Cost of Sales
-1,826,002 GBP2024-01-01 ~ 2024-12-31
-2,600,020 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,865,613 GBP2024-01-01 ~ 2024-12-31
-3,849,650 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
505,665 GBP2024-01-01 ~ 2024-12-31
287,389 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
0 GBP2024-12-31
30,652 GBP2023-12-31
Property, Plant & Equipment
134,770 GBP2024-12-31
253,555 GBP2023-12-31
Fixed Assets
134,770 GBP2024-12-31
284,207 GBP2023-12-31
Debtors
2,464,266 GBP2024-12-31
3,383,913 GBP2023-12-31
Current assets - Investments
152,656 GBP2024-12-31
0 GBP2023-12-31
Cash at bank and in hand
2,008,163 GBP2024-12-31
1,183,105 GBP2023-12-31
Current Assets
4,625,085 GBP2024-12-31
4,567,018 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-1,408,700 GBP2024-12-31
Net Current Assets/Liabilities
3,216,385 GBP2024-12-31
2,722,686 GBP2023-12-31
Total Assets Less Current Liabilities
3,351,155 GBP2024-12-31
3,006,893 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-20,833 GBP2024-12-31
Net Assets/Liabilities
3,312,330 GBP2024-12-31
2,882,359 GBP2023-12-31
Equity
Called up share capital
473,000 GBP2024-12-31
473,000 GBP2023-12-31
473,000 GBP2022-12-31
Share premium
325,933 GBP2024-12-31
325,933 GBP2023-12-31
325,933 GBP2022-12-31
Retained earnings (accumulated losses)
2,513,397 GBP2024-12-31
2,083,426 GBP2023-12-31
1,849,037 GBP2022-12-31
Equity
3,312,330 GBP2024-12-31
2,882,359 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
505,665 GBP2024-01-01 ~ 2024-12-31
287,389 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-53,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-75,694 GBP2024-01-01 ~ 2024-12-31
Average Number of Employees
572024-01-01 ~ 2024-12-31
582023-01-01 ~ 2023-12-31
Wages/Salaries
2,305,778 GBP2024-01-01 ~ 2024-12-31
2,267,611 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
125,252 GBP2024-01-01 ~ 2024-12-31
149,138 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,665,025 GBP2024-01-01 ~ 2024-12-31
2,672,190 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-35,709 GBP2024-01-01 ~ 2024-12-31
2,438 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
445,857 GBP2024-01-01 ~ 2024-12-31
364,122 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
889,770 GBP2023-12-31
Intangible Assets - Gross Cost
1,004,686 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
889,770 GBP2024-12-31
889,770 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,004,686 GBP2024-12-31
974,034 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
0 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
30,652 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Net goodwill
0 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
914,383 GBP2024-12-31
908,707 GBP2023-12-31
Computers
272,079 GBP2024-12-31
235,780 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,186,462 GBP2024-12-31
1,144,487 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
-1,234 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-1,234 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
821,466 GBP2024-12-31
688,962 GBP2023-12-31
Computers
230,226 GBP2024-12-31
201,970 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,051,692 GBP2024-12-31
890,932 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
132,504 GBP2024-01-01 ~ 2024-12-31
Computers
29,490 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
161,994 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
-1,234 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,234 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
92,917 GBP2024-12-31
219,745 GBP2023-12-31
Computers
41,853 GBP2024-12-31
33,810 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,139,577 GBP2024-12-31
1,114,029 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
376,886 GBP2024-12-31
376,886 GBP2023-12-31
Amounts Owed By Related Parties
384,328 GBP2024-12-31
Current
460,022 GBP2023-12-31
Prepayments/Accrued Income
Current
391,378 GBP2024-12-31
390,747 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
50,000 GBP2024-12-31
50,000 GBP2023-12-31
Trade Creditors/Trade Payables
Current
256,327 GBP2024-12-31
556,140 GBP2023-12-31
Amounts owed to group undertakings
Current
0 GBP2024-12-31
75,694 GBP2023-12-31
Corporation Tax Payable
Current
59,047 GBP2024-12-31
246,946 GBP2023-12-31
Other Taxation & Social Security Payable
Current
266,925 GBP2024-12-31
241,309 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
705,876 GBP2024-12-31
563,962 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
20,833 GBP2024-12-31
70,833 GBP2023-12-31
Bank Borrowings
70,833 GBP2024-12-31
120,833 GBP2023-12-31
Total Borrowings
Current
50,000 GBP2024-12-31
50,000 GBP2023-12-31
Non-current
20,833 GBP2024-12-31
70,833 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
473,000 shares2024-12-31
473,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
327,020 GBP2024-12-31
451,209 GBP2023-12-31