Par Value of Share
Class 1 ordinary share
12022-01-01 ~ 2022-12-31
Turnover/Revenue
2,788,942 GBP2022-01-01 ~ 2022-12-31
3,040,872 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-1,907,378 GBP2022-01-01 ~ 2022-12-31
-1,638,220 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
881,564 GBP2022-01-01 ~ 2022-12-31
1,402,652 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-1,148,364 GBP2022-01-01 ~ 2022-12-31
-1,480,231 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
-266,800 GBP2022-01-01 ~ 2022-12-31
-77,579 GBP2021-01-01 ~ 2021-12-31
Interest Payable/Similar Charges (Finance Costs)
-1,056 GBP2022-01-01 ~ 2022-12-31
-1,154 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
-267,856 GBP2022-01-01 ~ 2022-12-31
-78,733 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
-143,556 GBP2022-01-01 ~ 2022-12-31
628 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
-143,556 GBP2022-01-01 ~ 2022-12-31
628 GBP2021-01-01 ~ 2021-12-31
Fixed Assets - Investments
7,824,391 GBP2022-12-31
654,150 GBP2021-12-31
Fixed Assets
8,512,227 GBP2022-12-31
2,308,620 GBP2021-12-31
Debtors
4,804,791 GBP2022-12-31
3,710,727 GBP2021-12-31
Cash at bank and in hand
124,250 GBP2022-12-31
88,394 GBP2021-12-31
Current Assets
4,929,041 GBP2022-12-31
3,799,121 GBP2021-12-31
Creditors
Current
8,945,146 GBP2022-12-31
1,480,669 GBP2021-12-31
Net Current Assets/Liabilities
-4,016,105 GBP2022-12-31
2,318,452 GBP2021-12-31
Total Assets Less Current Liabilities
4,496,122 GBP2022-12-31
4,627,072 GBP2021-12-31
Net Assets/Liabilities
4,449,816 GBP2022-12-31
4,516,450 GBP2021-12-31
Equity
Called up share capital
1 GBP2022-12-31
1 GBP2021-12-31
1 GBP2020-12-31
Capital redemption reserve
4,271,719 GBP2022-12-31
4,194,797 GBP2021-12-31
4,194,797 GBP2020-12-31
Retained earnings (accumulated losses)
178,096 GBP2022-12-31
321,652 GBP2021-12-31
321,024 GBP2020-12-31
Equity
4,449,816 GBP2022-12-31
4,516,450 GBP2021-12-31
4,515,822 GBP2020-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-143,556 GBP2022-01-01 ~ 2022-12-31
628 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
125,200 GBP2022-01-01 ~ 2022-12-31
99,597 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
26,056 GBP2022-01-01 ~ 2022-12-31
21,548 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
1,286,967 GBP2022-01-01 ~ 2022-12-31
1,086,638 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
222022-01-01 ~ 2022-12-31
192021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
1,699 GBP2022-01-01 ~ 2022-12-31
7,969 GBP2021-01-01 ~ 2021-12-31
Current Tax for the Period
71,776 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
19 GBP2022-01-01 ~ 2022-12-31
19 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Goodwill
122,000 GBP2022-12-31
122,000 GBP2021-12-31
Patents/Trademarks/Licences/Concessions
2,351,401 GBP2022-12-31
2,351,401 GBP2021-12-31
Development expenditure
1,300,000 GBP2022-12-31
1,300,000 GBP2021-12-31
Computer software
2,458 GBP2022-12-31
1,441 GBP2021-12-31
Intangible Assets - Gross Cost
3,775,859 GBP2022-12-31
3,774,842 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
1,812,467 GBP2022-12-31
1,269,743 GBP2021-12-31
Development expenditure
1,300,000 GBP2022-12-31
912,336 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
3,113,336 GBP2022-12-31
2,182,609 GBP2021-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
542,724 GBP2022-01-01 ~ 2022-12-31
Development expenditure
387,664 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
930,727 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
148,019 GBP2022-12-31
148,019 GBP2021-12-31
Furniture and fittings
11,888 GBP2022-12-31
11,888 GBP2021-12-31
Computers
16,445 GBP2022-12-31
12,770 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
176,352 GBP2022-12-31
172,677 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
128,099 GBP2022-12-31
89,199 GBP2021-12-31
Furniture and fittings
9,731 GBP2022-12-31
8,603 GBP2021-12-31
Computers
13,209 GBP2022-12-31
12,638 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
151,039 GBP2022-12-31
110,440 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
38,900 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
1,128 GBP2022-01-01 ~ 2022-12-31
Computers
571 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
40,599 GBP2022-01-01 ~ 2022-12-31
Total assets
62,237 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
216,904 GBP2022-12-31
248,497 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
3,970,009 GBP2022-12-31
3,180,431 GBP2021-12-31
Prepayments/Accrued Income
Current
65,617 GBP2022-12-31
74,833 GBP2021-12-31
Debtors
Current
4,558,144 GBP2022-12-31
3,523,955 GBP2021-12-31
Non-current
246,647 GBP2022-12-31
186,772 GBP2021-12-31
Trade Creditors/Trade Payables
Current
30,717 GBP2022-12-31
18,578 GBP2021-12-31
Amounts owed to group undertakings
Current
8,640,577 GBP2022-12-31
1,075,412 GBP2021-12-31
Other Creditors
Current
95,993 GBP2022-12-31
97,521 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
79,896 GBP2022-12-31
113,307 GBP2021-12-31
Other Creditors
Non-current
37,800 GBP2022-12-31
100,800 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
8,506 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-143,556 GBP2022-01-01 ~ 2022-12-31