Cost of Sales
-2,691,656 GBP2024-01-01 ~ 2024-12-31
-3,161,760 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-4,390,857 GBP2024-01-01 ~ 2024-12-31
-3,262,495 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
19,745 GBP2024-01-01 ~ 2024-12-31
18,771 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
889,755 GBP2024-01-01 ~ 2024-12-31
80,843 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
662,802 GBP2024-01-01 ~ 2024-12-31
121,014 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
67,561 GBP2024-12-31
76,990 GBP2023-12-31
Fixed Assets - Investments
78,625 GBP2024-12-31
195,500 GBP2023-12-31
Fixed Assets
146,186 GBP2024-12-31
272,490 GBP2023-12-31
Debtors
3,849,778 GBP2024-12-31
3,258,412 GBP2023-12-31
Cash at bank and in hand
2,160,605 GBP2024-12-31
1,536,619 GBP2023-12-31
Current Assets
6,010,383 GBP2024-12-31
4,795,031 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-2,046,944 GBP2024-12-31
-1,529,529 GBP2023-12-31
Net Current Assets/Liabilities
3,963,439 GBP2024-12-31
3,265,502 GBP2023-12-31
Total Assets Less Current Liabilities
4,109,625 GBP2024-12-31
3,537,992 GBP2023-12-31
Net Assets/Liabilities
3,996,294 GBP2024-12-31
3,443,492 GBP2023-12-31
Equity
Called up share capital
394,751 GBP2024-12-31
394,751 GBP2023-12-31
394,751 GBP2022-12-31
Other miscellaneous reserve
587,550 GBP2024-12-31
587,550 GBP2023-12-31
587,550 GBP2022-12-31
Retained earnings (accumulated losses)
3,013,993 GBP2024-12-31
2,461,191 GBP2023-12-31
2,517,999 GBP2022-12-31
Equity
3,996,294 GBP2024-12-31
3,443,492 GBP2023-12-31
3,500,300 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
662,802 GBP2024-01-01 ~ 2024-12-31
121,014 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-177,822 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-110,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
16,538 GBP2024-01-01 ~ 2024-12-31
10,400 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
422024-01-01 ~ 2024-12-31
352023-01-01 ~ 2023-12-31
Wages/Salaries
3,134,347 GBP2024-01-01 ~ 2024-12-31
3,227,619 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
63,358 GBP2024-01-01 ~ 2024-12-31
47,310 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,634,139 GBP2024-01-01 ~ 2024-12-31
3,686,939 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
1,073,184 GBP2024-01-01 ~ 2024-12-31
1,389,996 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-16,862 GBP2024-01-01 ~ 2024-12-31
-85,800 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
15,269 GBP2024-12-31
13,361 GBP2023-12-31
Computers
200,717 GBP2024-12-31
168,060 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
258,249 GBP2024-12-31
307,356 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-83,672 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
42,263 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
5,182 GBP2024-12-31
4,358 GBP2023-12-31
Computers
145,386 GBP2024-12-31
110,149 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
190,688 GBP2024-12-31
230,366 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
824 GBP2024-01-01 ~ 2024-12-31
Computers
35,237 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
43,994 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-83,672 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
40,120 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
2,143 GBP2024-12-31
Furniture and fittings
10,087 GBP2024-12-31
9,003 GBP2023-12-31
Computers
55,331 GBP2024-12-31
57,911 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
236,581 GBP2024-12-31
71,071 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
2,441,904 GBP2024-12-31
2,480,574 GBP2023-12-31
Other Debtors
Current
768,026 GBP2024-12-31
413,936 GBP2023-12-31
Prepayments/Accrued Income
Current
281,718 GBP2024-12-31
166,478 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
3,728,229 GBP2024-12-31
3,132,059 GBP2023-12-31
Other Debtors
Non-current
13,556 GBP2024-12-31
21,053 GBP2023-12-31
Trade Creditors/Trade Payables
Current
180,604 GBP2024-12-31
184,286 GBP2023-12-31
Corporation Tax Payable
Current
243,784 GBP2024-12-31
45,656 GBP2023-12-31
Other Taxation & Social Security Payable
Current
289,215 GBP2024-12-31
186,634 GBP2023-12-31
Other Creditors
Current
422,372 GBP2024-12-31
308,297 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
910,969 GBP2024-12-31
804,656 GBP2023-12-31
Creditors
Current
2,046,944 GBP2024-12-31
1,529,529 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
394,751 shares2024-12-31
394,751 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
344,074 GBP2024-12-31
352,115 GBP2023-12-31
Between two and five year
886,729 GBP2024-12-31
882,970 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,230,803 GBP2024-12-31
1,235,085 GBP2023-12-31