Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
8,225,257 GBP2024-01-01 ~ 2024-12-31
10,532,087 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
8,210,489 GBP2024-01-01 ~ 2024-12-31
10,237,839 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
14,768 GBP2024-01-01 ~ 2024-12-31
294,248 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
19,857 GBP2024-01-01 ~ 2024-12-31
25,211 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
11,723 GBP2024-01-01 ~ 2024-12-31
20,145 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
22,902 GBP2024-01-01 ~ 2024-12-31
299,314 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
21,576 GBP2024-01-01 ~ 2024-12-31
87,445 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,326 GBP2024-01-01 ~ 2024-12-31
211,869 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
3,558,344 GBP2024-12-31
3,557,018 GBP2023-12-31
3,545,149 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-200,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
1,045,500 GBP2024-12-31
590,500 GBP2023-12-31
Property, Plant & Equipment
112,068 GBP2024-12-31
131,916 GBP2023-12-31
Fixed Assets - Investments
3 GBP2024-12-31
3 GBP2023-12-31
Fixed Assets
1,157,571 GBP2024-12-31
722,419 GBP2023-12-31
Debtors
7,641,391 GBP2024-12-31
8,218,440 GBP2023-12-31
Cash at bank and in hand
578,033 GBP2024-12-31
355,305 GBP2023-12-31
Current Assets
8,219,424 GBP2024-12-31
8,573,745 GBP2023-12-31
Creditors
Current
5,043,133 GBP2024-12-31
4,927,067 GBP2023-12-31
Net Current Assets/Liabilities
3,176,291 GBP2024-12-31
3,646,678 GBP2023-12-31
Total Assets Less Current Liabilities
4,333,862 GBP2024-12-31
4,369,097 GBP2023-12-31
Creditors
Non-current
-40,715 GBP2023-12-31
Net Assets/Liabilities
4,329,708 GBP2024-12-31
4,328,382 GBP2023-12-31
Equity
Called up share capital
771,364 GBP2024-12-31
771,364 GBP2023-12-31
Equity
4,329,708 GBP2024-12-31
4,328,382 GBP2023-12-31
Wages/Salaries
2,641,812 GBP2024-01-01 ~ 2024-12-31
2,714,211 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
235,786 GBP2024-01-01 ~ 2024-12-31
249,285 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
82,268 GBP2024-01-01 ~ 2024-12-31
84,592 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,959,866 GBP2024-01-01 ~ 2024-12-31
3,048,088 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
842024-01-01 ~ 2024-12-31
892023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
19,492 GBP2024-01-01 ~ 2024-12-31
28,828 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
27,918 GBP2024-01-01 ~ 2024-12-31
22,830 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
13,532 GBP2024-01-01 ~ 2024-12-31
88,704 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
4,351 GBP2024-01-01 ~ 2024-12-31
70,402 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
1,258,000 GBP2024-12-31
730,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
212,500 GBP2024-12-31
139,500 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
73,000 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
1,045,500 GBP2024-12-31
590,500 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Computers
1,666,971 GBP2024-12-31
1,627,523 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Computers
1,554,903 GBP2024-12-31
1,495,607 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers
59,296 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Computers
112,068 GBP2024-12-31
131,916 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,333,354 GBP2024-12-31
2,009,882 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
3,501,304 GBP2024-12-31
3,501,020 GBP2023-12-31
Other Debtors
Current
2,366,256 GBP2024-12-31
2,238,117 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
3,890 GBP2023-12-31
Prepayments
Current
440,477 GBP2024-12-31
465,531 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
7,641,391 GBP2024-12-31
Current, Amounts falling due within one year
8,218,440 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
40,715 GBP2024-12-31
40,173 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,924,831 GBP2024-12-31
3,164,180 GBP2023-12-31
Corporation Tax Payable
Current
13,472 GBP2024-12-31
88,644 GBP2023-12-31
Other Taxation & Social Security Payable
Current
50,505 GBP2024-12-31
64,122 GBP2023-12-31
Other Creditors
Current
18,805 GBP2024-12-31
39,951 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,962,934 GBP2024-12-31
1,498,137 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
40,715 GBP2023-12-31
hire purchase agreements
40,715 GBP2024-12-31
80,888 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
189,920 GBP2024-12-31
187,747 GBP2023-12-31
Between one and five year
280,934 GBP2024-12-31
470,854 GBP2023-12-31
All periods
470,854 GBP2024-12-31
658,601 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
4,154 GBP2024-12-31
-3,890 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
771,364 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,326 GBP2024-01-01 ~ 2024-12-31