Average Number of Employees
1292024-01-01 ~ 2024-12-31
1082023-01-01 ~ 2023-12-31
Turnover/Revenue
15,860,081 GBP2024-01-01 ~ 2024-12-31
13,233,049 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-7,430,080 GBP2024-01-01 ~ 2024-12-31
-6,878,804 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
8,430,001 GBP2024-01-01 ~ 2024-12-31
6,354,245 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-5,667 GBP2024-01-01 ~ 2024-12-31
-1,970 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-7,753,584 GBP2024-01-01 ~ 2024-12-31
-6,782,471 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
670,750 GBP2024-01-01 ~ 2024-12-31
-430,196 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
44,977 GBP2024-01-01 ~ 2024-12-31
51,852 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,132,772 GBP2024-01-01 ~ 2024-12-31
63,896 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,223,329 GBP2024-01-01 ~ 2024-12-31
-46,365 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,223,329 GBP2024-01-01 ~ 2024-12-31
-46,365 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
3,217,660 GBP2024-12-31
42,688 GBP2023-12-31
Property, Plant & Equipment
120,266 GBP2024-12-31
170,286 GBP2023-12-31
Fixed Assets - Investments
8,730,357 GBP2024-12-31
11,914,766 GBP2023-12-31
Fixed Assets
12,068,283 GBP2024-12-31
12,127,740 GBP2023-12-31
Debtors
Current
5,251,447 GBP2024-12-31
3,105,475 GBP2023-12-31
Cash at bank and in hand
864,453 GBP2024-12-31
3,941,952 GBP2023-12-31
Current Assets
6,115,900 GBP2024-12-31
7,047,427 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-10,290,722 GBP2024-12-31
Net Current Assets/Liabilities
-4,174,822 GBP2024-12-31
-2,628,881 GBP2023-12-31
Total Assets Less Current Liabilities
7,893,461 GBP2024-12-31
9,498,859 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-3,850,189 GBP2024-12-31
Net Assets/Liabilities
4,043,272 GBP2024-12-31
4,169,943 GBP2023-12-31
Equity
Called up share capital
100,000 GBP2024-12-31
100,000 GBP2023-12-31
100,000 GBP2023-01-01
Retained earnings (accumulated losses)
3,943,272 GBP2024-12-31
4,069,943 GBP2023-12-31
4,116,308 GBP2023-01-01
Equity
4,043,272 GBP2024-12-31
4,169,943 GBP2023-12-31
4,216,308 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,223,329 GBP2024-01-01 ~ 2024-12-31
-46,365 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,223,329 GBP2024-01-01 ~ 2024-12-31
-46,365 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,350,000 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
-1,350,000 GBP2024-01-01 ~ 2024-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-1,350,000 GBP2024-01-01 ~ 2024-12-31
Equity - Income/Expense Recognised Directly
-1,350,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Depreciation rate used
Computers
252024-01-01 ~ 2024-12-31
Audit Fees/Expenses
31,500 GBP2024-01-01 ~ 2024-12-31
26,600 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
4,656,973 GBP2024-01-01 ~ 2024-12-31
4,377,956 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
488,487 GBP2024-01-01 ~ 2024-12-31
445,034 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
5,260,579 GBP2024-01-01 ~ 2024-12-31
4,935,563 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-32,302 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
291,263 GBP2024-01-01 ~ 2024-12-31
15,029 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
1,350,000 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Gross Cost
Computer software
81,350 GBP2024-12-31
78,190 GBP2023-12-31
Goodwill
4,368,063 GBP2024-12-31
676,247 GBP2023-12-31
Intangible Assets - Gross Cost
4,449,413 GBP2024-12-31
754,437 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
1,176,247 GBP2024-12-31
676,247 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,231,753 GBP2024-12-31
711,749 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
20,004 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Goodwill
3,191,816 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
55,370 GBP2024-12-31
55,370 GBP2023-12-31
Computers
294,628 GBP2024-12-31
210,521 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
371,498 GBP2024-12-31
265,891 GBP2023-12-31
Furniture and fittings
21,500 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
55,370 GBP2023-12-31
Computers
40,235 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
95,605 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
53,500 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
55,370 GBP2024-12-31
Furniture and fittings
21,500 GBP2024-12-31
Computers
174,362 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
251,232 GBP2024-12-31
Property, Plant & Equipment
Computers
120,266 GBP2024-12-31
170,286 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,717,450 GBP2024-12-31
1,946,385 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
801,452 GBP2024-12-31
384,134 GBP2023-12-31
Other Debtors
Current
285,535 GBP2024-12-31
401,791 GBP2023-12-31
Prepayments/Accrued Income
Current
244,405 GBP2024-12-31
111,117 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
150,000 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
202,605 GBP2024-12-31
112,048 GBP2023-12-31
Cash and Cash Equivalents
864,453 GBP2024-12-31
3,941,952 GBP2023-12-31
Trade Creditors/Trade Payables
Current
3,017,771 GBP2024-12-31
4,137,428 GBP2023-12-31
Amounts owed to group undertakings
Current
6,152,886 GBP2024-12-31
5,278,302 GBP2023-12-31
Taxation/Social Security Payable
Current
25,349 GBP2023-12-31
Other Creditors
Current
808,852 GBP2024-12-31
23,595 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
311,213 GBP2024-12-31
211,634 GBP2023-12-31
Creditors
Current
10,290,722 GBP2024-12-31
9,676,308 GBP2023-12-31
Amounts owed to group undertakings
Non-current
3,701,657 GBP2024-12-31
3,821,003 GBP2023-12-31
Other Creditors
Non-current
148,532 GBP2024-12-31
1,507,913 GBP2023-12-31
Creditors
Non-current
3,850,189 GBP2024-12-31
5,328,916 GBP2023-12-31
Net Deferred Tax Liability/Asset
202,605 GBP2024-12-31
112,048 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
90,557 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2024-12-31
100,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31