Cost of Sales
-6,255,833 GBP2024-01-01 ~ 2024-12-31
-4,601,737 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-118,762 GBP2024-01-01 ~ 2024-12-31
-129,412 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-5,696,457 GBP2024-01-01 ~ 2024-12-31
-5,785,438 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
19,418 GBP2024-01-01 ~ 2024-12-31
2,473 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
4,678,456 GBP2024-01-01 ~ 2024-12-31
2,979,288 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
3,417,228 GBP2024-01-01 ~ 2024-12-31
2,242,872 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other
3,833,572 GBP2024-12-31
3,603,751 GBP2023-12-31
Property, Plant & Equipment
77,466 GBP2024-12-31
89,119 GBP2023-12-31
Fixed Assets
3,911,038 GBP2024-12-31
3,692,870 GBP2023-12-31
Debtors
19,791,494 GBP2024-12-31
16,412,325 GBP2023-12-31
Cash at bank and in hand
1,553,797 GBP2024-12-31
864,221 GBP2023-12-31
Current Assets
21,345,291 GBP2024-12-31
17,337,331 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-3,769,686 GBP2024-12-31
Net Current Assets/Liabilities
17,575,605 GBP2024-12-31
14,379,004 GBP2023-12-31
Total Assets Less Current Liabilities
21,486,643 GBP2024-12-31
18,071,874 GBP2023-12-31
Net Assets/Liabilities
21,469,347 GBP2024-12-31
18,052,119 GBP2023-12-31
Equity
Called up share capital
10,000 GBP2024-12-31
10,000 GBP2023-12-31
10,000 GBP2022-12-31
Other miscellaneous reserve
409,705 GBP2024-12-31
409,705 GBP2023-12-31
Retained earnings (accumulated losses)
21,049,642 GBP2024-12-31
17,632,414 GBP2023-12-31
15,389,542 GBP2022-12-31
Equity
21,469,347 GBP2024-12-31
18,052,119 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
3,417,228 GBP2024-01-01 ~ 2024-12-31
2,242,872 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
35,102 GBP2024-01-01 ~ 2024-12-31
43,032 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
322024-01-01 ~ 2024-12-31
342023-01-01 ~ 2023-12-31
Wages/Salaries
1,736,675 GBP2024-01-01 ~ 2024-12-31
1,710,685 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
75,717 GBP2024-01-01 ~ 2024-12-31
67,074 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,967,814 GBP2024-01-01 ~ 2024-12-31
1,916,289 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
294,781 GBP2024-01-01 ~ 2024-12-31
285,766 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-2,459 GBP2024-01-01 ~ 2024-12-31
-11,529 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
608,472 GBP2024-12-31
608,472 GBP2023-12-31
Intangible Assets - Gross Cost
26,706,097 GBP2024-12-31
25,078,818 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
22,872,525 GBP2024-12-31
21,475,067 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
2,083,517 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
3,833,572 GBP2024-12-31
3,603,751 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
277,179 GBP2023-12-31
Furniture and fittings
100,420 GBP2024-12-31
130,905 GBP2023-12-31
Computers
310,656 GBP2024-12-31
272,867 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
688,255 GBP2024-12-31
680,951 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-31,613 GBP2024-01-01 ~ 2024-12-31
Computers
-3,998 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-35,611 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
241,895 GBP2023-12-31
Furniture and fittings
93,296 GBP2024-12-31
121,485 GBP2023-12-31
Computers
256,356 GBP2024-12-31
228,452 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
610,789 GBP2024-12-31
591,832 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
19,242 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
3,424 GBP2024-01-01 ~ 2024-12-31
Computers
31,902 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
54,568 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-31,613 GBP2024-01-01 ~ 2024-12-31
Computers
-3,998 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-35,611 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
7,124 GBP2024-12-31
9,420 GBP2023-12-31
Computers
54,300 GBP2024-12-31
44,415 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
35,284 GBP2023-12-31
Finished Goods/Goods for Resale
0 GBP2024-12-31
60,785 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
96,586 GBP2024-12-31
215,252 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
0 GBP2024-12-31
292,054 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
11,852,510 GBP2024-12-31
9,041,456 GBP2023-12-31
Other Debtors
Current
7,842,398 GBP2024-12-31
6,863,563 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
19,791,494 GBP2024-12-31
Amounts falling due within one year, Current
16,412,325 GBP2023-12-31
Trade Creditors/Trade Payables
Current
133,577 GBP2024-12-31
177,390 GBP2023-12-31
Corporation Tax Payable
Current
162,469 GBP2024-12-31
0 GBP2023-12-31
Other Taxation & Social Security Payable
Current
34,295 GBP2024-12-31
29,640 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
3,439,345 GBP2024-12-31
2,751,297 GBP2023-12-31
Creditors
Current
3,769,686 GBP2024-12-31
2,958,327 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
65,010 GBP2024-12-31
75,216 GBP2023-12-31
Between two and five year
0 GBP2024-12-31
68,948 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
65,010 GBP2024-12-31
144,164 GBP2023-12-31