Average Number of Employees
582024-01-01 ~ 2024-12-31
602023-01-01 ~ 2023-12-31
Turnover/Revenue
19,544,499 GBP2024-01-01 ~ 2024-12-31
18,864,481 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-12,203,524 GBP2024-01-01 ~ 2024-12-31
-12,706,738 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
7,340,975 GBP2024-01-01 ~ 2024-12-31
6,157,743 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-4,501,728 GBP2024-01-01 ~ 2024-12-31
-3,261,110 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
2,839,247 GBP2024-01-01 ~ 2024-12-31
2,913,526 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
6,568 GBP2024-01-01 ~ 2024-12-31
7,628 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-12,109 GBP2024-01-01 ~ 2024-12-31
-9,159 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,833,706 GBP2024-01-01 ~ 2024-12-31
2,911,995 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
23,167,564 GBP2024-12-31
20,666,043 GBP2023-12-31
18,489,679 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,501,521 GBP2024-01-01 ~ 2024-12-31
2,176,364 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
2,399,933 GBP2024-12-31
2,322,385 GBP2023-12-31
Property, Plant & Equipment
248,007 GBP2024-12-31
199,940 GBP2023-12-31
Fixed Assets - Investments
720,113 GBP2024-12-31
720,113 GBP2023-12-31
Fixed Assets
3,368,053 GBP2024-12-31
3,242,438 GBP2023-12-31
Debtors
Non-current
42,479 GBP2024-12-31
Current
37,236,721 GBP2024-12-31
33,913,192 GBP2023-12-31
Cash at bank and in hand
1,000 GBP2023-12-31
Current Assets
37,279,200 GBP2024-12-31
33,914,192 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-16,760,100 GBP2024-12-31
-15,781,550 GBP2023-12-31
Net Current Assets/Liabilities
20,519,100 GBP2024-12-31
18,132,642 GBP2023-12-31
Total Assets Less Current Liabilities
23,887,153 GBP2024-12-31
21,375,080 GBP2023-12-31
Net Assets/Liabilities
23,187,564 GBP2024-12-31
20,686,043 GBP2023-12-31
Equity
Called up share capital
20,000 GBP2024-12-31
20,000 GBP2023-12-31
Equity
23,187,564 GBP2024-12-31
20,686,043 GBP2023-12-31
Property, Plant & Equipment - Depreciation rate used
Motor vehicles
502024-01-01 ~ 2024-12-31
Furniture and fittings
502024-01-01 ~ 2024-12-31
Computers
502024-01-01 ~ 2024-12-31
Audit Fees/Expenses
31,350 GBP2024-01-01 ~ 2024-12-31
28,500 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,446,576 GBP2024-01-01 ~ 2024-12-31
1,152,527 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
132,170 GBP2024-01-01 ~ 2024-12-31
124,118 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,645,180 GBP2024-01-01 ~ 2024-12-31
1,341,126 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
534,343 GBP2024-01-01 ~ 2024-12-31
579,127 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
10,552 GBP2024-01-01 ~ 2024-12-31
87,554 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
708,427 GBP2024-01-01 ~ 2024-12-31
727,999 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
5,279,163 GBP2024-12-31
4,236,892 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
2,879,230 GBP2024-12-31
1,914,507 GBP2023-12-31
Intangible Assets
Development expenditure
2,399,933 GBP2024-12-31
2,322,385 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
431,501 GBP2024-12-31
310,396 GBP2023-12-31
Furniture and fittings
198,736 GBP2024-12-31
198,358 GBP2023-12-31
Computers
333,292 GBP2024-12-31
294,529 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
963,529 GBP2024-12-31
803,283 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
159,293 GBP2023-12-31
Furniture and fittings
197,814 GBP2023-12-31
Computers
246,236 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
603,343 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
171 GBP2024-01-01 ~ 2024-12-31
Computers, Owned/Freehold
47,550 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
112,179 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
223,751 GBP2024-12-31
Furniture and fittings
197,985 GBP2024-12-31
Computers
293,786 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
715,522 GBP2024-12-31
Property, Plant & Equipment
Motor vehicles
207,750 GBP2024-12-31
151,103 GBP2023-12-31
Furniture and fittings
751 GBP2024-12-31
544 GBP2023-12-31
Computers
39,506 GBP2024-12-31
48,293 GBP2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
151,103 GBP2023-12-31
Other Debtors
Non-current
42,479 GBP2024-12-31
Trade Debtors/Trade Receivables
Current
3,034,809 GBP2024-12-31
3,170,670 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
32,886,054 GBP2024-12-31
29,799,763 GBP2023-12-31
Other Debtors
Current
1,221,200 GBP2024-12-31
714,030 GBP2023-12-31
Prepayments/Accrued Income
Current
94,658 GBP2024-12-31
228,729 GBP2023-12-31
Bank Overdrafts
-2,801 GBP2024-12-31
-4,260 GBP2023-12-31
Cash and Cash Equivalents
-2,801 GBP2024-12-31
-3,260 GBP2023-12-31
Bank Overdrafts
Current
2,801 GBP2024-12-31
4,260 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,315,043 GBP2024-12-31
1,564,737 GBP2023-12-31
Amounts owed to group undertakings
Current
12,003,854 GBP2024-12-31
11,045,343 GBP2023-12-31
Corporation Tax Payable
Current
1,407,915 GBP2024-12-31
460,099 GBP2023-12-31
Taxation/Social Security Payable
Current
404,470 GBP2024-12-31
580,499 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
187,869 GBP2024-12-31
144,462 GBP2023-12-31
Other Creditors
Current
309,548 GBP2024-12-31
218,850 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,128,600 GBP2024-12-31
1,763,300 GBP2023-12-31
Creditors
Current
16,760,100 GBP2024-12-31
15,781,550 GBP2023-12-31
Minimum gross finance lease payments owing
187,869 GBP2024-12-31
144,462 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-10,552 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
607,589 GBP2024-12-31
597,037 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
20,000 shares2024-12-31
20,000 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
223,218 GBP2023-12-31
Between one and five year
771,740 GBP2023-12-31
More than five year
153,383 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,148,341 GBP2023-12-31