64209 - Activities Of Other Holding Companies N.e.c.
(expand)Other Interest Receivable/Similar Income (Finance Income)
42,701 GBP2024-01-01 ~ 2024-12-31
33,175 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,010,578 GBP2024-01-01 ~ 2024-12-31
-1,271,705 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-845,951 GBP2024-01-01 ~ 2024-12-31
-1,229,863 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-845,951 GBP2024-01-01 ~ 2024-12-31
-1,229,863 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
3,534,972 GBP2024-12-31
4,124,134 GBP2023-12-31
Other
670,889 GBP2024-12-31
292,782 GBP2023-12-31
Intangible Assets
4,205,861 GBP2024-12-31
4,416,916 GBP2023-12-31
Property, Plant & Equipment
1,410,650 GBP2024-12-31
538,415 GBP2023-12-31
Fixed Assets
5,616,511 GBP2024-12-31
4,955,331 GBP2023-12-31
Debtors
4,248,528 GBP2024-12-31
3,092,015 GBP2023-12-31
Cash at bank and in hand
1,246,733 GBP2024-12-31
3,494,805 GBP2023-12-31
Current Assets
7,274,606 GBP2024-12-31
8,035,371 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-7,828,590 GBP2023-12-31
Net Current Assets/Liabilities
-1,143,173 GBP2024-12-31
206,781 GBP2023-12-31
Total Assets Less Current Liabilities
4,473,338 GBP2024-12-31
5,162,112 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
0 GBP2023-12-31
Net Assets/Liabilities
4,131,918 GBP2024-12-31
4,977,869 GBP2023-12-31
Equity
Called up share capital
7,000,000 GBP2024-12-31
7,000,000 GBP2023-12-31
7,000,000 GBP2022-12-31
Retained earnings (accumulated losses)
-2,868,082 GBP2024-12-31
-2,022,131 GBP2023-12-31
-792,268 GBP2022-12-31
Equity
4,131,918 GBP2024-12-31
4,977,869 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-845,951 GBP2024-01-01 ~ 2024-12-31
-1,229,863 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
39,750 GBP2024-01-01 ~ 2024-12-31
36,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1502024-01-01 ~ 2024-12-31
1452023-01-01 ~ 2023-12-31
Wages/Salaries
5,253,927 GBP2024-01-01 ~ 2024-12-31
4,174,469 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
77,869 GBP2024-01-01 ~ 2024-12-31
72,900 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
5,771,896 GBP2024-01-01 ~ 2024-12-31
4,615,184 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-31,318 GBP2024-01-01 ~ 2024-12-31
114,876 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
5,891,620 GBP2024-12-31
5,891,620 GBP2023-12-31
Computer software
726,405 GBP2024-12-31
292,782 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
3,035 GBP2024-12-31
3,035 GBP2023-12-31
Intangible Assets - Gross Cost
6,621,060 GBP2024-12-31
6,187,437 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
2,356,648 GBP2024-12-31
1,767,486 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
3,035 GBP2024-12-31
3,035 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
2,415,199 GBP2024-12-31
1,770,521 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
589,162 GBP2024-01-01 ~ 2024-12-31
Patents/Trademarks/Licences/Concessions
0 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
644,678 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
0 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2023-12-31
Plant and equipment
376,472 GBP2024-12-31
155,921 GBP2023-12-31
Furniture and fittings
331,914 GBP2024-12-31
168,198 GBP2023-12-31
Computers
209,209 GBP2024-12-31
133,001 GBP2023-12-31
Motor vehicles
751,085 GBP2024-12-31
596,570 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,146,385 GBP2024-12-31
1,053,690 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-143,516 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-143,516 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2023-12-31
Plant and equipment
66,552 GBP2024-12-31
30,488 GBP2023-12-31
Furniture and fittings
140,526 GBP2024-12-31
110,124 GBP2023-12-31
Computers
128,651 GBP2024-12-31
91,556 GBP2023-12-31
Motor vehicles
391,446 GBP2024-12-31
283,107 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
735,735 GBP2024-12-31
515,275 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
36,064 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
30,402 GBP2024-01-01 ~ 2024-12-31
Computers
37,095 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
146,487 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
258,608 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-38,148 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-38,148 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
309,920 GBP2024-12-31
125,433 GBP2023-12-31
Furniture and fittings
191,388 GBP2024-12-31
58,074 GBP2023-12-31
Computers
80,558 GBP2024-12-31
41,445 GBP2023-12-31
Motor vehicles
359,639 GBP2024-12-31
313,463 GBP2023-12-31
Finished Goods/Goods for Resale
1,758,295 GBP2024-12-31
1,427,287 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
669,300 GBP2024-12-31
120,254 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
0 GBP2024-12-31
5,585 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
2,776,222 GBP2024-12-31
2,460,526 GBP2023-12-31
Other Debtors
Current
271,109 GBP2024-12-31
14,716 GBP2023-12-31
Prepayments/Accrued Income
Current
531,897 GBP2024-12-31
490,934 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
4,248,528 GBP2024-12-31
Current, Amounts falling due within one year
3,092,015 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
117,587 GBP2024-12-31
85,364 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,180,818 GBP2024-12-31
790,942 GBP2023-12-31
Amounts owed to group undertakings
Current
4,967,763 GBP2024-12-31
5,221,663 GBP2023-12-31
Other Taxation & Social Security Payable
Current
497,762 GBP2024-12-31
234,109 GBP2023-12-31
Other Creditors
Current
938,389 GBP2024-12-31
932,349 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
715,460 GBP2024-12-31
564,163 GBP2023-12-31
Creditors
Current
8,417,779 GBP2024-12-31
7,828,590 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
253,252 GBP2024-12-31
0 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
117,587 GBP2024-12-31
85,364 GBP2023-12-31
Minimum gross finance lease payments owing
370,839 GBP2024-12-31
85,364 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
1,820,000 shares2024-12-31
1,820,000 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
1,820,000 shares2024-12-31
1,820,000 shares2023-12-31
Par Value of Share
Class 3 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
1,680,000 shares2024-12-31
1,680,000 shares2023-12-31
Par Value of Share
Class 4 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
1,680,000 shares2024-12-31
1,680,000 shares2023-12-31
Equity
Called up share capital
7,000,000 GBP2024-12-31
7,000,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
306,948 GBP2024-12-31
207,916 GBP2023-12-31
Between two and five year
1,249,860 GBP2024-12-31
70,695 GBP2023-12-31
More than five year
1,411,972 GBP2024-12-31
0 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,968,780 GBP2024-12-31
278,611 GBP2023-12-31