Cost of Sales
-105,579,126 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-08-24 ~ 2022-12-31
Administrative Expenses
-25,590,937 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-08-24 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,803 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-08-24 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-989,401 GBP2023-01-01 ~ 2023-12-31
989,401 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-08-24 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-5,196,130 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-08-24 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
367,000 GBP2023-01-01 ~ 2023-12-31
-367,000 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-08-24 ~ 2022-12-31
Profit/Loss
-4,829,130 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-08-24 ~ 2022-12-31
Intangible Assets
Goodwill
14,800,000 GBP2023-12-31
0 GBP2022-12-31
Other
740,555 GBP2023-12-31
0 GBP2022-12-31
Intangible Assets
15,540,555 GBP2023-12-31
0 GBP2022-12-31
Property, Plant & Equipment
2,039,450 GBP2023-12-31
0 GBP2022-12-31
Fixed Assets
17,580,005 GBP2023-12-31
0 GBP2022-12-31
Debtors
8,380,302 GBP2023-12-31
0 GBP2022-12-31
Cash at bank and in hand
1,130,275 GBP2023-12-31
1 GBP2022-12-31
Current Assets
28,284,771 GBP2023-12-31
1 GBP2022-12-31
Net Current Assets/Liabilities
-12,409,134 GBP2023-12-31
1 GBP2022-12-31
Total Assets Less Current Liabilities
5,170,871 GBP2023-12-31
1 GBP2022-12-31
Equity
Called up share capital
2 GBP2023-12-31
1 GBP2022-12-31
0 GBP2022-08-23
Share premium
9,999,999 GBP2023-12-31
0 GBP2022-12-31
0 GBP2022-08-23
Retained earnings (accumulated losses)
-4,829,130 GBP2023-12-31
0 GBP2022-12-31
0 GBP2022-08-23
Equity
5,170,871 GBP2023-12-31
1 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-4,829,130 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-08-24 ~ 2022-12-31
Issue of Equity Instruments
Called up share capital
1 GBP2023-01-01 ~ 2023-12-31
1 GBP2022-08-24 ~ 2022-12-31
Issue of Equity Instruments
10,000,000 GBP2023-01-01 ~ 2023-12-31
1 GBP2022-08-24 ~ 2022-12-31
Audit Fees/Expenses
43,500 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-08-24 ~ 2022-12-31
Average Number of Employees
3792023-01-01 ~ 2023-12-31
02022-08-24 ~ 2022-12-31
Wages/Salaries
13,911,221 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-08-24 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
451,678 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-08-24 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
15,699,150 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-08-24 ~ 2022-12-31
Director Remuneration
197,184 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-08-24 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-110,953 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-08-24 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
16,000,000 GBP2023-12-31
0 GBP2022-12-31
Computer software
214,825 GBP2023-12-31
0 GBP2022-12-31
Intangible Assets - Gross Cost
16,805,627 GBP2023-12-31
0 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
1,200,000 GBP2023-12-31
0 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,265,072 GBP2023-12-31
0 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
1,200,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
1,265,072 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
46,536 GBP2023-12-31
0 GBP2022-12-31
Plant and equipment
643,899 GBP2023-12-31
0 GBP2022-12-31
Furniture and fittings
1,092,801 GBP2023-12-31
0 GBP2022-12-31
Computers
604,328 GBP2023-12-31
0 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,411,860 GBP2023-12-31
0 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
416 GBP2023-12-31
0 GBP2022-12-31
Plant and equipment
82,283 GBP2023-12-31
0 GBP2022-12-31
Furniture and fittings
172,127 GBP2023-12-31
0 GBP2022-12-31
Computers
117,584 GBP2023-12-31
0 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
372,410 GBP2023-12-31
0 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
416 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
82,283 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
172,127 GBP2023-01-01 ~ 2023-12-31
Computers
117,584 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
372,410 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
46,120 GBP2023-12-31
0 GBP2022-12-31
Plant and equipment
561,616 GBP2023-12-31
0 GBP2022-12-31
Furniture and fittings
920,674 GBP2023-12-31
0 GBP2022-12-31
Computers
486,744 GBP2023-12-31
0 GBP2022-12-31
Finished Goods/Goods for Resale
1,670,259 GBP2023-12-31
0 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
4,470,466 GBP2023-12-31
0 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
256,047 GBP2023-12-31
0 GBP2022-12-31
Other Debtors
Current
1 GBP2023-12-31
0 GBP2022-12-31
Prepayments/Accrued Income
Current
3,542,835 GBP2023-12-31
0 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
110,953 GBP2023-12-31
0 GBP2022-12-31
Debtors
Amounts falling due within one year, Current
8,380,302 GBP2023-12-31
0 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
349,581 GBP2023-12-31
0 GBP2022-12-31
Trade Creditors/Trade Payables
Current
16,798,559 GBP2023-12-31
0 GBP2022-12-31
Amounts owed to group undertakings
Current
19,754,822 GBP2023-12-31
0 GBP2022-12-31
Other Taxation & Social Security Payable
Current
955,440 GBP2023-12-31
0 GBP2022-12-31
Other Creditors
Current
114,541 GBP2023-12-31
0 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
2,720,962 GBP2023-12-31
0 GBP2022-12-31
Creditors
Current
40,693,905 GBP2023-12-31
0 GBP2022-12-31
Bank Overdrafts
349,581 GBP2023-12-31
0 GBP2022-12-31
Total Borrowings
Current
349,581 GBP2023-12-31
0 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
2,981,456 GBP2023-12-31
0 GBP2022-12-31
Between two and five year
12,389,014 GBP2023-12-31
0 GBP2022-12-31
More than five year
22,248,698 GBP2023-12-31
0 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
37,619,168 GBP2023-12-31
0 GBP2022-12-31