Average Number of Employees
872024-01-01 ~ 2024-12-31
892023-01-01 ~ 2023-12-31
Intangible Assets
363,196 GBP2024-12-31
609,722 GBP2023-12-31
Property, Plant & Equipment
116,313 GBP2024-12-31
128,469 GBP2023-12-31
Fixed Assets - Investments
6 GBP2024-12-31
6 GBP2023-12-31
Fixed Assets
479,515 GBP2024-12-31
738,197 GBP2023-12-31
Debtors
Non-current
1,701,273 GBP2024-12-31
1,625,005 GBP2023-12-31
Current
10,504,410 GBP2024-12-31
10,119,886 GBP2023-12-31
Cash at bank and in hand
1,691,034 GBP2024-12-31
2,217,275 GBP2023-12-31
Current Assets
13,896,717 GBP2024-12-31
13,962,166 GBP2023-12-31
Net Current Assets/Liabilities
3,494,825 GBP2024-12-31
3,633,170 GBP2023-12-31
Total Assets Less Current Liabilities
3,974,340 GBP2024-12-31
4,371,367 GBP2023-12-31
Net Assets/Liabilities
3,974,340 GBP2024-12-31
4,371,367 GBP2023-12-31
Equity
Called up share capital
1,535,000 GBP2024-12-31
1,535,000 GBP2023-12-31
1,535,000 GBP2023-01-01
Retained earnings (accumulated losses)
2,439,340 GBP2024-12-31
2,836,367 GBP2023-12-31
2,805,791 GBP2023-01-01
Profit/Loss
-397,027 GBP2024-01-01 ~ 2024-12-31
30,576 GBP2023-01-01 ~ 2023-12-31
Equity
3,974,340 GBP2024-12-31
4,371,367 GBP2023-12-31
4,340,791 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
-397,027 GBP2024-01-01 ~ 2024-12-31
30,576 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-397,027 GBP2024-01-01 ~ 2024-12-31
30,576 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-397,027 GBP2024-01-01 ~ 2024-12-31
30,576 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
615,000 GBP2024-12-31
615,000 GBP2023-12-31
Goodwill
1,634,373 GBP2024-12-31
1,634,373 GBP2023-12-31
Intangible Assets - Gross Cost
2,249,373 GBP2024-12-31
2,249,373 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
269,358 GBP2024-12-31
140,408 GBP2023-12-31
Goodwill
1,616,819 GBP2024-12-31
1,499,243 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,886,177 GBP2024-12-31
1,639,651 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
246,526 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
345,642 GBP2024-12-31
474,592 GBP2023-12-31
Goodwill
17,554 GBP2024-12-31
135,130 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,870,810 GBP2024-12-31
2,839,011 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
2,710,542 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
43,955 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,754,497 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
116,313 GBP2024-12-31
128,469 GBP2023-12-31
Other Debtors
Non-current
1,250,000 GBP2024-12-31
1,250,000 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
6,399,696 GBP2024-12-31
6,860,588 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,343,103 GBP2024-12-31
492,482 GBP2023-12-31
Other Debtors
Current
500,230 GBP2024-12-31
223,770 GBP2023-12-31
Prepayments/Accrued Income
Current
2,261,381 GBP2024-12-31
2,543,046 GBP2023-12-31
Bank Overdrafts
-5,673,131 GBP2024-12-31
-6,031,176 GBP2023-12-31
Cash and Cash Equivalents
-3,982,097 GBP2024-12-31
-3,813,901 GBP2023-12-31
Bank Overdrafts
Current
5,673,131 GBP2024-12-31
6,031,176 GBP2023-12-31
Trade Creditors/Trade Payables
Current
267,586 GBP2024-12-31
174,879 GBP2023-12-31
Amounts owed to group undertakings
Current
19,801 GBP2024-12-31
19,801 GBP2023-12-31
Taxation/Social Security Payable
Current
653,431 GBP2024-12-31
694,715 GBP2023-12-31
Other Creditors
Current
30,728 GBP2024-12-31
8,578 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
3,757,215 GBP2024-12-31
3,399,847 GBP2023-12-31
Creditors
Current
10,401,892 GBP2024-12-31
10,328,996 GBP2023-12-31
Net Deferred Tax Liability/Asset
451,273 GBP2024-12-31
375,005 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
76,268 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,100,000 shares2024-12-31
4,100,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
0.102024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
2,250,000 shares2024-12-31
2,250,000 shares2023-12-31
Par Value of Share
Class 2 ordinary share
0.102024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
100,000 shares2024-12-31
100,000 shares2023-12-31
Par Value of Share
Class 3 ordinary share
1.002024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
8,000,000 shares2024-12-31
8,000,000 shares2023-12-31
Par Value of Share
Class 4 ordinary share
0.102024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
104,760 GBP2024-12-31
126,204 GBP2023-12-31
Between one and five year
23,723 GBP2024-12-31
133,650 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
128,483 GBP2024-12-31
259,854 GBP2023-12-31