Average Number of Employees
02024-01-01 ~ 2024-12-31
02023-01-01 ~ 2023-12-31
Intangible Assets
305,197 GBP2024-12-31
148,584 GBP2023-12-31
Property, Plant & Equipment
210,528 GBP2024-12-31
214,301 GBP2023-12-31
Fixed Assets - Investments
74 GBP2024-12-31
74 GBP2023-12-31
Fixed Assets
515,799 GBP2024-12-31
362,959 GBP2023-12-31
Debtors
Non-current
55,212 GBP2024-12-31
71,850 GBP2023-12-31
Current
8,549,855 GBP2024-12-31
8,577,938 GBP2023-12-31
Cash at bank and in hand
498,121 GBP2024-12-31
1,902,890 GBP2023-12-31
Current Assets
9,103,188 GBP2024-12-31
10,552,678 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-6,746,239 GBP2024-12-31
-8,754,787 GBP2023-12-31
Net Current Assets/Liabilities
2,356,949 GBP2024-12-31
1,797,891 GBP2023-12-31
Total Assets Less Current Liabilities
2,872,748 GBP2024-12-31
2,160,850 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-184,860 GBP2024-12-31
-531,051 GBP2023-12-31
Net Assets/Liabilities
2,561,072 GBP2024-12-31
1,541,659 GBP2023-12-31
Equity
Called up share capital
30,000 GBP2024-12-31
30,000 GBP2023-12-31
30,000 GBP2023-01-01
Capital redemption reserve
100,834 GBP2024-12-31
100,834 GBP2023-12-31
100,834 GBP2023-01-01
Retained earnings (accumulated losses)
2,430,238 GBP2024-12-31
1,410,825 GBP2023-12-31
1,174,215 GBP2023-01-01
Profit/Loss
2,159,413 GBP2024-01-01 ~ 2024-12-31
236,610 GBP2023-01-01 ~ 2023-12-31
Equity
2,561,072 GBP2024-12-31
1,541,659 GBP2023-12-31
1,305,049 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,159,413 GBP2024-01-01 ~ 2024-12-31
236,610 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,140,000 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
-1,140,000 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Gross Cost
Development expenditure
589,059 GBP2024-12-31
447,787 GBP2023-12-31
Intangible Assets - Gross Cost
678,872 GBP2024-12-31
447,787 GBP2023-12-31
Computer software
89,813 GBP2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
368,433 GBP2024-12-31
299,203 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
373,675 GBP2024-12-31
299,203 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
74,472 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
220,626 GBP2024-12-31
148,584 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
167,065 GBP2024-12-31
112,909 GBP2023-12-31
Motor vehicles
183,052 GBP2024-12-31
183,052 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
350,117 GBP2024-12-31
295,961 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-1,090 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-1,090 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
51,121 GBP2023-12-31
Motor vehicles
30,539 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
81,660 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
43,758 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
43,758 GBP2024-01-01 ~ 2024-12-31
Motor vehicles, Under hire purchased contracts or finance leases
14,656 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
14,656 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-485 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-485 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
94,394 GBP2024-12-31
Motor vehicles
45,195 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
139,589 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
72,671 GBP2024-12-31
61,788 GBP2023-12-31
Motor vehicles
137,857 GBP2024-12-31
152,513 GBP2023-12-31
Other Debtors
Non-current
55,212 GBP2024-12-31
71,850 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
7,651,062 GBP2024-12-31
8,093,362 GBP2023-12-31
Other Debtors
Current
610,406 GBP2024-12-31
301,293 GBP2023-12-31
Prepayments/Accrued Income
Current
288,387 GBP2024-12-31
183,283 GBP2023-12-31
Cash and Cash Equivalents
498,121 GBP2024-12-31
1,902,890 GBP2023-12-31
Bank Borrowings
Current
350,000 GBP2024-12-31
350,000 GBP2023-12-31
Trade Creditors/Trade Payables
Current
161,642 GBP2024-12-31
1,174,974 GBP2023-12-31
Amounts owed to group undertakings
Current
523,833 GBP2024-12-31
344,894 GBP2023-12-31
Corporation Tax Payable
Current
264,867 GBP2024-12-31
537,388 GBP2023-12-31
Taxation/Social Security Payable
Current
876,425 GBP2024-12-31
1,237,971 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
2,335 GBP2024-12-31
8,480 GBP2023-12-31
Other Creditors
Current
3,884,552 GBP2024-12-31
2,533,426 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
682,585 GBP2024-12-31
2,567,654 GBP2023-12-31
Creditors
Current
6,746,239 GBP2024-12-31
8,754,787 GBP2023-12-31
Bank Borrowings
Non-current
116,667 GBP2024-12-31
466,667 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
68,193 GBP2024-12-31
64,384 GBP2023-12-31
Creditors
Non-current
184,860 GBP2024-12-31
531,051 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
350,000 GBP2024-12-31
350,000 GBP2023-12-31
Total Borrowings
466,667 GBP2024-12-31
816,667 GBP2023-12-31
Net Deferred Tax Liability/Asset
-126,816 GBP2024-12-31
-88,140 GBP2023-12-31
-40,702 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-38,676 GBP2024-01-01 ~ 2024-12-31
-47,438 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-126,816 GBP2024-12-31
-88,140 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
30,000 shares2024-12-31
30,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31