Average Number of Employees
482024-01-01 ~ 2024-12-31
472023-01-01 ~ 2023-12-31
Turnover/Revenue
20,004,657 GBP2024-01-01 ~ 2024-12-31
16,338,041 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-13,582,953 GBP2024-01-01 ~ 2024-12-31
-11,480,871 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
6,421,704 GBP2024-01-01 ~ 2024-12-31
4,857,170 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-5,309,705 GBP2024-01-01 ~ 2024-12-31
-4,004,680 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,111,999 GBP2024-01-01 ~ 2024-12-31
852,490 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
53,237 GBP2024-01-01 ~ 2024-12-31
2,900 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-18,865 GBP2024-01-01 ~ 2024-12-31
-18,868 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,146,371 GBP2024-01-01 ~ 2024-12-31
836,522 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
857,605 GBP2024-01-01 ~ 2024-12-31
619,195 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
888,951 GBP2024-12-31
1,005,594 GBP2023-12-31
Property, Plant & Equipment
33,741 GBP2024-12-31
44,922 GBP2023-12-31
Fixed Assets - Investments
881,783 GBP2024-12-31
881,783 GBP2023-12-31
Fixed Assets
1,804,475 GBP2024-12-31
1,932,299 GBP2023-12-31
Debtors
Current
2,170,405 GBP2024-12-31
2,151,901 GBP2023-12-31
Cash at bank and in hand
4,477,191 GBP2024-12-31
3,691,770 GBP2023-12-31
Current Assets
6,647,596 GBP2024-12-31
5,843,671 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-5,206,272 GBP2023-12-31
Net Current Assets/Liabilities
1,461,043 GBP2024-12-31
637,399 GBP2023-12-31
Total Assets Less Current Liabilities
3,265,518 GBP2024-12-31
2,569,698 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-566,811 GBP2024-12-31
-728,596 GBP2023-12-31
Net Assets/Liabilities
2,698,707 GBP2024-12-31
1,841,102 GBP2023-12-31
Equity
Called up share capital
145,200 GBP2024-12-31
145,200 GBP2023-12-31
145,200 GBP2023-01-01
Share premium
2,193,174 GBP2024-12-31
2,193,174 GBP2023-12-31
2,193,174 GBP2023-01-01
Capital redemption reserve
13,200 GBP2024-12-31
13,200 GBP2023-12-31
13,200 GBP2023-01-01
Retained earnings (accumulated losses)
347,133 GBP2024-12-31
-510,472 GBP2023-12-31
-1,129,667 GBP2023-01-01
Equity
2,698,707 GBP2024-12-31
1,841,102 GBP2023-12-31
1,221,907 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
857,605 GBP2024-01-01 ~ 2024-12-31
619,195 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
19,109 GBP2024-01-01 ~ 2024-12-31
17,520 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
4,477,191 GBP2024-12-31
3,691,770 GBP2023-12-31
1,626,782 GBP2023-01-01
Property, Plant & Equipment - Depreciation rate used
Furniture and fittings
202024-01-01 ~ 2024-12-31
Audit Fees/Expenses
19,250 GBP2024-01-01 ~ 2024-12-31
13,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,418,368 GBP2024-01-01 ~ 2024-12-31
1,924,721 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
264,618 GBP2024-01-01 ~ 2024-12-31
204,384 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,752,061 GBP2024-01-01 ~ 2024-12-31
2,166,025 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
224,996 GBP2024-01-01 ~ 2024-12-31
184,278 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
194,995 GBP2024-01-01 ~ 2024-12-31
215,856 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
286,593 GBP2024-01-01 ~ 2024-12-31
196,755 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
2,005,140 GBP2024-12-31
2,215,136 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
1,116,189 GBP2024-12-31
1,209,542 GBP2023-12-31
Intangible Assets
Development expenditure
888,951 GBP2024-12-31
1,005,594 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
158,666 GBP2024-12-31
150,738 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
105,816 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
19,109 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
124,925 GBP2024-12-31
Property, Plant & Equipment
Furniture and fittings
33,741 GBP2024-12-31
44,922 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
11,307 GBP2024-12-31
24,000 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
278,538 GBP2024-12-31
153,317 GBP2023-12-31
Other Debtors
Current
223,633 GBP2024-12-31
188,812 GBP2023-12-31
Prepayments/Accrued Income
Current
1,632,654 GBP2024-12-31
1,572,022 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
15,810 GBP2024-12-31
10,292 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
8,463 GBP2024-12-31
203,458 GBP2023-12-31
Trade Creditors/Trade Payables
Current
461,529 GBP2024-12-31
81,974 GBP2023-12-31
Amounts owed to group undertakings
Current
180,863 GBP2024-12-31
186,016 GBP2023-12-31
Corporation Tax Payable
Current
93,771 GBP2024-12-31
Other Creditors
Current
72,910 GBP2024-12-31
137,449 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
4,377,480 GBP2024-12-31
4,800,833 GBP2023-12-31
Creditors
Current
5,186,553 GBP2024-12-31
5,206,272 GBP2023-12-31
Amounts owed to group undertakings
Non-current
376,912 GBP2024-12-31
557,684 GBP2023-12-31
Creditors
Non-current
566,811 GBP2024-12-31
728,596 GBP2023-12-31
Net Deferred Tax Liability/Asset
8,463 GBP2024-12-31
203,458 GBP2023-12-31
420,785 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-194,995 GBP2024-01-01 ~ 2024-12-31
-217,327 GBP2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
13,955,955 shares2024-12-31
13,955,955 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
200,000 shares2024-12-31
200,000 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
364,000 shares2024-12-31
364,000 shares2023-12-31
Par Value of Share
Class 3 ordinary share
0.012024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
242,024 GBP2024-12-31
242,024 GBP2023-12-31
Between one and five year
219,871 GBP2024-12-31
461,895 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
461,895 GBP2024-12-31
703,919 GBP2023-12-31