Average Number of Employees
482024-01-01 ~ 2024-12-31
532023-01-01 ~ 2023-12-31
Turnover/Revenue
3,525,111 GBP2024-01-01 ~ 2024-12-31
3,944,673 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,525,111 GBP2024-01-01 ~ 2024-12-31
3,944,673 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,546,795 GBP2024-01-01 ~ 2024-12-31
-3,800,261 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
42,318 GBP2024-01-01 ~ 2024-12-31
208,424 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
85,039 GBP2024-01-01 ~ 2024-12-31
70,778 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
6,470,975 GBP2024-01-01 ~ 2024-12-31
3,179,202 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
6,481,116 GBP2024-01-01 ~ 2024-12-31
3,100,825 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
334,367 GBP2024-12-31
265,166 GBP2023-12-31
Property, Plant & Equipment
723,755 GBP2024-12-31
672,479 GBP2023-12-31
Fixed Assets - Investments
8,416,831 GBP2024-12-31
4,960,213 GBP2023-12-31
Fixed Assets
9,474,953 GBP2024-12-31
5,897,858 GBP2023-12-31
Debtors
Current
2,313,589 GBP2024-12-31
1,826,011 GBP2023-12-31
Cash at bank and in hand
1,439,905 GBP2024-12-31
3,075,322 GBP2023-12-31
Current Assets
3,753,494 GBP2024-12-31
4,901,333 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-8,651,080 GBP2023-12-31
Net Current Assets/Liabilities
-4,850,686 GBP2024-12-31
-3,749,747 GBP2023-12-31
Total Assets Less Current Liabilities
4,624,267 GBP2024-12-31
2,148,111 GBP2023-12-31
Net Assets/Liabilities
4,634,319 GBP2024-12-31
2,153,203 GBP2023-12-31
Equity
Called up share capital
2 GBP2024-12-31
2 GBP2023-12-31
2 GBP2023-01-01
Share premium
48,904 GBP2024-12-31
48,904 GBP2023-12-31
48,904 GBP2023-01-01
Retained earnings (accumulated losses)
4,585,413 GBP2024-12-31
2,104,297 GBP2023-12-31
1,951,972 GBP2023-01-01
Equity
4,634,319 GBP2024-12-31
2,153,203 GBP2023-12-31
2,000,878 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
6,481,116 GBP2024-01-01 ~ 2024-12-31
3,100,825 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
6,481,116 GBP2024-01-01 ~ 2024-12-31
3,100,825 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
6,481,116 GBP2024-01-01 ~ 2024-12-31
3,100,825 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-4,000,000 GBP2024-01-01 ~ 2024-12-31
-2,948,500 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-4,000,000 GBP2024-01-01 ~ 2024-12-31
-2,948,500 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-4,000,000 GBP2024-01-01 ~ 2024-12-31
-2,948,500 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
-4,000,000 GBP2024-01-01 ~ 2024-12-31
-2,948,500 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation rate used
Furniture and fittings
202024-01-01 ~ 2024-12-31
Wages/Salaries
2,221,478 GBP2024-01-01 ~ 2024-12-31
2,507,253 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
228,760 GBP2024-01-01 ~ 2024-12-31
275,037 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,502,065 GBP2024-01-01 ~ 2024-12-31
2,860,364 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
212,249 GBP2024-01-01 ~ 2024-12-31
218,810 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-10,112 GBP2024-01-01 ~ 2024-12-31
-12,188 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
1,617,744 GBP2024-01-01 ~ 2024-12-31
747,748 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
4,000,000 GBP2024-01-01 ~ 2024-12-31
2,948,500 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
1,130,411 GBP2024-12-31
967,793 GBP2023-12-31
Development expenditure
95,046 GBP2024-12-31
11,405 GBP2023-12-31
Intangible Assets - Gross Cost
1,225,457 GBP2024-12-31
979,198 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
891,090 GBP2024-12-31
714,032 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
891,090 GBP2024-12-31
714,032 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
177,058 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
239,321 GBP2024-12-31
253,761 GBP2023-12-31
Development expenditure
95,046 GBP2024-12-31
11,405 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
617,383 GBP2024-12-31
617,383 GBP2023-12-31
Furniture and fittings
748,638 GBP2024-12-31
715,132 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,508,015 GBP2024-12-31
1,336,865 GBP2023-12-31
Motor vehicles
137,644 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
518,886 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
664,386 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
119,874 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
28,676 GBP2024-12-31
Furniture and fittings
596,649 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
784,260 GBP2024-12-31
Property, Plant & Equipment
Buildings
462,345 GBP2024-12-31
474,693 GBP2023-12-31
Motor vehicles
108,968 GBP2024-12-31
Furniture and fittings
151,989 GBP2024-12-31
196,246 GBP2023-12-31
Investments in Subsidiaries
8,416,831 GBP2024-12-31
4,960,213 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
17,286 GBP2024-12-31
45,642 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
2,152,824 GBP2024-12-31
1,649,362 GBP2023-12-31
Other Debtors
Current
21,101 GBP2024-12-31
16,526 GBP2023-12-31
Prepayments/Accrued Income
Current
115,503 GBP2024-12-31
112,698 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
6,875 GBP2024-12-31
1,783 GBP2023-12-31
Cash and Cash Equivalents
1,439,905 GBP2024-12-31
3,075,322 GBP2023-12-31
Trade Creditors/Trade Payables
Current
121,807 GBP2024-12-31
153,399 GBP2023-12-31
Amounts owed to group undertakings
Current
8,106,277 GBP2024-12-31
7,942,374 GBP2023-12-31
Corporation Tax Payable
Current
90,512 GBP2023-12-31
Taxation/Social Security Payable
Current
149,066 GBP2024-12-31
195,904 GBP2023-12-31
Other Creditors
Current
40,487 GBP2024-12-31
40,690 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
186,543 GBP2024-12-31
228,201 GBP2023-12-31
Creditors
Current
8,604,180 GBP2024-12-31
8,651,080 GBP2023-12-31
Net Deferred Tax Liability/Asset
16,927 GBP2024-12-31
6,875 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
10,052 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
10,052 GBP2024-12-31
5,092 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,063 shares2024-12-31
2,063 shares2023-12-31
Par Value of Share
Class 1 ordinary share
0.0012024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
112,058 GBP2024-12-31
75,564 GBP2023-12-31
Between one and five year
67,856 GBP2024-12-31
49,807 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
179,914 GBP2024-12-31
125,371 GBP2023-12-31