Turnover/Revenue
5,436,617 GBP2024-01-01 ~ 2024-12-31
6,010,755 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-6,190,941 GBP2024-01-01 ~ 2024-12-31
-6,505,521 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-754,324 GBP2024-01-01 ~ 2024-12-31
-477,508 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-393 GBP2024-01-01 ~ 2024-12-31
Profit/Loss on Ordinary Activities Before Tax
-754,717 GBP2024-01-01 ~ 2024-12-31
-477,508 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-13,199 GBP2024-01-01 ~ 2024-12-31
112,891 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-767,916 GBP2024-01-01 ~ 2024-12-31
-364,617 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-767,916 GBP2024-01-01 ~ 2024-12-31
-364,617 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
3,025,331 GBP2024-12-31
2,627,490 GBP2023-12-31
Fixed Assets
3,069,174 GBP2024-12-31
2,716,311 GBP2023-12-31
Debtors
2,978,116 GBP2024-12-31
2,381,653 GBP2023-12-31
Cash at bank and in hand
303,824 GBP2024-12-31
205,300 GBP2023-12-31
Current Assets
3,281,940 GBP2024-12-31
2,586,953 GBP2023-12-31
Creditors
Current
-4,645,772 GBP2024-12-31
-2,830,006 GBP2023-12-31
Net Current Assets/Liabilities
-1,363,832 GBP2024-12-31
-243,053 GBP2023-12-31
Net Assets/Liabilities
1,705,342 GBP2024-12-31
2,473,258 GBP2023-12-31
Equity
Called up share capital
156,788 GBP2024-12-31
156,788 GBP2023-12-31
156,788 GBP2022-12-31
Share premium
4,632,099 GBP2024-12-31
4,632,099 GBP2023-12-31
4,632,099 GBP2022-12-31
Retained earnings (accumulated losses)
-3,083,545 GBP2024-12-31
-2,315,629 GBP2023-12-31
-1,951,012 GBP2022-12-31
Equity
1,705,342 GBP2024-12-31
2,473,258 GBP2023-12-31
2,837,875 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-767,916 GBP2024-01-01 ~ 2024-12-31
-364,617 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-767,916 GBP2024-01-01 ~ 2024-12-31
-364,617 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
44,978 GBP2024-01-01 ~ 2024-12-31
58,974 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,678,996 GBP2024-01-01 ~ 2024-12-31
3,024,424 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
276,219 GBP2024-01-01 ~ 2024-12-31
334,883 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,100,468 GBP2024-01-01 ~ 2024-12-31
3,521,075 GBP2023-01-01 ~ 2023-12-31
Average number of employees in administration and support functions
12024-01-01 ~ 2024-12-31
12023-01-01 ~ 2023-12-31
Average Number of Employees
432024-01-01 ~ 2024-12-31
512023-01-01 ~ 2023-12-31
Audit Fees/Expenses
25,000 GBP2024-01-01 ~ 2024-12-31
23,000 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-188,679 GBP2024-01-01 ~ 2024-12-31
-112,310 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-24,761 GBP2024-12-31
-37,018 GBP2023-12-31
Deferred Tax Liabilities
-24,761 GBP2024-12-31
-37,018 GBP2023-12-31
Net Deferred Tax Liability/Asset
-20,304 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
20,304 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
44,321 GBP2024-12-31
44,321 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
44,000 GBP2024-12-31
44,000 GBP2023-12-31
Other
426,106 GBP2024-12-31
173,021 GBP2023-12-31
Intangible Assets - Gross Cost
6,904,966 GBP2024-12-31
5,584,641 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
44,321 GBP2024-12-31
44,321 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
44,000 GBP2024-12-31
44,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
3,879,635 GBP2024-12-31
2,957,151 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
922,484 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Other
426,106 GBP2024-12-31
173,021 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
53,703 GBP2023-12-31
Land and buildings, Owned/Freehold
53,703 GBP2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
44,978 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
38,485 GBP2024-12-31
Investments in Subsidiaries
Cost valuation
1,416,862 GBP2023-12-31
Trade Debtors/Trade Receivables
384,398 GBP2024-12-31
620,933 GBP2023-12-31
Amounts Owed By Related Parties
2,482,101 GBP2024-12-31
1,649,990 GBP2023-12-31
Prepayments
111,617 GBP2024-12-31
97,531 GBP2023-12-31
Trade Creditors/Trade Payables
604,077 GBP2024-12-31
404,485 GBP2023-12-31
Other Taxation & Social Security Payable
163,324 GBP2024-12-31
209,695 GBP2023-12-31
Accrued Liabilities/Deferred Income
400,416 GBP2024-12-31
306,111 GBP2023-12-31
Creditors
Amounts falling due within one year
4,645,772 GBP2024-12-31
2,830,006 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
156,788 shares2024-12-31
156,788 shares2023-12-31