Average Number of Employees
662024-01-01 ~ 2024-12-31
722023-01-01 ~ 2023-12-31
Turnover/Revenue
8,241,301 GBP2024-01-01 ~ 2024-12-31
9,012,298 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-3,994,564 GBP2024-01-01 ~ 2024-12-31
-4,518,216 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,246,737 GBP2024-01-01 ~ 2024-12-31
4,494,082 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,495,578 GBP2024-01-01 ~ 2024-12-31
-2,760,883 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,426,159 GBP2024-01-01 ~ 2024-12-31
1,733,199 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
92,202 GBP2024-01-01 ~ 2024-12-31
2,356 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,506,722 GBP2024-01-01 ~ 2024-12-31
836,683 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
3,799,776 GBP2024-12-31
2,905,456 GBP2023-12-31
2,601,196 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,044,320 GBP2024-01-01 ~ 2024-12-31
364,260 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-150,000 GBP2024-01-01 ~ 2024-12-31
-60,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
1,000,000 GBP2023-12-31
Property, Plant & Equipment
78,370 GBP2024-12-31
113,549 GBP2023-12-31
Fixed Assets - Investments
1 GBP2024-12-31
1 GBP2023-12-31
Fixed Assets
78,371 GBP2024-12-31
1,113,550 GBP2023-12-31
Debtors
Current
2,479,962 GBP2024-12-31
2,513,801 GBP2023-12-31
Cash at bank and in hand
3,293,811 GBP2024-12-31
2,049,548 GBP2023-12-31
Current Assets
5,773,773 GBP2024-12-31
4,563,349 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-2,507,573 GBP2023-12-31
Net Current Assets/Liabilities
3,893,647 GBP2024-12-31
2,055,776 GBP2023-12-31
Total Assets Less Current Liabilities
3,972,018 GBP2024-12-31
3,169,326 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-83,329 GBP2023-12-31
Net Assets/Liabilities
3,956,689 GBP2024-12-31
3,062,369 GBP2023-12-31
Equity
Called up share capital
156,913 GBP2024-12-31
156,913 GBP2023-12-31
Equity
3,956,689 GBP2024-12-31
3,062,369 GBP2023-12-31
Property, Plant & Equipment - Depreciation rate used
Furniture and fittings
202024-01-01 ~ 2024-12-31
Office equipment
202024-01-01 ~ 2024-12-31
Computers
332024-01-01 ~ 2024-12-31
Audit Fees/Expenses
13,765 GBP2024-01-01 ~ 2024-12-31
13,105 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,222,609 GBP2024-01-01 ~ 2024-12-31
3,320,105 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
428,115 GBP2024-01-01 ~ 2024-12-31
390,096 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,849,987 GBP2024-01-01 ~ 2024-12-31
4,003,310 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
150,264 GBP2024-01-01 ~ 2024-12-31
150,264 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-8,299 GBP2024-01-01 ~ 2024-12-31
-2,304 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
376,681 GBP2024-01-01 ~ 2024-12-31
209,171 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
150,000 GBP2024-01-01 ~ 2024-12-31
60,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
2,897,827 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
1,897,827 GBP2023-12-31
Intangible Assets
Goodwill
1,000,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
15,167 GBP2024-12-31
15,167 GBP2023-12-31
Office equipment
107,779 GBP2024-12-31
107,779 GBP2023-12-31
Computers
210,759 GBP2024-12-31
176,739 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
333,705 GBP2024-12-31
299,685 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
14,705 GBP2023-12-31
Office equipment
63,869 GBP2023-12-31
Computers
107,562 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
186,136 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
413 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
69,199 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
15,118 GBP2024-12-31
Office equipment
88,977 GBP2024-12-31
Computers
151,240 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
255,335 GBP2024-12-31
Property, Plant & Equipment
Furniture and fittings
49 GBP2024-12-31
462 GBP2023-12-31
Office equipment
18,802 GBP2024-12-31
43,910 GBP2023-12-31
Computers
59,519 GBP2024-12-31
69,177 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,762,010 GBP2024-12-31
1,862,706 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
141,510 GBP2024-12-31
69,876 GBP2023-12-31
Other Debtors
Current
60,458 GBP2024-12-31
49,003 GBP2023-12-31
Prepayments/Accrued Income
Current
515,890 GBP2024-12-31
532,135 GBP2023-12-31
Cash and Cash Equivalents
3,293,811 GBP2024-12-31
2,049,548 GBP2023-12-31
Bank Borrowings
Current
83,324 GBP2024-12-31
200,004 GBP2023-12-31
Trade Creditors/Trade Payables
Current
111,316 GBP2024-12-31
69,120 GBP2023-12-31
Amounts owed to group undertakings
Current
47,529 GBP2024-12-31
126,020 GBP2023-12-31
Corporation Tax Payable
Current
227,445 GBP2024-12-31
219,578 GBP2023-12-31
Taxation/Social Security Payable
Current
101,553 GBP2024-12-31
118,885 GBP2023-12-31
Other Creditors
Current
29,825 GBP2024-12-31
25,863 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,279,134 GBP2024-12-31
1,748,103 GBP2023-12-31
Creditors
Current
1,880,126 GBP2024-12-31
2,507,573 GBP2023-12-31
Bank Borrowings
Non-current
83,329 GBP2023-12-31
Creditors
Non-current
83,329 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
200,004 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
200,004 GBP2023-12-31
Bank Borrowings
Non-current, Between one and two years
83,329 GBP2023-12-31
Total Borrowings
83,324 GBP2024-12-31
283,333 GBP2023-12-31
Net Deferred Tax Liability/Asset
-15,329 GBP2024-12-31
-23,628 GBP2023-12-31
-25,932 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
8,299 GBP2024-01-01 ~ 2024-12-31
2,304 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-19,592 GBP2024-12-31
-27,145 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
15,691,250 shares2024-12-31
15,691,250 shares2023-12-31
Par Value of Share
Class 1 ordinary share
0.012024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
59,540 GBP2024-12-31
192,408 GBP2023-12-31
Between one and five year
17,792 GBP2024-12-31
17,792 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
77,332 GBP2024-12-31
210,200 GBP2023-12-31