Cost of Sales
0 GBP2024-01-01 ~ 2024-12-31
-4,879 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-6,016,134 GBP2024-01-01 ~ 2024-12-31
-5,609,453 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
656,965 GBP2024-01-01 ~ 2024-12-31
662,212 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
418,541 GBP2024-01-01 ~ 2024-12-31
446,138 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
2,646,510 GBP2024-12-31
2,627,969 GBP2023-12-31
2,606,831 GBP2022-12-31
Dividends Paid
-400,000 GBP2024-01-01 ~ 2024-12-31
Retained earnings (accumulated losses)
-425,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
694,310 GBP2024-12-31
994,048 GBP2023-12-31
Property, Plant & Equipment
37,569 GBP2024-12-31
34,645 GBP2023-12-31
Fixed Assets
731,879 GBP2024-12-31
1,028,693 GBP2023-12-31
Debtors
3,947,456 GBP2024-12-31
4,020,895 GBP2023-12-31
Cash at bank and in hand
198,576 GBP2024-12-31
797,568 GBP2023-12-31
Current Assets
4,146,032 GBP2024-12-31
4,818,463 GBP2023-12-31
Net Current Assets/Liabilities
2,064,632 GBP2024-12-31
1,869,277 GBP2023-12-31
Total Assets Less Current Liabilities
2,796,511 GBP2024-12-31
2,897,970 GBP2023-12-31
Net Assets/Liabilities
2,646,511 GBP2024-12-31
2,627,970 GBP2023-12-31
Equity
Called up share capital
1 GBP2024-12-31
1 GBP2023-12-31
Equity
2,646,511 GBP2024-12-31
2,627,970 GBP2023-12-31
Audit Fees/Expenses
8,250 GBP2024-01-01 ~ 2024-12-31
8,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
812024-01-01 ~ 2024-12-31
792023-01-01 ~ 2023-12-31
Wages/Salaries
3,329,257 GBP2024-01-01 ~ 2024-12-31
3,086,231 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
418,959 GBP2024-01-01 ~ 2024-12-31
348,926 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,078,128 GBP2024-01-01 ~ 2024-12-31
3,779,170 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
884,394 GBP2024-01-01 ~ 2024-12-31
799,951 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
3,424,650 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
2,730,340 GBP2024-12-31
2,430,602 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
299,738 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
70,012 GBP2023-12-31
Plant and equipment
67,209 GBP2024-12-31
67,209 GBP2023-12-31
Furniture and fittings
72,112 GBP2024-12-31
72,112 GBP2023-12-31
Computers
60,845 GBP2024-12-31
41,191 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
270,178 GBP2024-12-31
250,524 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
-1,969 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-1,969 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
60,960 GBP2023-12-31
Plant and equipment
67,059 GBP2024-12-31
66,574 GBP2023-12-31
Furniture and fittings
72,104 GBP2024-12-31
72,104 GBP2023-12-31
Computers
31,208 GBP2024-12-31
16,241 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
232,609 GBP2024-12-31
215,879 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
485 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
16,714 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
18,477 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
-1,747 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,747 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
150 GBP2024-12-31
635 GBP2023-12-31
Furniture and fittings
8 GBP2024-12-31
8 GBP2023-12-31
Computers
29,637 GBP2024-12-31
24,950 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,379,784 GBP2024-12-31
1,356,501 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
43,423 GBP2024-12-31
46,959 GBP2023-12-31
Other Debtors
Current
917 GBP2024-12-31
1,590 GBP2023-12-31
Prepayments/Accrued Income
Current
202,803 GBP2024-12-31
181,024 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
187,828 GBP2024-12-31
220,000 GBP2023-12-31
Other Remaining Borrowings
Current
175,239 GBP2024-12-31
405,503 GBP2023-12-31
Trade Creditors/Trade Payables
Current
161,897 GBP2024-12-31
154,823 GBP2023-12-31
Amounts owed to group undertakings
Current
123,488 GBP2024-12-31
177,393 GBP2023-12-31
Corporation Tax Payable
Current
323,291 GBP2024-12-31
295,632 GBP2023-12-31
Other Taxation & Social Security Payable
Current
712,624 GBP2024-12-31
638,133 GBP2023-12-31
Other Creditors
Current
100,118 GBP2024-12-31
543,955 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
296,915 GBP2024-12-31
513,747 GBP2023-12-31
Creditors
Current
2,081,400 GBP2024-12-31
2,949,186 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
150,000 GBP2024-12-31
270,000 GBP2023-12-31
Bank Borrowings
337,828 GBP2024-12-31
490,000 GBP2023-12-31
Total Borrowings
513,067 GBP2024-12-31
895,503 GBP2023-12-31
Current
363,067 GBP2024-12-31
625,503 GBP2023-12-31
Non-current
150,000 GBP2024-12-31
270,000 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
1 shares2024-12-31
1 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
174,505 GBP2024-12-31
170,637 GBP2023-12-31
Between two and five year
274,657 GBP2024-12-31
414,973 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
449,162 GBP2024-12-31
585,610 GBP2023-12-31