Average Number of Employees
612024-01-01 ~ 2024-12-31
872023-01-01 ~ 2023-12-31
Turnover/Revenue
16,282,303 GBP2024-01-01 ~ 2024-12-31
27,557,310 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-11,693,322 GBP2024-01-01 ~ 2024-12-31
-21,931,443 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,588,981 GBP2024-01-01 ~ 2024-12-31
5,625,867 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-4,631,796 GBP2024-01-01 ~ 2024-12-31
-5,360,664 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-570,067 GBP2024-01-01 ~ 2024-12-31
265,203 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
4,576,113 GBP2024-12-31
4,877,585 GBP2023-12-31
7,001,627 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
-301,472 GBP2024-01-01 ~ 2024-12-31
-1,124,042 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,000,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
7,872,347 GBP2024-12-31
7,390,918 GBP2023-12-31
Property, Plant & Equipment
60,950 GBP2024-12-31
135,090 GBP2023-12-31
Fixed Assets
7,933,297 GBP2024-12-31
7,526,008 GBP2023-12-31
Debtors
Current
8,311,978 GBP2024-12-31
11,731,650 GBP2023-12-31
Cash at bank and in hand
1,298 GBP2024-12-31
33,339 GBP2023-12-31
Current Assets
8,313,276 GBP2024-12-31
11,764,989 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-12,368,152 GBP2023-12-31
Net Current Assets/Liabilities
-1,580,519 GBP2024-12-31
-603,163 GBP2023-12-31
Total Assets Less Current Liabilities
6,352,778 GBP2024-12-31
6,922,845 GBP2023-12-31
Net Assets/Liabilities
4,746,113 GBP2024-12-31
5,047,585 GBP2023-12-31
Equity
Called up share capital
170,000 GBP2024-12-31
170,000 GBP2023-12-31
Equity
4,746,113 GBP2024-12-31
5,047,585 GBP2023-12-31
Property, Plant & Equipment - Depreciation rate used
Furniture and fittings
252024-01-01 ~ 2024-12-31
Office equipment
332024-01-01 ~ 2024-12-31
Audit Fees/Expenses
26,950 GBP2024-01-01 ~ 2024-12-31
20,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,956,814 GBP2024-01-01 ~ 2024-12-31
4,006,966 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
334,231 GBP2024-01-01 ~ 2024-12-31
396,522 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,439,303 GBP2024-01-01 ~ 2024-12-31
4,588,139 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-268,595 GBP2024-01-01 ~ 2024-12-31
1,850,153 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-570,067 GBP2024-01-01 ~ 2024-12-31
265,203 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-142,517 GBP2024-01-01 ~ 2024-12-31
50,389 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
1,000,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
11,581,557 GBP2024-12-31
9,993,898 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
3,709,211 GBP2024-12-31
2,602,980 GBP2023-12-31
Intangible Assets
Development expenditure
7,872,346 GBP2024-12-31
7,390,918 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
119,765 GBP2024-12-31
119,765 GBP2023-12-31
Office equipment
263,139 GBP2024-12-31
278,056 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
382,904 GBP2024-12-31
397,821 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
-14,917 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
43,640 GBP2023-12-31
Office equipment
219,091 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
262,731 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
29,055 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
70,583 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-11,360 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
72,695 GBP2024-12-31
Office equipment
249,259 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
321,954 GBP2024-12-31
Property, Plant & Equipment
Furniture and fittings
47,070 GBP2024-12-31
76,125 GBP2023-12-31
Office equipment
13,880 GBP2024-12-31
58,965 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,007,393 GBP2024-12-31
2,555,157 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
5,843,295 GBP2024-12-31
7,821,350 GBP2023-12-31
Prepayments/Accrued Income
Current
447,710 GBP2024-12-31
891,569 GBP2023-12-31
Other Debtors
Current
8,630 GBP2024-12-31
Amount of corporation tax that is recoverable
Current
434 GBP2024-12-31
460,909 GBP2023-12-31
Cash and Cash Equivalents
-654,761 GBP2024-12-31
-486,197 GBP2023-12-31
Bank Overdrafts
Current
656,059 GBP2024-12-31
519,536 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,446,668 GBP2024-12-31
2,877,130 GBP2023-12-31
Amounts owed to group undertakings
Current
4,559,688 GBP2024-12-31
4,538,374 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
2,807,420 GBP2024-12-31
3,651,903 GBP2023-12-31
Taxation/Social Security Payable
Current
356,376 GBP2024-12-31
551,730 GBP2023-12-31
Other Creditors
Current
67,584 GBP2024-12-31
229,479 GBP2023-12-31
Creditors
Current
9,893,795 GBP2024-12-31
12,368,152 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-268,595 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-1,624,427 GBP2024-12-31
-1,878,864 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
170,000 shares2024-12-31
170,000 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
109,247 GBP2024-12-31
103,774 GBP2023-12-31
Between one and five year
311,322 GBP2024-12-31
311,322 GBP2023-12-31
More than five year
337,266 GBP2024-12-31
441,040 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
757,835 GBP2024-12-31
856,136 GBP2023-12-31