Average Number of Employees
982024-01-01 ~ 2024-12-31
1202023-01-01 ~ 2023-12-31
Turnover/Revenue
11,052,891 GBP2024-01-01 ~ 2024-12-31
10,894,674 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-1,373,052 GBP2024-01-01 ~ 2024-12-31
-1,045,178 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
9,679,839 GBP2024-01-01 ~ 2024-12-31
9,849,496 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-21,202,901 GBP2024-01-01 ~ 2024-12-31
-17,139,097 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
525,354 GBP2024-01-01 ~ 2024-12-31
1,558,755 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
47,484 GBP2024-01-01 ~ 2024-12-31
272,005 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
741,659 GBP2024-01-01 ~ 2024-12-31
3,872,127 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
608,274 GBP2024-01-01 ~ 2024-12-31
3,410,680 GBP2023-01-01 ~ 2023-12-31
Fixed Assets - Investments
33,085,390 GBP2024-12-31
24,376,884 GBP2023-12-31
Fixed Assets
34,416,751 GBP2024-12-31
27,182,705 GBP2023-12-31
Debtors
Non-current
123,898 GBP2024-12-31
189,955 GBP2023-12-31
Current
11,366,965 GBP2024-12-31
7,256,642 GBP2023-12-31
Cash at bank and in hand
206,402 GBP2024-12-31
216,757 GBP2023-12-31
Current Assets
11,697,265 GBP2024-12-31
7,663,354 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-21,927,201 GBP2024-12-31
-19,704,084 GBP2023-12-31
Net Current Assets/Liabilities
-10,229,936 GBP2024-12-31
-12,040,730 GBP2023-12-31
Total Assets Less Current Liabilities
24,186,815 GBP2024-12-31
15,141,975 GBP2023-12-31
Net Assets/Liabilities
12,166,607 GBP2024-12-31
2,557,858 GBP2023-12-31
Equity
Called up share capital
9,000,477 GBP2024-12-31
2 GBP2023-12-31
2 GBP2023-01-01
Share premium
903,316 GBP2024-12-31
903,316 GBP2023-12-31
903,316 GBP2023-01-01
Retained earnings (accumulated losses)
2,262,814 GBP2024-12-31
1,654,540 GBP2023-12-31
4,743,860 GBP2023-01-01
Equity
12,166,607 GBP2024-12-31
2,557,858 GBP2023-12-31
5,647,178 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
608,274 GBP2024-01-01 ~ 2024-12-31
3,410,680 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
Called up share capital
9,000,475 GBP2024-01-01 ~ 2024-12-31
Issue of Equity Instruments
9,000,475 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
Retained earnings (accumulated losses)
-6,500,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-6,500,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
91,640 GBP2024-01-01 ~ 2024-12-31
164,465 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
22,400 GBP2024-01-01 ~ 2024-12-31
19,600 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
9,827,202 GBP2024-01-01 ~ 2024-12-31
7,319,479 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
897,725 GBP2024-01-01 ~ 2024-12-31
687,099 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
11,013,885 GBP2024-01-01 ~ 2024-12-31
8,218,517 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
2,542,930 GBP2024-01-01 ~ 2024-12-31
1,075,344 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
185,415 GBP2024-01-01 ~ 2024-12-31
916,043 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
6,500,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
2,543,777 GBP2024-12-31
2,543,777 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
1,721,936 GBP2024-12-31
573,935 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
36,835 GBP2024-12-31
36,835 GBP2023-12-31
Furniture and fittings
16,094 GBP2024-12-31
20,639 GBP2023-12-31
Computers
567,220 GBP2024-12-31
847,227 GBP2023-12-31
Other
648,407 GBP2024-12-31
1,149,571 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-4,545 GBP2024-01-01 ~ 2024-12-31
Computers
-296,714 GBP2024-01-01 ~ 2024-12-31
Other
-501,164 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
36,835 GBP2023-12-31
Furniture and fittings
19,520 GBP2023-12-31
Computers
812,344 GBP2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-4,545 GBP2024-01-01 ~ 2024-12-31
Computers
-296,714 GBP2024-01-01 ~ 2024-12-31
Other
-249,638 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
36,835 GBP2024-12-31
Furniture and fittings
16,094 GBP2024-12-31
Computers
535,672 GBP2024-12-31
Other
177,135 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
1,294,033 GBP2024-12-31
2,084,264 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
-806,938 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,248,285 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
21,937 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
69,703 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-555,412 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
784,513 GBP2024-12-31
Other Debtors
Non-current
7,753 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,952,646 GBP2024-12-31
2,335,457 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
8,220,531 GBP2024-12-31
3,828,827 GBP2023-12-31
Other Debtors
Current
127,972 GBP2024-12-31
389,383 GBP2023-12-31
Prepayments/Accrued Income
Current
618,026 GBP2024-12-31
351,186 GBP2023-12-31
Cash and Cash Equivalents
206,402 GBP2024-12-31
216,757 GBP2023-12-31
Trade Creditors/Trade Payables
Current
326,191 GBP2024-12-31
300,549 GBP2023-12-31
Amounts owed to group undertakings
Current
13,516,630 GBP2024-12-31
13,415,711 GBP2023-12-31
Other Taxation & Social Security Payable
Current
605,372 GBP2024-12-31
949,638 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
7,283,880 GBP2024-12-31
4,546,671 GBP2023-12-31
Creditors
Current
21,927,201 GBP2024-12-31
19,704,084 GBP2023-12-31
Amounts owed to group undertakings
Non-current
11,500,000 GBP2024-12-31
11,500,000 GBP2023-12-31
Other Creditors
Non-current
3,559 GBP2023-12-31
Creditors
Non-current
11,913,104 GBP2024-12-31
12,186,458 GBP2023-12-31
Net Deferred Tax Liability/Asset
-107,104 GBP2024-12-31
-397,659 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
290,555 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-188,959 GBP2024-12-31
-472,063 GBP2023-12-31
Deferred Tax Liabilities
-107,104 GBP2024-12-31
-397,659 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
9,000,477 shares2024-12-31
2 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31