Cost of Sales
-128,019,398 GBP2024-01-01 ~ 2024-12-31
-141,815,337 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-14,281,664 GBP2024-01-01 ~ 2024-12-31
-22,558,231 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
78,801,125 GBP2024-01-01 ~ 2024-12-31
14,593,304 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
68,376,492 GBP2024-01-01 ~ 2024-12-31
Profit/Loss
9,546,683 GBP2023-01-01 ~ 2023-12-31
Investments in Group Undertakings
37,500,002 GBP2024-12-31
37,500,002 GBP2023-12-31
Debtors
Non-current
284,159,318 GBP2024-12-31
173,174 GBP2023-12-31
Current
42,456,755 GBP2024-12-31
269,650,833 GBP2023-12-31
Cash and Cash Equivalents
45,915,052 GBP2024-12-31
51,557,026 GBP2023-12-31
Total assets
431,142,222 GBP2024-12-31
386,876,974 GBP2023-12-31
Creditors
37,089,814 GBP2024-12-31
42,848,017 GBP2023-12-31
Corporation Tax Payable
Current
8,553,369 GBP2024-12-31
1,287,954 GBP2023-12-31
Net Assets/Liabilities
275,554,156 GBP2024-12-31
207,177,664 GBP2023-12-31
Equity
Capital redemption reserve
46,000,000 GBP2024-12-31
46,000,000 GBP2023-12-31
46,000,000 GBP2022-12-31
Retained earnings (accumulated losses)
147,554,156 GBP2024-12-31
79,177,664 GBP2023-12-31
69,630,981 GBP2022-12-31
Equity
275,554,156 GBP2024-12-31
207,177,664 GBP2023-12-31
197,630,981 GBP2022-12-31
Called up share capital
82,000,000 GBP2024-12-31
82,000,000 GBP2023-12-31
82,000,000 GBP2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
15,789,027 GBP2024-01-01 ~ 2024-12-31
11,306,247 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-2,037,937 GBP2024-01-01 ~ 2024-12-31
-2,903,439 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
6,251,365 GBP2024-01-01 ~ 2024-12-31
2,966,424 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
19,700,281 GBP2024-01-01 ~ 2024-12-31
3,429,426 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
70,405 GBP2024-12-31
70,405 GBP2023-12-31
Computers
5,112,641 GBP2024-12-31
5,827,971 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
5,617,006 GBP2024-12-31
6,130,100 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
15,980 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
37,285 GBP2024-12-31
20,468 GBP2023-12-31
Computers
4,701,675 GBP2024-12-31
5,042,892 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,838,578 GBP2024-12-31
5,089,341 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
14,394 GBP2024-01-01 ~ 2024-12-31
Computers
286,432 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
374,463 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
15,980 GBP2024-12-31
Intangible Assets - Gross Cost
Development expenditure
12,348,254 GBP2024-12-31
13,020,018 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
8,903,702 GBP2024-12-31
7,123,639 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
2,192,641 GBP2024-01-01 ~ 2024-12-31
Investments in Subsidiaries
Cost valuation
37,500,002 GBP2023-12-31
Investments in Subsidiaries
37,500,002 GBP2024-12-31
37,500,002 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
35,319,955 GBP2024-12-31
30,965,545 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
0 GBP2024-12-31
70,456 GBP2023-12-31
Prepayments
Current
2,877,660 GBP2024-12-31
3,670,694 GBP2023-12-31
Cash at bank and in hand
45,915,052 GBP2024-12-31
51,557,026 GBP2023-12-31
Trade Creditors/Trade Payables
Current
5,493,579 GBP2024-12-31
3,809,677 GBP2023-12-31
Accrued Liabilities
Current
8,876,363 GBP2024-12-31
10,431,181 GBP2023-12-31
Other Taxation & Social Security Payable
Current
32,207 GBP2024-12-31
0 GBP2023-12-31
Other Creditors
Current
3,790 GBP2024-12-31
7,340 GBP2023-12-31
Creditors
Current
37,089,814 GBP2024-12-31
42,848,017 GBP2023-12-31
Non-current
20,000,000 GBP2024-12-31
20,000,000 GBP2023-12-31
Number of Shares Issued (Fully Paid)
82,000,000 shares2024-12-31
82,000,000 shares2023-12-31
Average number of employees in administration and support functions
372024-01-01 ~ 2024-12-31
372023-01-01 ~ 2023-12-31
Average Number of Employees
17812024-01-01 ~ 2024-12-31
20012023-01-01 ~ 2023-12-31
Wages/Salaries
64,218,768 GBP2024-01-01 ~ 2024-12-31
75,497,041 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
4,484,722 GBP2024-01-01 ~ 2024-12-31
4,976,007 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
76,307,472 GBP2024-01-01 ~ 2024-12-31
88,957,478 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
1,088,015 GBP2024-01-01 ~ 2024-12-31
1,157,454 GBP2023-01-01 ~ 2023-12-31