Average Number of Employees
1092024-01-01 ~ 2024-12-31
1112023-01-01 ~ 2023-12-31
Turnover/Revenue
59,704,161 GBP2024-01-01 ~ 2024-12-31
54,340,826 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-52,437,311 GBP2024-01-01 ~ 2024-12-31
-47,664,576 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
7,266,850 GBP2024-01-01 ~ 2024-12-31
6,676,250 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-7,230,405 GBP2024-01-01 ~ 2024-12-31
-6,756,190 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
336,445 GBP2024-01-01 ~ 2024-12-31
180,060 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
452,150 GBP2024-01-01 ~ 2024-12-31
393,605 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
788,595 GBP2024-01-01 ~ 2024-12-31
573,665 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
586,571 GBP2024-01-01 ~ 2024-12-31
437,004 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
348,055 GBP2024-12-31
173,495 GBP2023-12-31
Property, Plant & Equipment
92,373 GBP2024-12-31
79,153 GBP2023-12-31
Fixed Assets
440,428 GBP2024-12-31
252,648 GBP2023-12-31
Debtors
Current
11,821,381 GBP2024-12-31
9,990,211 GBP2023-12-31
Cash at bank and in hand
8,245,459 GBP2024-12-31
7,326,483 GBP2023-12-31
Current Assets
20,066,840 GBP2024-12-31
17,316,694 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-18,317,423 GBP2024-12-31
Net Current Assets/Liabilities
1,749,417 GBP2024-12-31
1,350,626 GBP2023-12-31
Total Assets Less Current Liabilities
2,189,845 GBP2024-12-31
1,603,274 GBP2023-12-31
Net Assets/Liabilities
2,189,845 GBP2024-12-31
1,603,274 GBP2023-12-31
Equity
Called up share capital
30,000 GBP2024-12-31
30,000 GBP2023-12-31
30,000 GBP2023-01-01
Retained earnings (accumulated losses)
2,159,845 GBP2024-12-31
1,573,274 GBP2023-12-31
1,136,270 GBP2023-01-01
Equity
2,189,845 GBP2024-12-31
1,603,274 GBP2023-12-31
1,166,270 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
586,571 GBP2024-01-01 ~ 2024-12-31
437,004 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
15,000 GBP2024-01-01 ~ 2024-12-31
10,800 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
4,268,423 GBP2024-01-01 ~ 2024-12-31
3,966,339 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
469,166 GBP2024-01-01 ~ 2024-12-31
416,816 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,886,140 GBP2024-01-01 ~ 2024-12-31
4,496,378 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
16,123 GBP2024-01-01 ~ 2024-12-31
28,562 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
197,149 GBP2024-01-01 ~ 2024-12-31
143,416 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
4,173,445 GBP2024-12-31
4,173,445 GBP2023-12-31
Computer software
1,081,200 GBP2024-12-31
841,200 GBP2023-12-31
Intangible Assets - Gross Cost
5,254,645 GBP2024-12-31
5,014,645 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
4,173,445 GBP2024-12-31
4,173,445 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
4,906,590 GBP2024-12-31
4,841,150 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
65,440 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
198,386 GBP2024-12-31
396,773 GBP2023-12-31
Office equipment
371,062 GBP2024-12-31
672,182 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
746,702 GBP2024-12-31
1,349,452 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-198,387 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-628,860 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
396,773 GBP2023-12-31
Office equipment
626,580 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,270,299 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Office equipment, Owned/Freehold
8,739 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
12,890 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-198,387 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-628,860 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
198,386 GBP2024-12-31
Office equipment
327,589 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
654,329 GBP2024-12-31
Property, Plant & Equipment
Office equipment
43,473 GBP2024-12-31
45,602 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
11,122,813 GBP2024-12-31
9,406,010 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
300,000 GBP2024-12-31
260,000 GBP2023-12-31
Other Debtors
Current
70,677 GBP2024-12-31
79,928 GBP2023-12-31
Prepayments/Accrued Income
Current
197,463 GBP2024-12-31
190,502 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
35,809 GBP2024-12-31
51,932 GBP2023-12-31
Cash and Cash Equivalents
8,245,459 GBP2024-12-31
7,326,483 GBP2023-12-31
Trade Creditors/Trade Payables
Current
16,147,475 GBP2024-12-31
13,582,077 GBP2023-12-31
Corporation Tax Payable
Current
75,500 GBP2024-12-31
58,099 GBP2023-12-31
Taxation/Social Security Payable
Current
110,181 GBP2024-12-31
122,841 GBP2023-12-31
Other Creditors
Current
1,506,691 GBP2024-12-31
1,604,699 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
464,338 GBP2024-12-31
515,351 GBP2023-12-31
Creditors
Current
18,317,423 GBP2024-12-31
15,966,068 GBP2023-12-31
Net Deferred Tax Liability/Asset
35,809 GBP2024-12-31
51,932 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-16,123 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
3,000,000 shares2024-12-31
3,000,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
0.012024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
110,000 GBP2024-12-31
84,844 GBP2023-12-31
Between one and five year
297,151 GBP2024-12-31
314,271 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
407,151 GBP2024-12-31
399,115 GBP2023-12-31