82990 - Other Business Support Service Activities N.e.c.
Cost of Sales
-17,890,000 GBP2023-01-01 ~ 2023-12-31
-16,918,000 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-6,476,000 GBP2023-01-01 ~ 2023-12-31
-4,181,000 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,451,000 GBP2023-01-01 ~ 2023-12-31
1,183,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,849,000 GBP2023-01-01 ~ 2023-12-31
1,849,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,700,000 GBP2023-01-01 ~ 2023-12-31
1,552,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Other
3,635,000 GBP2023-12-31
2,663,000 GBP2022-12-31
Property, Plant & Equipment
599,000 GBP2023-12-31
389,000 GBP2022-12-31
Fixed Assets
4,234,000 GBP2023-12-31
3,052,000 GBP2022-12-31
Debtors
16,905,000 GBP2023-12-31
17,776,000 GBP2022-12-31
Cash at bank and in hand
27,000 GBP2023-12-31
1,783,000 GBP2022-12-31
Current Assets
16,932,000 GBP2023-12-31
19,559,000 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-16,661,000 GBP2023-12-31
-19,757,000 GBP2022-12-31
Net Current Assets/Liabilities
271,000 GBP2023-12-31
-198,000 GBP2022-12-31
Total Assets Less Current Liabilities
4,505,000 GBP2023-12-31
2,854,000 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-18,000 GBP2023-12-31
-29,000 GBP2022-12-31
Net Assets/Liabilities
3,955,000 GBP2023-12-31
2,240,000 GBP2022-12-31
Equity
Called up share capital
0 GBP2023-12-31
0 GBP2022-12-31
0 GBP2021-12-31
Other miscellaneous reserve
65,000 GBP2023-12-31
50,000 GBP2022-12-31
Retained earnings (accumulated losses)
3,890,000 GBP2023-12-31
2,190,000 GBP2022-12-31
638,000 GBP2021-12-31
Equity
3,955,000 GBP2023-12-31
2,240,000 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,700,000 GBP2023-01-01 ~ 2023-12-31
1,552,000 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
50,000 GBP2023-01-01 ~ 2023-12-31
40,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1022023-01-01 ~ 2023-12-31
742022-01-01 ~ 2022-12-31
Wages/Salaries
6,949,000 GBP2023-01-01 ~ 2023-12-31
4,620,000 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
477,000 GBP2023-01-01 ~ 2023-12-31
228,000 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
8,150,000 GBP2023-01-01 ~ 2023-12-31
5,367,000 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
339,000 GBP2023-01-01 ~ 2023-12-31
331,000 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
197,000 GBP2023-01-01 ~ 2023-12-31
136,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
71,000 GBP2023-12-31
17,000 GBP2022-12-31
Development expenditure
4,140,000 GBP2023-12-31
2,719,000 GBP2022-12-31
Intangible Assets - Gross Cost
4,211,000 GBP2023-12-31
2,736,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
562,000 GBP2023-12-31
68,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
576,000 GBP2023-12-31
73,000 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
494,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
503,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Development expenditure
3,578,000 GBP2023-12-31
2,651,000 GBP2022-12-31
Intangible Assets
3,635,000 GBP2023-12-31
2,663,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
185,000 GBP2023-12-31
112,000 GBP2022-12-31
Plant and equipment
1,006,000 GBP2023-12-31
596,000 GBP2022-12-31
Furniture and fittings
23,000 GBP2023-12-31
11,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,214,000 GBP2023-12-31
719,000 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-21,000 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-21,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
70,000 GBP2023-12-31
9,000 GBP2022-12-31
Plant and equipment
536,000 GBP2023-12-31
317,000 GBP2022-12-31
Furniture and fittings
9,000 GBP2023-12-31
4,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
615,000 GBP2023-12-31
330,000 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
61,000 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
235,000 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
5,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
301,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-16,000 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-16,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
115,000 GBP2023-12-31
103,000 GBP2022-12-31
Plant and equipment
470,000 GBP2023-12-31
279,000 GBP2022-12-31
Furniture and fittings
14,000 GBP2023-12-31
7,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,605,000 GBP2023-12-31
3,719,000 GBP2022-12-31
Called-up share capital (not paid)
Current
8,585,000 GBP2023-12-31
7,155,000 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
11,000 GBP2023-12-31
56,000 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
3,938,000 GBP2023-12-31
5,453,000 GBP2022-12-31
Other Debtors
Current
561,000 GBP2023-12-31
81,000 GBP2022-12-31
Prepayments/Accrued Income
Current
205,000 GBP2023-12-31
1,312,000 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
16,905,000 GBP2023-12-31
17,776,000 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
10,000 GBP2023-12-31
10,000 GBP2022-12-31
Other Remaining Borrowings
Current
0 GBP2023-12-31
8,434,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
4,232,000 GBP2023-12-31
5,460,000 GBP2022-12-31
Amounts owed to group undertakings
Current
11,652,000 GBP2023-12-31
3,659,000 GBP2022-12-31
Other Taxation & Social Security Payable
Current
298,000 GBP2023-12-31
1,034,000 GBP2022-12-31
Other Creditors
Current
106,000 GBP2023-12-31
43,000 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
363,000 GBP2023-12-31
1,117,000 GBP2022-12-31
Creditors
Current
16,661,000 GBP2023-12-31
19,757,000 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
18,000 GBP2023-12-31
29,000 GBP2022-12-31
Bank Borrowings
28,000 GBP2023-12-31
39,000 GBP2022-12-31
Total Borrowings
28,000 GBP2023-12-31
8,473,000 GBP2022-12-31
Current
10,000 GBP2023-12-31
8,444,000 GBP2022-12-31
Non-current
18,000 GBP2023-12-31
29,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
195,000 GBP2023-12-31
164,000 GBP2022-12-31
Between two and five year
245,000 GBP2023-12-31
169,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
440,000 GBP2023-12-31
333,000 GBP2022-12-31