94990 - Activities Of Other Membership Organisations N.e.c.
Average Number of Employees
952024-01-01 ~ 2024-12-31
822023-01-01 ~ 2023-12-31
Turnover/Revenue
7,260,175 GBP2024-01-01 ~ 2024-12-31
6,294,002 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-997,338 GBP2024-01-01 ~ 2024-12-31
-885,754 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
6,262,837 GBP2024-01-01 ~ 2024-12-31
5,408,248 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-7,477,181 GBP2024-01-01 ~ 2024-12-31
-6,695,028 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-1,144,647 GBP2024-01-01 ~ 2024-12-31
-1,286,780 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-87,295 GBP2024-01-01 ~ 2024-12-31
-115,172 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,231,942 GBP2024-01-01 ~ 2024-12-31
-1,401,952 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-1,231,942 GBP2024-01-01 ~ 2024-12-31
-1,401,952 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
2,696,536 GBP2024-12-31
2,853,063 GBP2023-12-31
Property, Plant & Equipment
2,486,027 GBP2024-12-31
2,885,728 GBP2023-12-31
Fixed Assets
5,182,563 GBP2024-12-31
5,738,791 GBP2023-12-31
Total Inventories
88,831 GBP2024-12-31
110,301 GBP2023-12-31
Debtors
Non-current
497,398 GBP2024-12-31
492,219 GBP2023-12-31
Current
626,450 GBP2024-12-31
533,173 GBP2023-12-31
Cash at bank and in hand
309,734 GBP2024-12-31
441,921 GBP2023-12-31
Current Assets
1,522,413 GBP2024-12-31
1,577,614 GBP2023-12-31
Net Current Assets/Liabilities
-2,271,938 GBP2024-12-31
-1,978,244 GBP2023-12-31
Total Assets Less Current Liabilities
2,910,625 GBP2024-12-31
3,760,547 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-1,431,735 GBP2024-12-31
Net Assets/Liabilities
1,454,971 GBP2024-12-31
2,421,999 GBP2023-12-31
Equity
Called up share capital
1,945 GBP2024-12-31
1,889 GBP2023-12-31
1,391 GBP2023-01-01
Share premium
11,389,267 GBP2024-12-31
10,657,094 GBP2023-12-31
5,872,319 GBP2023-01-01
Other miscellaneous reserve
361,186 GBP2024-12-31
828,501 GBP2023-12-31
191,402 GBP2023-01-01
Retained earnings (accumulated losses)
-10,297,427 GBP2024-12-31
-9,065,485 GBP2023-12-31
-7,663,533 GBP2023-01-01
Equity
1,454,971 GBP2024-12-31
2,421,999 GBP2023-12-31
-1,598,421 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
-1,231,942 GBP2024-01-01 ~ 2024-12-31
-1,401,952 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
Called up share capital
2 GBP2024-01-01 ~ 2024-12-31
479 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
14,914 GBP2024-01-01 ~ 2024-12-31
4,593,871 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
50,000 GBP2024-01-01 ~ 2024-12-31
47,500 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,488,446 GBP2024-01-01 ~ 2024-12-31
3,029,268 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
357,339 GBP2024-01-01 ~ 2024-12-31
550,525 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,920,587 GBP2024-01-01 ~ 2024-12-31
3,648,589 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
36,825 GBP2024-01-01 ~ 2024-12-31
60,499 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-307,986 GBP2024-01-01 ~ 2024-12-31
-329,747 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,541,597 GBP2024-12-31
1,463,669 GBP2023-12-31
Office equipment
229,736 GBP2024-12-31
212,026 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
4,171,863 GBP2024-12-31
4,076,225 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
626,941 GBP2023-12-31
Office equipment
115,009 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,190,497 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
495,339 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
927,509 GBP2024-12-31
Office equipment
189,425 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,685,836 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
614,088 GBP2024-12-31
836,728 GBP2023-12-31
Office equipment
40,311 GBP2024-12-31
97,017 GBP2023-12-31
Raw materials and consumables
40,992 GBP2023-12-31
Finished Goods/Goods for Resale
88,831 GBP2024-12-31
69,309 GBP2023-12-31
Other Debtors
Non-current
497,398 GBP2024-12-31
492,219 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
27,421 GBP2024-12-31
71,529 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
76,780 GBP2024-12-31
300 GBP2023-12-31
Other Debtors
Current
69,734 GBP2024-12-31
38,230 GBP2023-12-31
Prepayments/Accrued Income
Current
452,515 GBP2024-12-31
423,114 GBP2023-12-31
Other Remaining Borrowings
Current
433,502 GBP2024-12-31
451,224 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,008,278 GBP2024-12-31
902,419 GBP2023-12-31
Amounts owed to group undertakings
Current
375,533 GBP2023-12-31
Taxation/Social Security Payable
Current
629,503 GBP2024-12-31
321,886 GBP2023-12-31
Other Creditors
Current
74,611 GBP2024-12-31
152,317 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,648,457 GBP2024-12-31
1,352,479 GBP2023-12-31
Creditors
Current
3,794,351 GBP2024-12-31
3,555,858 GBP2023-12-31
Other Creditors
Non-current
194,016 GBP2024-12-31
228,015 GBP2023-12-31
Creditors
Non-current
1,431,735 GBP2024-12-31
1,283,570 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
19,450,000 shares2024-12-31
18,890,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,038,500 GBP2024-12-31
1,038,500 GBP2023-12-31
Between one and five year
2,988,608 GBP2024-12-31
4,027,108 GBP2023-12-31
More than five year
1,287,384 GBP2024-12-31
2,325,884 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
5,314,492 GBP2024-12-31
7,391,492 GBP2023-12-31