Administrative Expenses
-2,934,073 GBP2024-01-01 ~ 2024-12-31
-2,212,223 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,576,846 GBP2024-01-01 ~ 2024-12-31
988,300 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other
84,303 GBP2024-12-31
112,608 GBP2023-12-31
Property, Plant & Equipment
124,148 GBP2024-12-31
34,403 GBP2023-12-31
Fixed Assets
208,451 GBP2024-12-31
147,011 GBP2023-12-31
Debtors
3,905,664 GBP2024-12-31
2,611,651 GBP2023-12-31
Cash at bank and in hand
1,935,562 GBP2024-12-31
1,213,259 GBP2023-12-31
Current Assets
8,467,996 GBP2024-12-31
5,403,610 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-3,489,355 GBP2023-12-31
Net Current Assets/Liabilities
3,410,638 GBP2024-12-31
1,914,255 GBP2023-12-31
Total Assets Less Current Liabilities
3,619,089 GBP2024-12-31
2,061,266 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
0 GBP2024-12-31
Net Assets/Liabilities
3,609,761 GBP2024-12-31
2,032,915 GBP2023-12-31
Equity
Called up share capital
3,000 GBP2024-12-31
3,000 GBP2023-12-31
3,000 GBP2022-12-31
Retained earnings (accumulated losses)
3,606,761 GBP2024-12-31
2,029,915 GBP2023-12-31
1,091,615 GBP2022-12-31
Equity
3,609,761 GBP2024-12-31
2,032,915 GBP2023-12-31
1,094,615 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,576,846 GBP2024-01-01 ~ 2024-12-31
988,300 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-50,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
242024-01-01 ~ 2024-12-31
192023-01-01 ~ 2023-12-31
Wages/Salaries
1,563,380 GBP2024-01-01 ~ 2024-12-31
1,104,304 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
23,970 GBP2024-01-01 ~ 2024-12-31
19,381 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
1,767,554 GBP2024-01-01 ~ 2024-12-31
1,252,516 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
24,500 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
234,741 GBP2024-01-01 ~ 2024-12-31
82,886 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
4,159 GBP2024-01-01 ~ 2024-12-31
8,486 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
4,631 GBP2024-01-01 ~ 2024-12-31
526 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,931,537 GBP2024-01-01 ~ 2024-12-31
1,231,277 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
64,361 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
167,008 GBP2023-12-31
Intangible Assets - Gross Cost
262,373 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
115,723 GBP2024-12-31
101,806 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
178,070 GBP2024-12-31
149,765 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
13,917 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
28,305 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
51,285 GBP2024-12-31
65,202 GBP2023-12-31
Intangible Assets
84,303 GBP2024-12-31
112,608 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
22,825 GBP2024-12-31
22,749 GBP2023-12-31
Furniture and fittings
28,072 GBP2024-12-31
25,676 GBP2023-12-31
Computers
49,764 GBP2024-12-31
39,194 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
258,126 GBP2024-12-31
153,119 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
34,043 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
20,895 GBP2024-12-31
20,565 GBP2023-12-31
Furniture and fittings
20,909 GBP2024-12-31
20,076 GBP2023-12-31
Computers
34,566 GBP2024-12-31
23,874 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
133,978 GBP2024-12-31
118,716 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
330 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
833 GBP2024-01-01 ~ 2024-12-31
Computers
10,692 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
15,262 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
34,043 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
1,930 GBP2024-12-31
2,184 GBP2023-12-31
Furniture and fittings
7,163 GBP2024-12-31
5,600 GBP2023-12-31
Computers
15,198 GBP2024-12-31
15,320 GBP2023-12-31
Land and buildings
0 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,166,044 GBP2024-12-31
2,136,346 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
519,228 GBP2024-12-31
5,000 GBP2023-12-31
Other Debtors
Current
1,123,066 GBP2024-12-31
421,755 GBP2023-12-31
Prepayments/Accrued Income
Current
97,326 GBP2024-12-31
48,550 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
19,558 GBP2024-12-31
51,640 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,723,937 GBP2024-12-31
1,210,590 GBP2023-12-31
Corporation Tax Payable
Current
152,863 GBP2024-12-31
242,451 GBP2023-12-31
Other Taxation & Social Security Payable
Current
559,417 GBP2024-12-31
449,637 GBP2023-12-31
Other Creditors
Current
1,212,284 GBP2024-12-31
946,265 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,389,299 GBP2024-12-31
588,772 GBP2023-12-31
Creditors
Current
5,057,358 GBP2024-12-31
3,489,355 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
0 GBP2024-12-31
23,654 GBP2023-12-31
Bank Borrowings
19,558 GBP2024-12-31
75,294 GBP2023-12-31
Total Borrowings
Current
19,558 GBP2024-12-31
51,640 GBP2023-12-31
Non-current
0 GBP2024-12-31
23,654 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
3,000 shares2024-12-31
3,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
180,396 GBP2024-12-31
155,362 GBP2023-12-31
Between two and five year
229,027 GBP2024-12-31
123,390 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
409,423 GBP2024-12-31
278,752 GBP2023-12-31