Average Number of Employees
1022024-01-01 ~ 2024-12-31
952023-01-01 ~ 2023-12-31
Turnover/Revenue
20,592,899 GBP2024-01-01 ~ 2024-12-31
19,555,484 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-4,925,062 GBP2024-01-01 ~ 2024-12-31
-3,655,380 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
15,667,837 GBP2024-01-01 ~ 2024-12-31
15,900,104 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-17,366,808 GBP2024-01-01 ~ 2024-12-31
-14,614,902 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-559,622 GBP2024-01-01 ~ 2024-12-31
2,239,701 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
292,202 GBP2024-01-01 ~ 2024-12-31
288,521 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-268,397 GBP2024-01-01 ~ 2024-12-31
2,504,003 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-224,054 GBP2024-01-01 ~ 2024-12-31
1,829,863 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-224,054 GBP2024-01-01 ~ 2024-12-31
1,829,863 GBP2023-01-01 ~ 2023-12-31
Equity
Called up share capital
252,098 GBP2024-12-31
252,098 GBP2023-12-31
219,927 GBP2023-01-01
Retained earnings (accumulated losses)
1,284,256 GBP2024-12-31
4,408,310 GBP2023-12-31
4,685,987 GBP2023-01-01
Equity
4,305,653 GBP2024-12-31
7,429,707 GBP2023-12-31
4,905,914 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
-224,054 GBP2024-01-01 ~ 2024-12-31
1,829,863 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,900,000 GBP2024-01-01 ~ 2024-12-31
-2,107,540 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-2,900,000 GBP2024-01-01 ~ 2024-12-31
-2,107,540 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
Called up share capital
32,171 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
2,801,470 GBP2023-01-01 ~ 2023-12-31
Equity
Share premium
2,769,299 GBP2024-12-31
2,769,299 GBP2023-12-31
Property, Plant & Equipment - Depreciation Expense
103,697 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
12,333,762 GBP2024-12-31
11,916,164 GBP2023-12-31
8,947,294 GBP2023-01-01
Cash at bank and in hand
12,333,762 GBP2024-12-31
11,916,164 GBP2023-12-31
Audit Fees/Expenses
39,500 GBP2024-01-01 ~ 2024-12-31
41,800 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
5,455,734 GBP2024-01-01 ~ 2024-12-31
5,162,201 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
835,679 GBP2024-01-01 ~ 2024-12-31
656,444 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
6,872,812 GBP2024-01-01 ~ 2024-12-31
6,227,830 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
199,344 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-44,343 GBP2024-01-01 ~ 2024-12-31
674,140 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-67,099 GBP2024-01-01 ~ 2024-12-31
626,001 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
2,900,000 GBP2024-01-01 ~ 2024-12-31
2,107,540 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
12,669,182 GBP2024-12-31
10,694,376 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
9,942,325 GBP2024-12-31
8,220,823 GBP2023-12-31
Intangible Assets
Development expenditure
2,726,857 GBP2024-12-31
2,473,553 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,217,754 GBP2024-12-31
4,996,365 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,749,274 GBP2024-12-31
2,243,329 GBP2023-12-31
Other Debtors
Current
32,644 GBP2024-12-31
52,624 GBP2023-12-31
Prepayments/Accrued Income
Current
2,016,014 GBP2024-12-31
999,814 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
1,292,950 GBP2024-12-31
1,248,607 GBP2023-12-31
Debtors
Current
8,308,636 GBP2024-12-31
9,540,739 GBP2023-12-31
Trade Creditors/Trade Payables
Current
483,094 GBP2024-12-31
546,800 GBP2023-12-31
Amounts owed to group undertakings
Current
353,134 GBP2024-12-31
138,513 GBP2023-12-31
Taxation/Social Security Payable
Current
275,517 GBP2024-12-31
153,504 GBP2023-12-31
Other Creditors
Current
15,492,826 GBP2024-12-31
13,812,458 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
2,375,031 GBP2024-12-31
1,780,451 GBP2023-12-31
Creditors
Current
18,979,602 GBP2024-12-31
16,431,726 GBP2023-12-31
Net Deferred Tax Liability/Asset
1,292,950 GBP2024-12-31
1,248,607 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
44,343 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
252,098 shares2024-12-31
252,098 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31