Average Number of Employees
412024-01-01 ~ 2024-12-31
342023-01-01 ~ 2023-12-31
Turnover/Revenue
13,119,128 GBP2024-01-01 ~ 2024-12-31
10,411,267 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-8,310,377 GBP2024-01-01 ~ 2024-12-31
-6,747,796 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,808,751 GBP2024-01-01 ~ 2024-12-31
3,663,471 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,520,229 GBP2024-01-01 ~ 2024-12-31
-2,785,298 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,306,410 GBP2024-01-01 ~ 2024-12-31
365,663 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
80,760 GBP2024-01-01 ~ 2024-12-31
17,067 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,403,986 GBP2024-01-01 ~ 2024-12-31
358,128 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,067,860 GBP2024-01-01 ~ 2024-12-31
158,705 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
53,386 GBP2024-12-31
64,759 GBP2023-12-31
Property, Plant & Equipment
22,431 GBP2024-12-31
16,231 GBP2023-12-31
Fixed Assets
75,817 GBP2024-12-31
80,990 GBP2023-12-31
Debtors
Current
830,085 GBP2024-12-31
918,878 GBP2023-12-31
Cash at bank and in hand
6,424,289 GBP2024-12-31
4,680,173 GBP2023-12-31
Current Assets
7,254,374 GBP2024-12-31
5,599,051 GBP2023-12-31
Net Current Assets/Liabilities
2,319,439 GBP2024-12-31
1,533,201 GBP2023-12-31
Total Assets Less Current Liabilities
2,395,256 GBP2024-12-31
1,614,191 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-36,308 GBP2023-12-31
Net Assets/Liabilities
2,391,380 GBP2024-12-31
1,572,335 GBP2023-12-31
Equity
Called up share capital
3,141 GBP2024-12-31
2,756 GBP2023-12-31
2,756 GBP2023-01-01
Share premium
1,730,246 GBP2024-12-31
1,381,394 GBP2023-12-31
1,381,394 GBP2023-01-01
Retained earnings (accumulated losses)
657,993 GBP2024-12-31
188,185 GBP2023-12-31
29,480 GBP2023-01-01
Equity
2,391,380 GBP2024-12-31
1,572,335 GBP2023-12-31
1,413,630 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,067,860 GBP2024-01-01 ~ 2024-12-31
158,705 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,067,860 GBP2024-01-01 ~ 2024-12-31
158,705 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,067,860 GBP2024-01-01 ~ 2024-12-31
158,705 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-598,052 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
-598,052 GBP2024-01-01 ~ 2024-12-31
Issue of Equity Instruments
Called up share capital
385 GBP2024-01-01 ~ 2024-12-31
Issue of Equity Instruments
349,237 GBP2024-01-01 ~ 2024-12-31
Equity - Income/Expense Recognised Directly
Called up share capital
385 GBP2024-01-01 ~ 2024-12-31
Retained earnings (accumulated losses)
-598,052 GBP2024-01-01 ~ 2024-12-31
Equity - Income/Expense Recognised Directly
-248,815 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Depreciation Expense
7,983 GBP2024-01-01 ~ 2024-12-31
5,404 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
6,424,289 GBP2024-12-31
4,680,173 GBP2023-12-31
3,184,306 GBP2023-01-01
Property, Plant & Equipment - Depreciation rate used
Furniture and fittings
202024-01-01 ~ 2024-12-31
Office equipment
202024-01-01 ~ 2024-12-31
Computers
332024-01-01 ~ 2024-12-31
Audit Fees/Expenses
10,500 GBP2024-01-01 ~ 2024-12-31
7,875 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,862,856 GBP2024-01-01 ~ 2024-12-31
1,430,937 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
195,015 GBP2024-01-01 ~ 2024-12-31
143,306 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,137,105 GBP2024-01-01 ~ 2024-12-31
1,651,558 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
410,200 GBP2024-01-01 ~ 2024-12-31
270,270 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-1,672 GBP2024-01-01 ~ 2024-12-31
42,765 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
598,052 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Gross Cost
Development expenditure
169,441 GBP2024-12-31
149,828 GBP2023-12-31
Computer software
34,875 GBP2024-12-31
34,875 GBP2023-12-31
Goodwill
141,447 GBP2024-12-31
141,447 GBP2023-12-31
Intangible Assets - Gross Cost
345,763 GBP2024-12-31
326,150 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
116,055 GBP2024-12-31
85,069 GBP2023-12-31
Goodwill
141,447 GBP2024-12-31
141,447 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
292,377 GBP2024-12-31
261,391 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
30,986 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
53,386 GBP2024-12-31
64,759 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
36,701 GBP2024-12-31
28,202 GBP2023-12-31
Office equipment
12,417 GBP2024-12-31
12,417 GBP2023-12-31
Computers
76,661 GBP2024-12-31
70,977 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
125,779 GBP2024-12-31
111,596 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
27,870 GBP2023-12-31
Office equipment
11,550 GBP2023-12-31
Computers
55,945 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
95,365 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers, Owned/Freehold
7,151 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
7,983 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
28,202 GBP2024-12-31
Office equipment
12,050 GBP2024-12-31
Computers
63,096 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
103,348 GBP2024-12-31
Property, Plant & Equipment
Furniture and fittings
8,499 GBP2024-12-31
332 GBP2023-12-31
Office equipment
367 GBP2024-12-31
867 GBP2023-12-31
Computers
13,565 GBP2024-12-31
15,032 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
20,349 GBP2023-12-31
Other Debtors
Current
120,229 GBP2024-12-31
106,433 GBP2023-12-31
Prepayments/Accrued Income
Current
682,068 GBP2024-12-31
782,196 GBP2023-12-31
Bank Borrowings
Current
36,308 GBP2024-12-31
67,961 GBP2023-12-31
Other Remaining Borrowings
Current
394,139 GBP2023-12-31
Trade Creditors/Trade Payables
Current
45,968 GBP2024-12-31
27,119 GBP2023-12-31
Corporation Tax Payable
Current
355,298 GBP2024-12-31
192,352 GBP2023-12-31
Taxation/Social Security Payable
Current
76,269 GBP2024-12-31
57,916 GBP2023-12-31
Other Creditors
Current
100,000 GBP2024-12-31
119,069 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
4,321,092 GBP2024-12-31
3,207,294 GBP2023-12-31
Creditors
Current
4,934,935 GBP2024-12-31
4,065,850 GBP2023-12-31
Bank Borrowings
Non-current
36,308 GBP2023-12-31
Creditors
Non-current
36,308 GBP2023-12-31
Total Borrowings
36,308 GBP2024-12-31
498,408 GBP2023-12-31
Net Deferred Tax Liability/Asset
-3,876 GBP2024-12-31
-5,548 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
1,672 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-5,667 GBP2024-12-31
-6,960 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
3,141 shares2024-12-31
2,756 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
42,000 GBP2024-12-31
39,900 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
42,000 GBP2024-12-31
39,900 GBP2023-12-31