Par Value of Share
Class 1 ordinary share
02024-01-01 ~ 2024-12-31
Turnover/Revenue
18,260,461 GBP2024-01-01 ~ 2024-12-31
16,673,855 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
484,424 GBP2024-01-01 ~ 2024-12-31
530,357 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
17,776,037 GBP2024-01-01 ~ 2024-12-31
16,143,498 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
15,748,853 GBP2024-01-01 ~ 2024-12-31
14,168,828 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
2,632,823 GBP2024-01-01 ~ 2024-12-31
2,075,940 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
57 GBP2024-01-01 ~ 2024-12-31
1,978 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,632,880 GBP2024-01-01 ~ 2024-12-31
2,077,918 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
383,593 GBP2024-01-01 ~ 2024-12-31
567,178 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,249,287 GBP2024-01-01 ~ 2024-12-31
1,510,740 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
3,258,570 GBP2024-12-31
2,109,283 GBP2023-12-31
2,098,543 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,100,000 GBP2024-01-01 ~ 2024-12-31
-1,500,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
263,204 GBP2024-12-31
Property, Plant & Equipment
150,214 GBP2024-12-31
144,212 GBP2023-12-31
Fixed Assets
413,418 GBP2024-12-31
144,212 GBP2023-12-31
Debtors
9,106,047 GBP2024-12-31
6,808,232 GBP2023-12-31
Cash at bank and in hand
1,027,900 GBP2024-12-31
2,281,912 GBP2023-12-31
Current Assets
10,133,947 GBP2024-12-31
9,090,144 GBP2023-12-31
Creditors
Current
6,952,978 GBP2024-12-31
6,771,859 GBP2023-12-31
Net Current Assets/Liabilities
3,180,969 GBP2024-12-31
2,318,285 GBP2023-12-31
Total Assets Less Current Liabilities
3,594,387 GBP2024-12-31
2,462,497 GBP2023-12-31
Net Assets/Liabilities
3,556,833 GBP2024-12-31
2,407,546 GBP2023-12-31
Equity
Called up share capital
306 GBP2024-12-31
306 GBP2023-12-31
Share premium
297,957 GBP2024-12-31
297,957 GBP2023-12-31
Equity
3,556,833 GBP2024-12-31
2,407,546 GBP2023-12-31
Wages/Salaries
10,232,691 GBP2024-01-01 ~ 2024-12-31
9,527,626 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
1,202,936 GBP2024-01-01 ~ 2024-12-31
1,040,954 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
815,402 GBP2024-01-01 ~ 2024-12-31
736,234 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
12,251,029 GBP2024-01-01 ~ 2024-12-31
11,304,814 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1362024-01-01 ~ 2024-12-31
1182023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
65,992 GBP2024-01-01 ~ 2024-12-31
39,830 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
400,991 GBP2024-01-01 ~ 2024-12-31
507,093 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
619,253 GBP2024-01-01 ~ 2024-12-31
488,726 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
300,000 GBP2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
36,796 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
36,796 GBP2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
263,204 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
Computers
351,471 GBP2024-12-31
280,313 GBP2023-12-31
Property, Plant & Equipment - Disposals
Computers
-5,350 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Computers
201,257 GBP2024-12-31
136,101 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers
65,992 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Computers
-836 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Computers
150,214 GBP2024-12-31
144,212 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,687,105 GBP2024-12-31
1,284,573 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
6,073,232 GBP2024-12-31
4,905,015 GBP2023-12-31
Other Debtors
Current
143,808 GBP2024-12-31
120,795 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
619,951 GBP2024-12-31
Amount of value-added tax that is recoverable
Current
63,848 GBP2023-12-31
Prepayments
Current
581,951 GBP2024-12-31
434,001 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
9,106,047 GBP2024-12-31
Amounts falling due within one year, Current
6,808,232 GBP2023-12-31
Trade Creditors/Trade Payables
Current
117,997 GBP2024-12-31
95,647 GBP2023-12-31
Amounts owed to group undertakings
Current
1,495,656 GBP2024-12-31
518,499 GBP2023-12-31
Corporation Tax Payable
Current
366,534 GBP2023-12-31
Other Taxation & Social Security Payable
Current
128,168 GBP2024-12-31
113,853 GBP2023-12-31
Amount of value-added tax that is payable
206,361 GBP2024-12-31
Accrued Liabilities/Deferred Income
Current
3,329,620 GBP2024-12-31
4,246,898 GBP2023-12-31
Accrued Liabilities
Current
1,675,176 GBP2024-12-31
1,430,428 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
174,770 GBP2024-12-31
174,770 GBP2023-12-31
Between one and five year
43,763 GBP2024-12-31
218,533 GBP2023-12-31
All periods
218,533 GBP2024-12-31
393,303 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
37,554 GBP2024-12-31
54,951 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
3,056,753 shares2024-12-31