Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
5,664,716 GBP2024-01-01 ~ 2024-12-31
6,729,570 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
5,932,430 GBP2024-01-01 ~ 2024-12-31
7,161,637 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-267,714 GBP2024-01-01 ~ 2024-12-31
-432,067 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
142,532 GBP2024-01-01 ~ 2024-12-31
115,822 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
536 GBP2024-01-01 ~ 2024-12-31
2,351 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-125,718 GBP2024-01-01 ~ 2024-12-31
-318,596 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
93,733 GBP2024-01-01 ~ 2024-12-31
129,202 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-219,451 GBP2024-01-01 ~ 2024-12-31
-447,798 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-219,451 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
44,548 GBP2024-12-31
78,151 GBP2023-12-31
Debtors
6,645,274 GBP2024-12-31
6,765,941 GBP2023-12-31
Cash at bank and in hand
1,042,237 GBP2024-12-31
691,125 GBP2023-12-31
Current Assets
7,687,511 GBP2024-12-31
7,457,066 GBP2023-12-31
Creditors
Current
394,249 GBP2024-12-31
629,356 GBP2023-12-31
Net Current Assets/Liabilities
7,293,262 GBP2024-12-31
6,827,710 GBP2023-12-31
Total Assets Less Current Liabilities
7,337,810 GBP2024-12-31
6,905,861 GBP2023-12-31
Creditors
Non-current
-133,755 GBP2024-12-31
-151,725 GBP2023-12-31
Net Assets/Liabilities
7,004,385 GBP2024-12-31
6,754,136 GBP2023-12-31
Equity
Called up share capital
2,279,697 GBP2024-12-31
2,279,697 GBP2023-12-31
2,279,697 GBP2022-12-31
Retained earnings (accumulated losses)
-1,491,942 GBP2024-12-31
-1,272,491 GBP2023-12-31
-824,693 GBP2022-12-31
Equity
7,004,385 GBP2024-12-31
6,754,136 GBP2023-12-31
6,336,857 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-219,451 GBP2024-01-01 ~ 2024-12-31
Wages/Salaries
4,262,764 GBP2024-01-01 ~ 2024-12-31
5,338,185 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
354,404 GBP2024-01-01 ~ 2024-12-31
564,426 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
161,616 GBP2024-01-01 ~ 2024-12-31
242,670 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,778,784 GBP2024-01-01 ~ 2024-12-31
6,145,281 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
262024-01-01 ~ 2024-12-31
362023-01-01 ~ 2023-12-31
Director Remuneration
782,149 GBP2024-01-01 ~ 2024-12-31
1,189,659 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
26,172 GBP2024-01-01 ~ 2024-12-31
26,142 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
93,733 GBP2024-01-01 ~ 2024-12-31
129,202 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-31,430 GBP2024-01-01 ~ 2024-12-31
-74,934 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
551,116 GBP2024-12-31
562,533 GBP2023-12-31
Plant and equipment
158,494 GBP2024-12-31
312,582 GBP2023-12-31
Furniture and fittings
45,572 GBP2024-12-31
45,572 GBP2023-12-31
Computers
19,731 GBP2024-12-31
17,151 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
774,913 GBP2024-12-31
937,838 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-154,088 GBP2024-01-01 ~ 2024-12-31
Computers
-1,874 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-155,962 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
516,151 GBP2024-12-31
495,227 GBP2023-12-31
Plant and equipment
156,232 GBP2024-12-31
308,963 GBP2023-12-31
Furniture and fittings
45,572 GBP2024-12-31
45,572 GBP2023-12-31
Computers
12,410 GBP2024-12-31
9,925 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
730,365 GBP2024-12-31
859,687 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
20,924 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
1,357 GBP2024-01-01 ~ 2024-12-31
Computers
3,891 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
26,172 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-154,088 GBP2024-01-01 ~ 2024-12-31
Computers
-1,406 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-155,494 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
34,965 GBP2024-12-31
67,306 GBP2023-12-31
Plant and equipment
2,262 GBP2024-12-31
3,619 GBP2023-12-31
Computers
7,321 GBP2024-12-31
7,226 GBP2023-12-31
Other Debtors
Current
153,730 GBP2024-12-31
228,951 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
17,437 GBP2024-12-31
40,439 GBP2023-12-31
Prepayments/Accrued Income
Current
224,329 GBP2024-12-31
70,136 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
6,645,274 GBP2024-12-31
6,765,941 GBP2023-12-31
Trade Creditors/Trade Payables
Current
12,753 GBP2024-12-31
22,766 GBP2023-12-31
Corporation Tax Payable
Current
79,997 GBP2024-12-31
42,116 GBP2023-12-31
Other Taxation & Social Security Payable
Current
58,488 GBP2024-12-31
203,307 GBP2023-12-31
Other Creditors
Current
17,970 GBP2024-12-31
17,970 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
225,041 GBP2024-12-31
343,197 GBP2023-12-31
Other Creditors
Non-current
133,755 GBP2024-12-31
151,725 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
169,690 GBP2024-12-31
162,788 GBP2023-12-31
Between one and five year
439,429 GBP2024-12-31
566,320 GBP2023-12-31
All periods
609,119 GBP2024-12-31
729,108 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,279,697 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
-219,451 GBP2024-01-01 ~ 2024-12-31