Average Number of Employees
472023-01-01 ~ 2023-12-31
372022-01-01 ~ 2022-12-31
Turnover/Revenue
16,338,041 GBP2023-01-01 ~ 2023-12-31
14,184,908 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-11,480,871 GBP2023-01-01 ~ 2023-12-31
-10,263,632 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,857,170 GBP2023-01-01 ~ 2023-12-31
3,921,276 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,004,680 GBP2023-01-01 ~ 2023-12-31
-3,130,870 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
852,490 GBP2023-01-01 ~ 2023-12-31
790,406 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
2,900 GBP2023-01-01 ~ 2023-12-31
1,380 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-18,868 GBP2023-01-01 ~ 2023-12-31
-9,747 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
836,522 GBP2023-01-01 ~ 2023-12-31
782,039 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
619,195 GBP2023-01-01 ~ 2023-12-31
596,621 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
1,005,594 GBP2023-12-31
1,135,661 GBP2022-12-31
Property, Plant & Equipment
44,922 GBP2023-12-31
37,938 GBP2022-12-31
Fixed Assets - Investments
881,783 GBP2023-12-31
138,082 GBP2022-12-31
Fixed Assets
1,932,299 GBP2023-12-31
1,311,681 GBP2022-12-31
Debtors
Current
2,151,901 GBP2023-12-31
2,241,286 GBP2022-12-31
Cash at bank and in hand
3,691,770 GBP2023-12-31
1,626,782 GBP2022-12-31
Current Assets
5,843,671 GBP2023-12-31
3,868,068 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-5,206,272 GBP2023-12-31
-3,815,270 GBP2022-12-31
Net Current Assets/Liabilities
637,399 GBP2023-12-31
52,798 GBP2022-12-31
Total Assets Less Current Liabilities
2,569,698 GBP2023-12-31
1,364,479 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-728,596 GBP2023-12-31
-142,572 GBP2022-12-31
Net Assets/Liabilities
1,841,102 GBP2023-12-31
1,221,907 GBP2022-12-31
Equity
Called up share capital
145,200 GBP2023-12-31
145,200 GBP2022-12-31
145,200 GBP2022-01-01
Share premium
2,193,174 GBP2023-12-31
2,193,174 GBP2022-12-31
2,193,174 GBP2022-01-01
Capital redemption reserve
13,200 GBP2023-12-31
13,200 GBP2022-12-31
13,200 GBP2022-01-01
Retained earnings (accumulated losses)
-510,472 GBP2023-12-31
-1,129,667 GBP2022-12-31
-1,726,288 GBP2022-01-01
Equity
1,841,102 GBP2023-12-31
1,221,907 GBP2022-12-31
625,286 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
619,195 GBP2023-01-01 ~ 2023-12-31
596,621 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
17,520 GBP2023-01-01 ~ 2023-12-31
17,702 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
3,691,770 GBP2023-12-31
1,626,782 GBP2022-12-31
895,372 GBP2022-01-01
Property, Plant & Equipment - Depreciation rate used
Furniture and fittings
202023-01-01 ~ 2023-12-31
Audit Fees/Expenses
13,000 GBP2023-01-01 ~ 2023-12-31
13,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,924,721 GBP2023-01-01 ~ 2023-12-31
1,527,184 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
204,384 GBP2023-01-01 ~ 2023-12-31
173,459 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,166,025 GBP2023-01-01 ~ 2023-12-31
1,731,949 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
184,278 GBP2023-01-01 ~ 2023-12-31
160,111 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
215,856 GBP2023-01-01 ~ 2023-12-31
148,812 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
196,755 GBP2023-01-01 ~ 2023-12-31
148,588 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
2,215,136 GBP2023-12-31
2,214,190 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
1,209,542 GBP2023-12-31
1,078,529 GBP2022-12-31
Intangible Assets
Development expenditure
1,005,594 GBP2023-12-31
1,135,661 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
150,738 GBP2023-12-31
126,234 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
88,296 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
17,520 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
105,816 GBP2023-12-31
Property, Plant & Equipment
Furniture and fittings
44,922 GBP2023-12-31
37,938 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
24,000 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
153,317 GBP2023-12-31
Other Debtors
Current
188,812 GBP2023-12-31
558,920 GBP2022-12-31
Prepayments/Accrued Income
Current
1,572,022 GBP2023-12-31
1,251,289 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
10,292 GBP2023-12-31
10,292 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
203,458 GBP2023-12-31
420,785 GBP2022-12-31
Trade Creditors/Trade Payables
Current
81,974 GBP2023-12-31
152,787 GBP2022-12-31
Amounts owed to group undertakings
Current
186,016 GBP2023-12-31
Other Creditors
Current
137,449 GBP2023-12-31
59,968 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
4,800,833 GBP2023-12-31
3,602,515 GBP2022-12-31
Creditors
Current
5,206,272 GBP2023-12-31
3,815,270 GBP2022-12-31
Amounts owed to group undertakings
Non-current
557,684 GBP2023-12-31
Creditors
Non-current
728,596 GBP2023-12-31
142,572 GBP2022-12-31
Net Deferred Tax Liability/Asset
203,458 GBP2023-12-31
420,785 GBP2022-12-31
615,203 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-217,327 GBP2023-01-01 ~ 2023-12-31
-194,418 GBP2022-01-01 ~ 2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
13,955,955 shares2023-12-31
13,955,955 shares2022-12-31
Par Value of Share
Class 1 ordinary share
0.012023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
200,000 shares2023-12-31
200,000 shares2022-12-31
Par Value of Share
Class 2 ordinary share
0.012023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
364,000 shares2023-12-31
364,000 shares2022-12-31
Par Value of Share
Class 3 ordinary share
0.012023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
242,024 GBP2023-12-31
242,743 GBP2022-12-31
Between one and five year
461,895 GBP2023-12-31
704,998 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
703,919 GBP2023-12-31
947,741 GBP2022-12-31