Administrative Expenses
-12,091,212 GBP2024-01-01 ~ 2024-12-31
-9,801,375 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
12,288 GBP2024-01-01 ~ 2024-12-31
11,104 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,512,341 GBP2024-01-01 ~ 2024-12-31
2,885,974 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,798,917 GBP2024-01-01 ~ 2024-12-31
2,087,901 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other than goodwill
1,269,123 GBP2024-12-31
1,598,119 GBP2023-12-31
Property, Plant & Equipment
93,339 GBP2024-12-31
80,011 GBP2023-12-31
Fixed Assets - Investments
0 GBP2024-12-31
1 GBP2023-12-31
Fixed Assets
1,362,462 GBP2024-12-31
1,678,131 GBP2023-12-31
Debtors
21,227,467 GBP2024-12-31
19,980,420 GBP2023-12-31
Cash at bank and in hand
2,407,459 GBP2024-12-31
3,587,347 GBP2023-12-31
Current Assets
23,634,926 GBP2024-12-31
23,567,767 GBP2023-12-31
Net Current Assets/Liabilities
20,958,267 GBP2024-12-31
18,296,077 GBP2023-12-31
Total Assets Less Current Liabilities
22,320,729 GBP2024-12-31
19,974,208 GBP2023-12-31
Net Assets/Liabilities
22,056,444 GBP2024-12-31
19,602,826 GBP2023-12-31
Equity
Called up share capital
2 GBP2024-12-31
2 GBP2023-12-31
15,002 GBP2022-12-31
Other miscellaneous reserve
743,923 GBP2024-12-31
89,222 GBP2023-12-31
Retained earnings (accumulated losses)
21,312,519 GBP2024-12-31
19,513,602 GBP2023-12-31
35,662,590 GBP2022-12-31
Equity
22,056,444 GBP2024-12-31
19,602,826 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,798,917 GBP2024-01-01 ~ 2024-12-31
2,087,901 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
Called up share capital
19,391,286 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
19,391,286 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-37,643,175 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
54,250 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
922024-01-01 ~ 2024-12-31
942023-01-01 ~ 2023-12-31
Wages/Salaries
4,584,977 GBP2024-01-01 ~ 2024-12-31
4,501,735 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
299,302 GBP2024-01-01 ~ 2024-12-31
272,636 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
5,307,349 GBP2024-01-01 ~ 2024-12-31
5,279,211 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
307,928 GBP2024-01-01 ~ 2024-12-31
283,885 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-107,097 GBP2024-01-01 ~ 2024-12-31
127,998 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
539,250 GBP2024-12-31
539,250 GBP2023-12-31
Development expenditure
2,145,168 GBP2024-12-31
1,963,616 GBP2023-12-31
Intangible Assets - Gross Cost
2,684,418 GBP2024-12-31
2,502,866 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
1,083,898 GBP2024-12-31
610,210 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,415,295 GBP2024-12-31
904,747 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
99,749 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
136,609 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
1,061,270 GBP2024-12-31
1,353,406 GBP2023-12-31
Intangible Assets
1,269,123 GBP2024-12-31
1,598,119 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
287,720 GBP2024-12-31
287,720 GBP2023-12-31
Computers
419,090 GBP2024-12-31
348,988 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
706,810 GBP2024-12-31
636,708 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
269,908 GBP2024-12-31
258,469 GBP2023-12-31
Computers
343,563 GBP2024-12-31
298,228 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
613,471 GBP2024-12-31
556,697 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
11,439 GBP2024-01-01 ~ 2024-12-31
Computers
45,335 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
56,774 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
17,812 GBP2024-12-31
29,251 GBP2023-12-31
Computers
75,527 GBP2024-12-31
50,760 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
921,617 GBP2024-12-31
662,165 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
19,918,652 GBP2024-12-31
17,372,787 GBP2023-12-31
Other Debtors
Current
41,695 GBP2024-12-31
1,712,526 GBP2023-12-31
Prepayments/Accrued Income
Current
345,503 GBP2024-12-31
232,942 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
22,494 GBP2024-12-31
0 GBP2023-12-31
Trade Creditors/Trade Payables
Current
724,562 GBP2024-12-31
3,163,329 GBP2023-12-31
Amounts owed to group undertakings
Current
857,014 GBP2024-12-31
697,124 GBP2023-12-31
Corporation Tax Payable
Current
161,823 GBP2024-12-31
550,933 GBP2023-12-31
Other Taxation & Social Security Payable
Current
126,288 GBP2024-12-31
167,813 GBP2023-12-31
Other Creditors
Current
335,373 GBP2024-12-31
0 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
449,105 GBP2024-12-31
692,491 GBP2023-12-31
Creditors
Current
2,676,659 GBP2024-12-31
5,271,690 GBP2023-12-31
Bank Overdrafts
22,494 GBP2024-12-31
0 GBP2023-12-31
Total Borrowings
Current
22,494 GBP2024-12-31
0 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
19,402,538 shares2024-12-31
19,402,538 shares2023-12-31
Class 2 ordinary share
3,750 shares2024-12-31
3,750 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
84,000 GBP2024-12-31
Between two and five year
105,000 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
189,000 GBP2024-12-31