730 GBP2023-12-31
Plant and equipment
896,908 GBP2024-12-31
859,742 GBP2023-12-31
Furniture and fittings
922,699 GBP2024-12-31
922,699 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
4,067,337 GBP2024-12-31
4,030,171 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
1,692,432 GBP2024-12-31
1,515,529 GBP2023-12-31
Plant and equipment
778,091 GBP2024-12-31
698,417 GBP2023-12-31
Furniture and fittings
818,804 GBP2024-12-31
721,771 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,289,327 GBP2024-12-31
2,935,717 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
176,903 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
79,674 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
97,033 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
353,610 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
555,298 GBP2024-12-31
732,201 GBP2023-12-31
Plant and equipment
118,817 GBP2024-12-31
161,325 GBP2023-12-31
Furniture and fittings
103,895 GBP2024-12-31
200,928 GBP2023-12-31
Finished Goods/Goods for Resale
61,064 GBP2024-12-31
62,033 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
25,950 GBP2024-12-31
722 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
128,942 GBP2024-12-31
430 GBP2023-12-31
Other Debtors
Current
28,344 GBP2024-12-31
53,713 GBP2023-12-31
Prepayments/Accrued Income
Current
258,933 GBP2024-12-31
263,304 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
76,532 GBP2024-12-31
0 GBP2023-12-31
Trade Creditors/Trade Payables
Current
722,164 GBP2024-12-31
968,948 GBP2023-12-31
Amounts owed to group undertakings
Current
811,961 GBP2024-12-31
1,450,769 GBP2023-12-31
Corporation Tax Payable
Current
43,293 GBP2024-12-31
0 GBP2023-12-31
Other Taxation & Social Security Payable
Current
338,454 GBP2024-12-31
313,797 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
436,193 GBP2024-12-31
327,366 GBP2023-12-31
Creditors
Current
2,432,954 GBP2024-12-31
3,060,880 GBP2023-12-31
Amounts owed to group undertakings
Non-current
6,250,000 GBP2024-12-31
6,250,000 GBP2023-12-31
Bank Overdrafts
76,532 GBP2024-12-31
0 GBP2023-12-31
Total Borrowings
Current
76,532 GBP2024-12-31
0 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-12-31
100 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
773,483 GBP2024-12-31
Between two and five year
1,987,517 GBP2024-12-31
More than five year
1,462,750 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
4,223,750 GBP2024-12-31