Cost of Sales
-23,953,002 GBP2023-01-01 ~ 2023-12-31
-21,554,767 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-27,861,017 GBP2023-01-01 ~ 2023-12-31
-22,684,695 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
256,682 GBP2023-01-01 ~ 2023-12-31
33,330 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
6,160,078 GBP2023-01-01 ~ 2023-12-31
6,025,075 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
4,679,995 GBP2023-01-01 ~ 2023-12-31
4,919,654 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
-970,589 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
4,679,995 GBP2023-01-01 ~ 2023-12-31
4,098,281 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Other
3,006,425 GBP2023-12-31
1,851,298 GBP2022-12-31
Property, Plant & Equipment
3,436,705 GBP2023-12-31
3,670,321 GBP2022-12-31
Fixed Assets - Investments
100 GBP2023-12-31
100 GBP2022-12-31
Fixed Assets
6,443,230 GBP2023-12-31
5,521,719 GBP2022-12-31
Debtors
8,993,303 GBP2023-12-31
7,274,840 GBP2022-12-31
Cash at bank and in hand
10,796,581 GBP2023-12-31
6,515,617 GBP2022-12-31
Current Assets
19,789,884 GBP2023-12-31
13,790,457 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-17,797,457 GBP2023-12-31
-12,836,617 GBP2022-12-31
Net Current Assets/Liabilities
1,992,427 GBP2023-12-31
953,840 GBP2022-12-31
Total Assets Less Current Liabilities
8,435,657 GBP2023-12-31
6,475,559 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-15,039 GBP2023-12-31
-29,091 GBP2022-12-31
Net Assets/Liabilities
6,405,545 GBP2023-12-31
4,725,550 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Revaluation reserve
157,148 GBP2023-12-31
157,148 GBP2022-12-31
1,228,288 GBP2021-12-31
Retained earnings (accumulated losses)
6,248,297 GBP2023-12-31
4,568,302 GBP2022-12-31
2,998,881 GBP2021-12-31
Equity
6,405,545 GBP2023-12-31
4,725,550 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
4,679,995 GBP2023-01-01 ~ 2023-12-31
4,919,654 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-3,600,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-3,000,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
32,500 GBP2023-01-01 ~ 2023-12-31
29,500 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
5672023-01-01 ~ 2023-12-31
4622022-01-01 ~ 2022-12-31
Wages/Salaries
21,764,181 GBP2023-01-01 ~ 2023-12-31
17,350,406 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
734,265 GBP2023-01-01 ~ 2023-12-31
564,742 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
24,161,448 GBP2023-01-01 ~ 2023-12-31
19,593,872 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
271,500 GBP2023-01-01 ~ 2023-12-31
253,800 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-122,842 GBP2023-01-01 ~ 2023-12-31
-66,005 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
5,650,761 GBP2023-12-31
3,809,848 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
2,644,336 GBP2023-12-31
1,958,550 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
685,786 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Development expenditure
3,006,425 GBP2023-12-31
1,851,298 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
3,183,000 GBP2023-12-31
3,183,000 GBP2022-12-31
Furniture and fittings
2,208,646 GBP2023-12-31
2,146,846 GBP2022-12-31
Motor vehicles
118,378 GBP2023-12-31
118,378 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
5,510,024 GBP2023-12-31
5,448,224 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
49,009 GBP2023-12-31
0 GBP2022-12-31
Furniture and fittings
1,972,990 GBP2023-12-31
1,760,113 GBP2022-12-31
Motor vehicles
51,320 GBP2023-12-31
17,790 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,073,319 GBP2023-12-31
1,777,903 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
49,009 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
212,877 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
33,530 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
295,416 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
3,133,991 GBP2023-12-31
3,183,000 GBP2022-12-31
Furniture and fittings
235,656 GBP2023-12-31
386,733 GBP2022-12-31
Motor vehicles
67,058 GBP2023-12-31
100,588 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
3,157,022 GBP2023-12-31
705,065 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
3,000,000 GBP2023-12-31
5,000,000 GBP2022-12-31
Prepayments/Accrued Income
Current
2,836,281 GBP2023-12-31
1,569,775 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
8,993,303 GBP2023-12-31
7,274,840 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
14,052 GBP2023-12-31
13,146 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,554,123 GBP2023-12-31
1,587,483 GBP2022-12-31
Other Taxation & Social Security Payable
Current
1,641,813 GBP2023-12-31
1,421,191 GBP2022-12-31
Other Creditors
Current
8,310,255 GBP2023-12-31
5,305,668 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
2,630,042 GBP2023-12-31
865,814 GBP2022-12-31
Creditors
Current
17,797,457 GBP2023-12-31
12,836,617 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
15,039 GBP2023-12-31
29,091 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
14,052 GBP2023-12-31
13,146 GBP2022-12-31
Minimum gross finance lease payments owing
29,091 GBP2023-12-31
42,237 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
14,646 GBP2023-12-31
34,046 GBP2022-12-31
Between two and five year
10,985 GBP2023-12-31
25,535 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
25,631 GBP2023-12-31
59,581 GBP2022-12-31