Cost of Sales
-1,173,924 GBP2023-01-01 ~ 2023-12-31
-1,647,951 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-5,485,028 GBP2023-01-01 ~ 2023-12-31
-6,408,419 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
2,767 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-7,233,144 GBP2023-01-01 ~ 2023-12-31
-8,463,003 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
0 GBP2023-01-01 ~ 2023-12-31
100,000 GBP2022-01-01 ~ 2022-12-31
-100,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-7,233,144 GBP2023-01-01 ~ 2023-12-31
-8,363,003 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-7,233,144 GBP2023-01-01 ~ 2023-12-31
-8,363,003 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Other
1,492,639 GBP2023-12-31
1,319,914 GBP2022-12-31
Property, Plant & Equipment
1,426,552 GBP2023-12-31
1,335,787 GBP2022-12-31
Fixed Assets
2,919,191 GBP2023-12-31
2,655,701 GBP2022-12-31
Debtors
2,868,810 GBP2023-12-31
3,404,560 GBP2022-12-31
Cash at bank and in hand
65,312 GBP2023-12-31
1,950,737 GBP2022-12-31
Current Assets
2,934,122 GBP2023-12-31
5,355,297 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-705,452 GBP2023-12-31
-2,354,799 GBP2022-12-31
Net Current Assets/Liabilities
2,228,670 GBP2023-12-31
3,000,498 GBP2022-12-31
Total Assets Less Current Liabilities
5,147,861 GBP2023-12-31
5,656,199 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-25,372,794 GBP2023-12-31
-18,647,988 GBP2022-12-31
Net Assets/Liabilities
-20,224,933 GBP2023-12-31
-12,991,789 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Retained earnings (accumulated losses)
-20,225,033 GBP2023-12-31
-12,991,889 GBP2022-12-31
-4,628,886 GBP2021-12-31
Equity
-20,224,933 GBP2023-12-31
-12,991,789 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-7,233,144 GBP2023-01-01 ~ 2023-12-31
-8,363,003 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
16,500 GBP2023-01-01 ~ 2023-12-31
15,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
232023-01-01 ~ 2023-12-31
712022-01-01 ~ 2022-12-31
Wages/Salaries
1,049,206 GBP2023-01-01 ~ 2023-12-31
2,135,383 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
41,158 GBP2023-01-01 ~ 2023-12-31
108,210 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,192,484 GBP2023-01-01 ~ 2023-12-31
2,673,304 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
0 GBP2023-01-01 ~ 2023-12-31
719,624 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
0 GBP2023-01-01 ~ 2023-12-31
-100,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
958,032 GBP2023-12-31
803,894 GBP2022-12-31
Intangible Assets - Gross Cost
1,492,639 GBP2023-12-31
1,319,914 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
0 GBP2022-12-31
Intangible Assets
1,492,639 GBP2023-12-31
1,319,914 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
180,440 GBP2023-12-31
180,179 GBP2022-12-31
Furniture and fittings
36,644 GBP2023-12-31
36,173 GBP2022-12-31
Computers
421,698 GBP2023-12-31
430,084 GBP2022-12-31
Motor vehicles
3,470 GBP2023-12-31
276,085 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,969,541 GBP2023-12-31
1,741,624 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Computers
-10,285 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-272,615 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-282,900 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
180,440 GBP2023-12-31
31,273 GBP2022-12-31
Furniture and fittings
18,599 GBP2023-12-31
9,390 GBP2022-12-31
Computers
218,420 GBP2023-12-31
119,113 GBP2022-12-31
Motor vehicles
1,663 GBP2023-12-31
75,224 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,542,989 GBP2023-12-31
405,837 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
149,167 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
9,209 GBP2023-01-01 ~ 2023-12-31
Computers
106,972 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
34,944 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,253,322 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Computers
-7,665 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-108,505 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-116,170 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2023-12-31
148,906 GBP2022-12-31
Furniture and fittings
18,045 GBP2023-12-31
26,783 GBP2022-12-31
Computers
203,278 GBP2023-12-31
310,971 GBP2022-12-31
Motor vehicles
1,807 GBP2023-12-31
200,861 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
73,153 GBP2023-12-31
0 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
2,763,289 GBP2023-12-31
3,153,560 GBP2022-12-31
Other Debtors
Current
16,988 GBP2023-12-31
71,913 GBP2022-12-31
Prepayments/Accrued Income
Current
15,380 GBP2023-12-31
179,087 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,868,810 GBP2023-12-31
3,404,560 GBP2022-12-31
Other Remaining Borrowings
Current
0 GBP2023-12-31
1,888,932 GBP2022-12-31
Trade Creditors/Trade Payables
Current
44,075 GBP2023-12-31
149,562 GBP2022-12-31
Amounts owed to group undertakings
Current
212,955 GBP2023-12-31
81,893 GBP2022-12-31
Other Taxation & Social Security Payable
Current
22,836 GBP2023-12-31
43,806 GBP2022-12-31
Other Creditors
Current
33,658 GBP2023-12-31
9,007 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
391,928 GBP2023-12-31
181,599 GBP2022-12-31
Creditors
Current
705,452 GBP2023-12-31
2,354,799 GBP2022-12-31
Other Remaining Borrowings
Non-current
25,372,794 GBP2023-12-31
18,647,988 GBP2022-12-31
Total Borrowings
Current
0 GBP2023-12-31
1,888,932 GBP2022-12-31
Non-current
25,372,794 GBP2023-12-31
18,647,988 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
27,233 GBP2023-12-31
28,000 GBP2022-12-31
Between two and five year
0 GBP2023-12-31
98,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
27,233 GBP2023-12-31
126,000 GBP2022-12-31