Cost of Sales
-4,601,737 GBP2023-01-01 ~ 2023-12-31
-4,595,491 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-129,412 GBP2023-01-01 ~ 2023-12-31
-98,065 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-5,785,438 GBP2023-01-01 ~ 2023-12-31
-4,234,235 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
2,473 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
0 GBP2023-01-01 ~ 2023-12-31
-933 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,979,288 GBP2023-01-01 ~ 2023-12-31
3,745,613 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
2,242,872 GBP2023-01-01 ~ 2023-12-31
3,022,643 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Other
3,603,751 GBP2023-12-31
3,010,119 GBP2022-12-31
Property, Plant & Equipment
89,119 GBP2023-12-31
139,194 GBP2022-12-31
Fixed Assets
3,692,870 GBP2023-12-31
3,149,313 GBP2022-12-31
Debtors
16,412,325 GBP2023-12-31
10,380,863 GBP2022-12-31
Cash at bank and in hand
864,221 GBP2023-12-31
5,201,644 GBP2022-12-31
Current Assets
17,337,331 GBP2023-12-31
15,666,921 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,958,327 GBP2023-12-31
-2,975,703 GBP2022-12-31
Net Current Assets/Liabilities
14,379,004 GBP2023-12-31
12,691,218 GBP2022-12-31
Total Assets Less Current Liabilities
18,071,874 GBP2023-12-31
15,840,531 GBP2022-12-31
Net Assets/Liabilities
18,052,119 GBP2023-12-31
15,809,247 GBP2022-12-31
Equity
Called up share capital
10,000 GBP2023-12-31
10,000 GBP2022-12-31
10,000 GBP2021-12-31
Other miscellaneous reserve
409,705 GBP2023-12-31
409,705 GBP2022-12-31
Retained earnings (accumulated losses)
17,632,414 GBP2023-12-31
15,389,542 GBP2022-12-31
12,366,899 GBP2021-12-31
Equity
18,052,119 GBP2023-12-31
15,809,247 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,242,872 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
43,032 GBP2023-01-01 ~ 2023-12-31
40,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
342023-01-01 ~ 2023-12-31
342022-01-01 ~ 2022-12-31
Wages/Salaries
1,710,685 GBP2023-01-01 ~ 2023-12-31
2,084,220 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
67,074 GBP2023-01-01 ~ 2023-12-31
61,908 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,916,289 GBP2023-01-01 ~ 2023-12-31
2,278,003 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
274,095 GBP2023-01-01 ~ 2023-12-31
254,586 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-11,529 GBP2023-01-01 ~ 2023-12-31
-4,290 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
608,472 GBP2023-12-31
608,472 GBP2022-12-31
Intangible Assets - Gross Cost
25,078,818 GBP2023-12-31
22,602,586 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
21,475,067 GBP2023-12-31
19,592,467 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
1,882,600 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
3,603,751 GBP2023-12-31
3,010,119 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
277,179 GBP2023-12-31
277,179 GBP2022-12-31
Furniture and fittings
130,905 GBP2023-12-31
130,171 GBP2022-12-31
Computers
272,867 GBP2023-12-31
260,750 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
680,951 GBP2023-12-31
668,100 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
241,895 GBP2023-12-31
220,384 GBP2022-12-31
Furniture and fittings
121,485 GBP2023-12-31
117,268 GBP2022-12-31
Computers
228,452 GBP2023-12-31
191,254 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
591,832 GBP2023-12-31
528,906 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
21,511 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
4,217 GBP2023-01-01 ~ 2023-12-31
Computers
37,198 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
62,926 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
35,284 GBP2023-12-31
56,795 GBP2022-12-31
Furniture and fittings
9,420 GBP2023-12-31
12,903 GBP2022-12-31
Computers
44,415 GBP2023-12-31
69,496 GBP2022-12-31
Finished Goods/Goods for Resale
60,785 GBP2023-12-31
84,414 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
215,252 GBP2023-12-31
318,416 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
292,054 GBP2023-12-31
83,155 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
9,041,456 GBP2023-12-31
4,181,036 GBP2022-12-31
Other Debtors
Current
6,863,563 GBP2023-12-31
5,798,256 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
16,412,325 GBP2023-12-31
10,380,863 GBP2022-12-31
Trade Creditors/Trade Payables
Current
177,390 GBP2023-12-31
144,566 GBP2022-12-31
Amounts owed to group undertakings
Current
0 GBP2023-12-31
735,849 GBP2022-12-31
Other Taxation & Social Security Payable
Current
29,640 GBP2023-12-31
32,270 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
2,751,297 GBP2023-12-31
2,063,018 GBP2022-12-31
Creditors
Current
2,958,327 GBP2023-12-31
2,975,703 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
75,216 GBP2023-12-31
77,901 GBP2022-12-31
Between two and five year
68,948 GBP2023-12-31
134,937 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
144,164 GBP2023-12-31
212,838 GBP2022-12-31