Average Number of Employees
1892024-01-01 ~ 2024-12-31
2272023-01-01 ~ 2023-12-31
Turnover/Revenue
12,941,481 GBP2024-01-01 ~ 2024-12-31
13,653,918 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-2,637,562 GBP2024-01-01 ~ 2024-12-31
-3,046,133 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
10,303,919 GBP2024-01-01 ~ 2024-12-31
10,607,785 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-9,577,666 GBP2024-01-01 ~ 2024-12-31
-10,701,077 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
680,417 GBP2024-01-01 ~ 2024-12-31
-115,488 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
32,107 GBP2024-01-01 ~ 2024-12-31
19,069 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-1,023 GBP2024-01-01 ~ 2024-12-31
Profit/Loss on Ordinary Activities Before Tax
4,711,501 GBP2024-01-01 ~ 2024-12-31
3,153,581 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
4,533,026 GBP2024-01-01 ~ 2024-12-31
3,178,141 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
4,140,716 GBP2024-01-01 ~ 2024-12-31
2,862,135 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
989,881 GBP2024-12-31
1,126,791 GBP2023-12-31
Property, Plant & Equipment
676,282 GBP2024-12-31
700,899 GBP2023-12-31
Fixed Assets - Investments
651,897 GBP2024-12-31
651,897 GBP2023-12-31
Fixed Assets
2,318,060 GBP2024-12-31
2,479,587 GBP2023-12-31
Debtors
Current
2,364,162 GBP2024-12-31
932,495 GBP2023-12-31
Cash at bank and in hand
520,564 GBP2024-12-31
473,098 GBP2023-12-31
Current Assets
2,884,726 GBP2024-12-31
1,405,593 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-2,920,715 GBP2024-12-31
-2,223,904 GBP2023-12-31
Net Current Assets/Liabilities
-35,989 GBP2024-12-31
-818,311 GBP2023-12-31
Total Assets Less Current Liabilities
2,282,071 GBP2024-12-31
1,661,276 GBP2023-12-31
Net Assets/Liabilities
2,160,737 GBP2024-12-31
1,520,021 GBP2023-12-31
Equity
Called up share capital
183,525 GBP2024-12-31
183,525 GBP2023-12-31
183,525 GBP2023-01-01
Capital redemption reserve
500,769 GBP2024-12-31
500,769 GBP2023-12-31
500,769 GBP2023-01-01
Other miscellaneous reserve
-558,825 GBP2024-12-31
-166,515 GBP2023-12-31
149,491 GBP2023-01-01
Retained earnings (accumulated losses)
2,035,268 GBP2024-12-31
1,002,242 GBP2023-12-31
324,101 GBP2023-01-01
Equity
2,160,737 GBP2024-12-31
1,520,021 GBP2023-12-31
1,157,886 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
4,533,026 GBP2024-01-01 ~ 2024-12-31
3,178,141 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
4,533,026 GBP2024-01-01 ~ 2024-12-31
3,178,141 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-3,500,000 GBP2024-01-01 ~ 2024-12-31
-2,500,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-3,500,000 GBP2024-01-01 ~ 2024-12-31
-2,500,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
240,540 GBP2024-01-01 ~ 2024-12-31
228,569 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
520,564 GBP2024-12-31
473,098 GBP2023-12-31
350,700 GBP2023-01-01
Wages/Salaries
6,047,772 GBP2024-01-01 ~ 2024-12-31
6,423,926 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
638,537 GBP2024-01-01 ~ 2024-12-31
620,710 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
6,857,210 GBP2024-01-01 ~ 2024-12-31
7,231,841 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
734,756 GBP2024-01-01 ~ 2024-12-31
693,905 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-19,921 GBP2024-01-01 ~ 2024-12-31
-27,251 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
1,177,875 GBP2024-01-01 ~ 2024-12-31
741,092 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
792,580 GBP2024-12-31
532,934 GBP2023-12-31
Intangible Assets - Gross Cost
2,136,894 GBP2024-12-31
1,933,368 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
532,935 GBP2024-12-31
393,789 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,147,013 GBP2024-12-31
806,577 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
353,186 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
259,645 GBP2024-12-31
139,145 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
523,674 GBP2024-12-31
450,860 GBP2023-12-31
Office equipment
1,066,358 GBP2024-12-31
1,182,004 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,590,032 GBP2024-12-31
1,632,864 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-22,321 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-258,756 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
188,213 GBP2023-12-31
Office equipment
743,752 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
931,965 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Office equipment, Owned/Freehold
165,917 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
240,540 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-22,320 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-258,755 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
240,516 GBP2024-12-31
Office equipment
673,234 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
913,750 GBP2024-12-31
Property, Plant & Equipment
Furniture and fittings
283,158 GBP2024-12-31
262,647 GBP2023-12-31
Office equipment
393,124 GBP2024-12-31
438,252 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
35,026 GBP2024-12-31
142,906 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,877,486 GBP2024-12-31
258,931 GBP2023-12-31
Other Debtors
Current
100,934 GBP2024-12-31
141,163 GBP2023-12-31
Prepayments/Accrued Income
Current
350,716 GBP2024-12-31
389,495 GBP2023-12-31
Trade Creditors/Trade Payables
Current
764,689 GBP2024-12-31
679,015 GBP2023-12-31
Corporation Tax Payable
Current
201,087 GBP2024-12-31
2,691 GBP2023-12-31
Taxation/Social Security Payable
Current
150,274 GBP2024-12-31
163,066 GBP2023-12-31
Other Creditors
Current
24,623 GBP2024-12-31
38,691 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,221,217 GBP2024-12-31
1,173,926 GBP2023-12-31
Creditors
Current
2,920,715 GBP2024-12-31
2,223,904 GBP2023-12-31
Net Deferred Tax Liability/Asset
-121,334 GBP2024-12-31
-141,255 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
19,921 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-121,334 GBP2024-12-31
-141,255 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
18,352,483 shares2024-12-31
18,352,483 shares2023-12-31
Par Value of Share
Class 1 ordinary share
0.012024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
93,746 GBP2024-12-31
49,109 GBP2023-12-31
Between one and five year
231,204 GBP2024-12-31
38,147 GBP2023-12-31
More than five year
181,503 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
506,453 GBP2024-12-31
87,256 GBP2023-12-31