Average Number of Employees
702024-01-01 ~ 2024-12-31
702023-01-01 ~ 2023-12-31
Turnover/Revenue
9,916,843 GBP2024-01-01 ~ 2024-12-31
8,792,910 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-2,011,490 GBP2024-01-01 ~ 2024-12-31
-2,025,161 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
7,905,353 GBP2024-01-01 ~ 2024-12-31
6,767,749 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-4,299,827 GBP2024-01-01 ~ 2024-12-31
-4,095,715 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
3,605,526 GBP2024-01-01 ~ 2024-12-31
2,672,034 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
6 GBP2024-01-01 ~ 2024-12-31
Interest Payable/Similar Charges (Finance Costs)
-3,149 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
3,605,532 GBP2024-01-01 ~ 2024-12-31
2,668,885 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,798,914 GBP2024-01-01 ~ 2024-12-31
2,427,035 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
123,226 GBP2024-12-31
161,206 GBP2023-12-31
Property, Plant & Equipment
46,428 GBP2024-12-31
50,235 GBP2023-12-31
Fixed Assets
169,654 GBP2024-12-31
211,441 GBP2023-12-31
Debtors
Current
11,356,376 GBP2024-12-31
10,022,373 GBP2023-12-31
Cash at bank and in hand
1,002,086 GBP2024-12-31
679,598 GBP2023-12-31
Current Assets
12,358,462 GBP2024-12-31
10,701,971 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-7,688,058 GBP2024-12-31
Net Current Assets/Liabilities
4,670,404 GBP2024-12-31
3,765,824 GBP2023-12-31
Total Assets Less Current Liabilities
4,840,058 GBP2024-12-31
3,977,265 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-144,754 GBP2024-12-31
Net Assets/Liabilities
4,694,410 GBP2024-12-31
3,895,496 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2023-01-01
Share premium
11,429 GBP2024-12-31
11,429 GBP2023-12-31
11,429 GBP2023-01-01
Capital redemption reserve
3 GBP2024-12-31
3 GBP2023-12-31
3 GBP2023-01-01
Retained earnings (accumulated losses)
4,682,878 GBP2024-12-31
3,883,964 GBP2023-12-31
1,456,929 GBP2023-01-01
Equity
4,694,410 GBP2024-12-31
3,895,496 GBP2023-12-31
1,468,461 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,798,914 GBP2024-01-01 ~ 2024-12-31
2,427,035 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,798,914 GBP2024-01-01 ~ 2024-12-31
2,427,035 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
2,798,914 GBP2024-01-01 ~ 2024-12-31
2,427,035 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,000,000 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
-2,000,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Depreciation rate used
Furniture and fittings
202024-01-01 ~ 2024-12-31
Computers
252024-01-01 ~ 2024-12-31
Audit Fees/Expenses
11,000 GBP2024-01-01 ~ 2024-12-31
10,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,388,606 GBP2024-01-01 ~ 2024-12-31
3,183,319 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
347,694 GBP2024-01-01 ~ 2024-12-31
429,767 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,898,877 GBP2024-01-01 ~ 2024-12-31
3,774,992 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-286 GBP2024-01-01 ~ 2024-12-31
-4,929 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
901,383 GBP2024-01-01 ~ 2024-12-31
627,736 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
2,000,000 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Gross Cost
Development expenditure
94,947 GBP2024-12-31
94,947 GBP2023-12-31
Goodwill
94,947 GBP2024-12-31
94,947 GBP2023-12-31
Intangible Assets - Gross Cost
189,894 GBP2024-12-31
189,894 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
33,334 GBP2024-12-31
14,344 GBP2023-12-31
Goodwill
33,334 GBP2024-12-31
14,344 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
66,668 GBP2024-12-31
28,688 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
37,980 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
61,613 GBP2024-12-31
80,603 GBP2023-12-31
Goodwill
61,613 GBP2024-12-31
80,603 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
22,915 GBP2024-12-31
22,915 GBP2023-12-31
Computers
104,489 GBP2024-12-31
130,794 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
127,404 GBP2024-12-31
153,709 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Computers
-58,227 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-58,227 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
21,942 GBP2023-12-31
Computers
81,532 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
103,474 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
25,400 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Computers
-47,898 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-47,898 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
22,915 GBP2024-12-31
Computers
58,061 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
80,976 GBP2024-12-31
Property, Plant & Equipment
Computers
46,428 GBP2024-12-31
49,262 GBP2023-12-31
Furniture and fittings
973 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,378,324 GBP2024-12-31
2,401,263 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
8,814,884 GBP2024-12-31
7,473,042 GBP2023-12-31
Other Debtors
Current
1,858 GBP2024-12-31
82,827 GBP2023-12-31
Prepayments/Accrued Income
Current
161,310 GBP2024-12-31
65,241 GBP2023-12-31
Trade Creditors/Trade Payables
Current
100,970 GBP2024-12-31
39,111 GBP2023-12-31
Amounts owed to group undertakings
Current
16,784 GBP2024-12-31
401,501 GBP2023-12-31
Corporation Tax Payable
Current
412,755 GBP2024-12-31
Taxation/Social Security Payable
Current
359,222 GBP2024-12-31
309,524 GBP2023-12-31
Other Creditors
Current
29,973 GBP2024-12-31
91,808 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
6,768,354 GBP2024-12-31
6,094,203 GBP2023-12-31
Creditors
Current
7,688,058 GBP2024-12-31
6,936,147 GBP2023-12-31
Net Deferred Tax Liability/Asset
-894 GBP2024-12-31
-1,180 GBP2023-12-31
-6,109 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
286 GBP2024-01-01 ~ 2024-12-31
4,929 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-8,346 GBP2024-12-31
-8,632 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
5,000 shares2024-12-31
5,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
0.012024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
5,000 shares2024-12-31
5,000 shares2023-12-31
Par Value of Share
Class 2 ordinary share
0.012024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
1 shares2024-12-31
Par Value of Share
Class 3 ordinary share
0.012024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
1 shares2024-12-31
Par Value of Share
Class 4 ordinary share
0.012024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
199,086 GBP2024-12-31
200,953 GBP2023-12-31
Between one and five year
367,005 GBP2024-12-31
571,460 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
566,091 GBP2024-12-31
772,413 GBP2023-12-31