C.G.I. INTERNATIONAL LIMITED - 2015-02-16
Cost of Sales
-11,160,681 GBP2024-01-01 ~ 2024-12-31
-11,559,703 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-8,445,654 GBP2024-01-01 ~ 2024-12-31
-7,578,096 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
108,776 GBP2024-01-01 ~ 2024-12-31
23,229 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,811,487 GBP2024-01-01 ~ 2024-12-31
2,472,555 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,584,780 GBP2024-01-01 ~ 2024-12-31
1,920,693 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
9,729,340 GBP2024-12-31
8,144,560 GBP2023-12-31
6,223,867 GBP2022-12-31
Intangible Assets
Other
2,532,449 GBP2024-12-31
2,214,315 GBP2023-12-31
Property, Plant & Equipment
5,176,301 GBP2024-12-31
4,748,389 GBP2023-12-31
Fixed Assets - Investments
1,731 GBP2024-12-31
1,731 GBP2023-12-31
Fixed Assets
7,710,481 GBP2024-12-31
6,964,435 GBP2023-12-31
Debtors
15,333,531 GBP2024-12-31
11,486,320 GBP2023-12-31
Cash at bank and in hand
865,284 GBP2024-12-31
1,012,347 GBP2023-12-31
Current Assets
18,107,699 GBP2024-12-31
14,228,830 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-9,355,814 GBP2024-12-31
-6,757,473 GBP2023-12-31
Net Current Assets/Liabilities
8,751,885 GBP2024-12-31
7,471,357 GBP2023-12-31
Total Assets Less Current Liabilities
16,462,366 GBP2024-12-31
14,435,792 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-835,630 GBP2024-12-31
Net Assets/Liabilities
13,916,340 GBP2024-12-31
12,331,560 GBP2023-12-31
Equity
Called up share capital
570,500 GBP2024-12-31
570,500 GBP2023-12-31
Share premium
3,580,055 GBP2024-12-31
3,580,055 GBP2023-12-31
Capital redemption reserve
36,445 GBP2024-12-31
36,445 GBP2023-12-31
Equity
13,916,340 GBP2024-12-31
12,331,560 GBP2023-12-31
Audit Fees/Expenses
26,250 GBP2024-01-01 ~ 2024-12-31
26,250 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1012024-01-01 ~ 2024-12-31
912023-01-01 ~ 2023-12-31
Wages/Salaries
4,345,807 GBP2024-01-01 ~ 2024-12-31
3,423,114 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
195,015 GBP2024-01-01 ~ 2024-12-31
176,604 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,951,816 GBP2024-01-01 ~ 2024-12-31
3,954,911 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
344,878 GBP2024-01-01 ~ 2024-12-31
314,487 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
250,885 GBP2024-01-01 ~ 2024-12-31
275,362 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
1,222,000 GBP2024-12-31
1,222,000 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
325,473 GBP2024-12-31
325,473 GBP2023-12-31
Development expenditure
6,517,282 GBP2024-12-31
5,278,007 GBP2023-12-31
Intangible Assets - Gross Cost
8,064,755 GBP2024-12-31
6,825,480 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
1,222,000 GBP2024-12-31
1,222,000 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
207,754 GBP2024-12-31
201,047 GBP2023-12-31
Development expenditure
4,102,552 GBP2024-12-31
3,188,118 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
5,532,306 GBP2024-12-31
4,611,165 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
0 GBP2024-01-01 ~ 2024-12-31
Patents/Trademarks/Licences/Concessions
6,707 GBP2024-01-01 ~ 2024-12-31
Development expenditure
914,434 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
921,141 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Goodwill
0 GBP2024-12-31
0 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
117,719 GBP2024-12-31
124,426 GBP2023-12-31
Development expenditure
2,414,730 GBP2024-12-31
2,089,889 GBP2023-12-31
Intangible Assets
2,532,449 GBP2024-12-31
2,214,315 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
2,504,013 GBP2023-12-31
Plant and equipment
5,726,742 GBP2024-12-31
5,852,577 GBP2023-12-31
Furniture and fittings
413,005 GBP2024-12-31
1,293,685 GBP2023-12-31
Motor vehicles
370,319 GBP2024-12-31
324,300 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
8,660,868 GBP2024-12-31
10,222,778 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-1,253,506 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-921,227 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-42,500 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-2,715,012 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
1,257,974 GBP2023-12-31
Plant and equipment
2,179,909 GBP2024-12-31
2,982,284 GBP2023-12-31
Furniture and fittings
318,927 GBP2024-12-31
1,169,055 GBP2023-12-31
Motor vehicles
111,981 GBP2024-12-31
65,076 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,484,567 GBP2024-12-31
5,474,389 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
113,554 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
451,130 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
71,097 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
89,405 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
725,186 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-1,253,505 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-921,225 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-42,500 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-2,715,008 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
3,546,833 GBP2024-12-31
2,870,293 GBP2023-12-31
Furniture and fittings
94,078 GBP2024-12-31
124,630 GBP2023-12-31
Motor vehicles
258,338 GBP2024-12-31
259,224 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
1,246,039 GBP2023-12-31
Finished Goods/Goods for Resale
715,964 GBP2024-12-31
556,368 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,619,491 GBP2024-12-31
2,023,382 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
603,800 GBP2024-12-31
0 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
12,291,223 GBP2024-12-31
8,866,724 GBP2023-12-31
Other Debtors
Current
341,534 GBP2024-12-31
203,640 GBP2023-12-31
Prepayments/Accrued Income
Current
477,483 GBP2024-12-31
392,574 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
15,333,531 GBP2024-12-31
11,486,320 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
473,754 GBP2024-12-31
385,793 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,262,410 GBP2024-12-31
1,270,321 GBP2023-12-31
Amounts owed to group undertakings
Current
6,323,990 GBP2024-12-31
3,511,648 GBP2023-12-31
Corporation Tax Payable
Current
0 GBP2024-12-31
165,538 GBP2023-12-31
Other Taxation & Social Security Payable
Current
194,432 GBP2024-12-31
257,021 GBP2023-12-31
Other Creditors
Current
27,258 GBP2024-12-31
94,569 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,073,970 GBP2024-12-31
1,072,583 GBP2023-12-31
Creditors
Current
9,355,814 GBP2024-12-31
6,757,473 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
835,630 GBP2024-12-31
644,721 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
473,754 GBP2024-12-31
385,793 GBP2023-12-31
Minimum gross finance lease payments owing
1,309,384 GBP2024-12-31
1,030,514 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
570,500 shares2024-12-31
570,500 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
844,524 GBP2024-12-31
575,216 GBP2023-12-31
Between two and five year
2,354,850 GBP2024-12-31
2,580,432 GBP2023-12-31
More than five year
610,430 GBP2024-12-31
1,033,569 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,809,804 GBP2024-12-31
4,189,217 GBP2023-12-31