64209 - Activities Of Other Holding Companies N.e.c.
Cost of Sales
-12,846,934 GBP2023-01-01 ~ 2023-12-31
-14,051,747 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-11,578,638 GBP2023-01-01 ~ 2023-12-31
-10,294,872 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
33,175 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,271,705 GBP2023-01-01 ~ 2023-12-31
-1,343,574 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-1,415,750 GBP2023-01-01 ~ 2023-12-31
-1,340,222 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-1,415,750 GBP2023-01-01 ~ 2023-12-31
-1,340,222 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Goodwill
4,124,134 GBP2023-12-31
4,713,296 GBP2022-12-31
Other
292,782 GBP2023-12-31
0 GBP2022-12-31
Intangible Assets
4,416,916 GBP2023-12-31
4,713,296 GBP2022-12-31
Property, Plant & Equipment
538,415 GBP2023-12-31
366,191 GBP2022-12-31
Fixed Assets
4,955,331 GBP2023-12-31
5,079,487 GBP2022-12-31
Debtors
2,885,565 GBP2023-12-31
2,315,795 GBP2022-12-31
Cash at bank and in hand
3,494,805 GBP2023-12-31
2,212,168 GBP2022-12-31
Current Assets
7,828,921 GBP2023-12-31
6,302,434 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-7,828,590 GBP2023-12-31
-5,115,935 GBP2022-12-31
Net Current Assets/Liabilities
331 GBP2023-12-31
1,186,499 GBP2022-12-31
Total Assets Less Current Liabilities
4,955,662 GBP2023-12-31
6,265,986 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
0 GBP2023-12-31
-42,124 GBP2022-12-31
Net Assets/Liabilities
4,771,419 GBP2023-12-31
6,187,169 GBP2022-12-31
Equity
Called up share capital
7,000,000 GBP2023-12-31
7,000,000 GBP2022-12-31
7,000,000 GBP2021-12-31
Retained earnings (accumulated losses)
-2,228,581 GBP2023-12-31
-812,831 GBP2022-12-31
527,391 GBP2021-12-31
Equity
4,771,419 GBP2023-12-31
6,187,169 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-1,415,750 GBP2023-01-01 ~ 2023-12-31
-1,340,222 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
36,000 GBP2023-01-01 ~ 2023-12-31
49,500 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1452023-01-01 ~ 2023-12-31
1422022-01-01 ~ 2022-12-31
Wages/Salaries
4,174,469 GBP2023-01-01 ~ 2023-12-31
3,530,846 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
72,900 GBP2023-01-01 ~ 2023-12-31
52,829 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,615,184 GBP2023-01-01 ~ 2023-12-31
3,894,989 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
0 GBP2023-01-01 ~ 2023-12-31
4,420 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
114,876 GBP2023-01-01 ~ 2023-12-31
-4,777 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
5,891,620 GBP2023-12-31
5,891,620 GBP2022-12-31
Computer software
292,782 GBP2023-12-31
0 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
3,035 GBP2023-12-31
3,035 GBP2022-12-31
Intangible Assets - Gross Cost
6,187,437 GBP2023-12-31
5,894,655 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
1,767,486 GBP2023-12-31
1,178,324 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
3,035 GBP2023-12-31
3,035 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,770,521 GBP2023-12-31
1,181,359 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
589,162 GBP2023-01-01 ~ 2023-12-31
Patents/Trademarks/Licences/Concessions
0 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
589,162 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
0 GBP2023-12-31
0 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
155,921 GBP2023-12-31
20,784 GBP2022-12-31
Furniture and fittings
168,198 GBP2023-12-31
141,043 GBP2022-12-31
Computers
133,001 GBP2023-12-31
96,239 GBP2022-12-31
Motor vehicles
596,570 GBP2023-12-31
468,560 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,053,690 GBP2023-12-31
726,626 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Computers
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-53,361 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-53,361 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
30,488 GBP2023-12-31
8,075 GBP2022-12-31
Furniture and fittings
110,124 GBP2023-12-31
88,417 GBP2022-12-31
Computers
91,556 GBP2023-12-31
67,519 GBP2022-12-31
Motor vehicles
283,107 GBP2023-12-31
196,424 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
515,275 GBP2023-12-31
360,435 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
21,333 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
21,707 GBP2023-01-01 ~ 2023-12-31
Computers
24,037 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
125,129 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
192,206 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
1,080 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Computers
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-38,446 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-37,366 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
125,433 GBP2023-12-31
12,709 GBP2022-12-31
Furniture and fittings
58,074 GBP2023-12-31
52,626 GBP2022-12-31
Computers
41,445 GBP2023-12-31
28,720 GBP2022-12-31
Motor vehicles
313,463 GBP2023-12-31
272,136 GBP2022-12-31
Finished Goods/Goods for Resale
1,427,287 GBP2023-12-31
1,743,777 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
120,254 GBP2023-12-31
81,832 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
5,585 GBP2023-12-31
0 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
2,254,076 GBP2023-12-31
1,931,434 GBP2022-12-31
Other Debtors
Current
14,716 GBP2023-12-31
5,590 GBP2022-12-31
Prepayments/Accrued Income
Current
490,934 GBP2023-12-31
296,939 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,885,565 GBP2023-12-31
2,315,795 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
85,364 GBP2023-12-31
59,939 GBP2022-12-31
Trade Creditors/Trade Payables
Current
790,942 GBP2023-12-31
233,960 GBP2022-12-31
Amounts owed to group undertakings
Current
5,221,663 GBP2023-12-31
3,243,879 GBP2022-12-31
Corporation Tax Payable
Current
0 GBP2023-12-31
1,425 GBP2022-12-31
Other Taxation & Social Security Payable
Current
234,109 GBP2023-12-31
397,529 GBP2022-12-31
Other Creditors
Current
932,349 GBP2023-12-31
894,228 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
564,163 GBP2023-12-31
284,975 GBP2022-12-31
Creditors
Current
7,828,590 GBP2023-12-31
5,115,935 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
0 GBP2023-12-31
42,124 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
85,364 GBP2023-12-31
59,939 GBP2022-12-31
Minimum gross finance lease payments owing
85,364 GBP2023-12-31
102,063 GBP2022-12-31
Equity
Called up share capital
7,000,000 GBP2023-12-31
7,000,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
207,916 GBP2023-12-31
154,167 GBP2022-12-31
Between two and five year
70,695 GBP2023-12-31
174,167 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
278,611 GBP2023-12-31
328,334 GBP2022-12-31