Average Number of Employees
392024-01-01 ~ 2024-12-31
302023-01-01 ~ 2023-12-31
Turnover/Revenue
690,149 GBP2024-01-01 ~ 2024-12-31
973,910 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
690,149 GBP2024-01-01 ~ 2024-12-31
973,910 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-6,773,938 GBP2024-01-01 ~ 2024-12-31
-5,011,871 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-314,834 GBP2024-01-01 ~ 2024-12-31
-679,433 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-525,246 GBP2024-01-01 ~ 2024-12-31
-240,179 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-525,246 GBP2024-01-01 ~ 2024-12-31
-41,093 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-525,246 GBP2024-01-01 ~ 2024-12-31
-41,093 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
320,356 GBP2024-12-31
72,612 GBP2023-12-31
Property, Plant & Equipment
512,108 GBP2024-12-31
162,821 GBP2023-12-31
Fixed Assets - Investments
3,607,709 GBP2024-12-31
3,607,909 GBP2023-12-31
Fixed Assets
4,440,173 GBP2024-12-31
3,843,342 GBP2023-12-31
Total Inventories
260 GBP2024-12-31
Debtors
Current
5,515,521 GBP2024-12-31
2,872,605 GBP2023-12-31
Cash at bank and in hand
1,213,000 GBP2024-12-31
942,842 GBP2023-12-31
Current Assets
6,728,781 GBP2024-12-31
3,815,447 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-7,558,155 GBP2024-12-31
-4,294,026 GBP2023-12-31
Net Current Assets/Liabilities
-829,374 GBP2024-12-31
-478,579 GBP2023-12-31
Total Assets Less Current Liabilities
3,610,799 GBP2024-12-31
3,364,763 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-5,000,000 GBP2023-12-31
Net Assets/Liabilities
-2,160,483 GBP2024-12-31
-1,635,237 GBP2023-12-31
Equity
Called up share capital
6,000,000 GBP2024-12-31
6,000,000 GBP2023-12-31
6,000,000 GBP2023-01-01
Retained earnings (accumulated losses)
-8,160,483 GBP2024-12-31
-7,635,237 GBP2023-12-31
-7,594,144 GBP2023-01-01
Equity
-2,160,483 GBP2024-12-31
-1,635,237 GBP2023-12-31
-1,594,144 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
-525,246 GBP2024-01-01 ~ 2024-12-31
-41,093 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
20,000 GBP2024-01-01 ~ 2024-12-31
15,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,585,857 GBP2024-01-01 ~ 2024-12-31
1,905,827 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
315,243 GBP2024-01-01 ~ 2024-12-31
215,696 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,030,824 GBP2024-01-01 ~ 2024-12-31
2,210,192 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-131,312 GBP2024-01-01 ~ 2024-12-31
-60,045 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
407,031 GBP2024-12-31
129,593 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
86,675 GBP2024-12-31
56,981 GBP2023-12-31
Intangible Assets
Development expenditure
320,356 GBP2024-12-31
72,612 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Office equipment
984,522 GBP2024-12-31
534,570 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,093,577 GBP2024-12-31
643,625 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Office equipment
472,414 GBP2024-12-31
373,612 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
581,469 GBP2024-12-31
480,803 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Office equipment, Owned/Freehold
98,802 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
100,666 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Office equipment
512,108 GBP2024-12-31
160,957 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
57,000 GBP2024-12-31
17,022 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
5,016,290 GBP2024-12-31
2,196,320 GBP2023-12-31
Other Debtors
Current
169,837 GBP2024-12-31
253,517 GBP2023-12-31
Prepayments/Accrued Income
Current
272,394 GBP2024-12-31
405,746 GBP2023-12-31
Bank Overdrafts
-411 GBP2024-12-31
Cash and Cash Equivalents
1,212,589 GBP2024-12-31
942,842 GBP2023-12-31
Bank Overdrafts
Current
411 GBP2024-12-31
Trade Creditors/Trade Payables
Current
425,309 GBP2024-12-31
475,152 GBP2023-12-31
Amounts owed to group undertakings
Current
5,915,259 GBP2024-12-31
2,444,386 GBP2023-12-31
Other Remaining Borrowings
Current
238,006 GBP2024-12-31
339,555 GBP2023-12-31
Corporation Tax Payable
Current
44,887 GBP2024-12-31
Taxation/Social Security Payable
Current
77,244 GBP2024-12-31
129,732 GBP2023-12-31
Other Creditors
Current
33,889 GBP2024-12-31
136,653 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
824,824 GBP2024-12-31
655,036 GBP2023-12-31
Creditors
Current
7,558,155 GBP2024-12-31
4,294,026 GBP2023-12-31
Other Remaining Borrowings
Non-current
5,771,282 GBP2024-12-31
5,000,000 GBP2023-12-31
Creditors
Non-current
5,771,282 GBP2024-12-31
5,000,000 GBP2023-12-31
Total Borrowings
6,009,288 GBP2024-12-31
5,339,555 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
6,000,000 shares2024-12-31
6,000,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
384,010 GBP2024-12-31
333,296 GBP2023-12-31
Between one and five year
634,761 GBP2024-12-31
597,066 GBP2023-12-31
More than five year
306,250 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,325,021 GBP2024-12-31
930,362 GBP2023-12-31