Average Number of Employees
542024-01-01 ~ 2024-12-31
782023-01-01 ~ 2023-12-31
Turnover/Revenue
12,141,857 GBP2024-01-01 ~ 2024-12-31
12,751,878 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-1,366,901 GBP2024-01-01 ~ 2024-12-31
-1,862,334 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
10,774,956 GBP2024-01-01 ~ 2024-12-31
10,889,544 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-9,234,313 GBP2024-01-01 ~ 2024-12-31
-10,120,127 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,824,009 GBP2024-01-01 ~ 2024-12-31
536,527 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
167,295 GBP2024-01-01 ~ 2024-12-31
86,772 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,980,853 GBP2024-01-01 ~ 2024-12-31
745,866 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,615,932 GBP2024-01-01 ~ 2024-12-31
814,752 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,615,932 GBP2024-01-01 ~ 2024-12-31
814,752 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
2,015,667 GBP2024-12-31
1,577,814 GBP2023-12-31
Property, Plant & Equipment
128,235 GBP2024-12-31
173,085 GBP2023-12-31
Fixed Assets - Investments
430 GBP2024-12-31
430 GBP2023-12-31
Fixed Assets
2,144,332 GBP2024-12-31
1,751,329 GBP2023-12-31
Debtors
Current
4,939,284 GBP2024-12-31
3,482,562 GBP2023-12-31
Cash at bank and in hand
4,855,768 GBP2024-12-31
6,073,437 GBP2023-12-31
Current Assets
9,795,052 GBP2024-12-31
9,555,999 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-8,643,655 GBP2023-12-31
Net Current Assets/Liabilities
2,124,287 GBP2024-12-31
912,344 GBP2023-12-31
Total Assets Less Current Liabilities
4,268,619 GBP2024-12-31
2,663,673 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-61,665 GBP2024-12-31
-72,651 GBP2023-12-31
Net Assets/Liabilities
4,206,954 GBP2024-12-31
2,591,022 GBP2023-12-31
Equity
Called up share capital
200 GBP2024-12-31
200 GBP2023-12-31
200 GBP2023-01-01
Retained earnings (accumulated losses)
4,206,754 GBP2024-12-31
2,590,822 GBP2023-12-31
1,776,070 GBP2023-01-01
Equity
4,206,954 GBP2024-12-31
2,591,022 GBP2023-12-31
1,776,270 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,615,932 GBP2024-01-01 ~ 2024-12-31
814,752 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
64,800 GBP2024-01-01 ~ 2024-12-31
79,961 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
4,855,768 GBP2024-12-31
6,073,437 GBP2023-12-31
5,505,422 GBP2023-01-01
Property, Plant & Equipment - Depreciation rate used
Motor vehicles
252024-01-01 ~ 2024-12-31
Furniture and fittings
252024-01-01 ~ 2024-12-31
Computers
252024-01-01 ~ 2024-12-31
Wages/Salaries
1,788,441 GBP2024-01-01 ~ 2024-12-31
3,601,524 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
325,121 GBP2024-01-01 ~ 2024-12-31
363,266 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,213,173 GBP2024-01-01 ~ 2024-12-31
4,059,423 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
551,939 GBP2024-01-01 ~ 2024-12-31
539,141 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
133,969 GBP2024-01-01 ~ 2024-12-31
-72,054 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
495,213 GBP2024-01-01 ~ 2024-12-31
175,279 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
3,237,445 GBP2024-12-31
4,285,432 GBP2023-12-31
Computer software
2,160 GBP2024-12-31
2,160 GBP2023-12-31
Intangible Assets - Gross Cost
3,239,605 GBP2024-12-31
4,287,592 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
1,221,778 GBP2024-12-31
2,707,618 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,223,938 GBP2024-12-31
2,709,778 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
697,651 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
2,015,667 GBP2024-12-31
1,577,814 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
112,817 GBP2024-12-31
112,817 GBP2023-12-31
Furniture and fittings
193,890 GBP2024-12-31
190,896 GBP2023-12-31
Computers
567,809 GBP2024-12-31
550,853 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
874,516 GBP2024-12-31
854,566 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
19,000 GBP2023-12-31
Furniture and fittings
189,890 GBP2023-12-31
Computers
472,591 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
681,481 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers, Owned/Freehold
46,990 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
64,800 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
36,051 GBP2024-12-31
Furniture and fittings
190,649 GBP2024-12-31
Computers
519,581 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
746,281 GBP2024-12-31
Property, Plant & Equipment
Motor vehicles
76,766 GBP2024-12-31
93,817 GBP2023-12-31
Furniture and fittings
3,241 GBP2024-12-31
1,006 GBP2023-12-31
Computers
48,228 GBP2024-12-31
78,262 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,102,322 GBP2024-12-31
1,399,795 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,147,668 GBP2024-12-31
398,340 GBP2023-12-31
Other Debtors
Current
593,133 GBP2024-12-31
650,554 GBP2023-12-31
Prepayments/Accrued Income
Current
1,043,353 GBP2024-12-31
836,910 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
52,808 GBP2024-12-31
186,777 GBP2023-12-31
Trade Creditors/Trade Payables
Current
6,436,479 GBP2024-12-31
7,472,276 GBP2023-12-31
Amounts owed to group undertakings
Current
121,316 GBP2024-12-31
208,918 GBP2023-12-31
Corporation Tax Payable
Current
230,952 GBP2024-12-31
3,168 GBP2023-12-31
Taxation/Social Security Payable
Current
80,947 GBP2024-12-31
224,183 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
10,745 GBP2024-12-31
13,184 GBP2023-12-31
Other Creditors
Current
143,335 GBP2024-12-31
148,257 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
646,991 GBP2024-12-31
573,669 GBP2023-12-31
Creditors
Current
7,670,765 GBP2024-12-31
8,643,655 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
61,665 GBP2024-12-31
72,651 GBP2023-12-31
Creditors
Non-current
61,665 GBP2024-12-31
72,651 GBP2023-12-31
Net Deferred Tax Liability/Asset
52,808 GBP2024-12-31
186,777 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-133,969 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
102 shares2024-12-31
102 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
98 shares2024-12-31
98 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
97,421 GBP2024-12-31
97,421 GBP2023-12-31
Between one and five year
280,283 GBP2024-12-31
377,704 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
377,704 GBP2024-12-31
475,125 GBP2023-12-31