Cost of Sales
-6,422,058 GBP2024-01-01 ~ 2024-12-31
-7,099,857 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-17,644,893 GBP2024-01-01 ~ 2024-12-31
-17,835,779 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
16,083 GBP2024-01-01 ~ 2024-12-31
4,419 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-387,196 GBP2024-01-01 ~ 2024-12-31
-278,088 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-5,130,435 GBP2024-01-01 ~ 2024-12-31
-801,130 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-5,111,302 GBP2024-01-01 ~ 2024-12-31
-878,952 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
-2,574,022 GBP2024-12-31
2,537,280 GBP2023-12-31
3,416,232 GBP2022-12-31
Intangible Assets
Other
50,999 GBP2024-12-31
353,579 GBP2023-12-31
Property, Plant & Equipment
360,506 GBP2024-12-31
406,342 GBP2023-12-31
Fixed Assets - Investments
422,519 GBP2024-12-31
1,422,519 GBP2023-12-31
Fixed Assets
834,024 GBP2024-12-31
2,182,440 GBP2023-12-31
Debtors
19,075,804 GBP2024-12-31
25,049,878 GBP2023-12-31
Cash at bank and in hand
12,905,926 GBP2024-12-31
16,816,224 GBP2023-12-31
Current Assets
31,981,730 GBP2024-12-31
41,866,102 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-33,596,979 GBP2023-12-31
Net Current Assets/Liabilities
8,322,335 GBP2024-12-31
8,269,123 GBP2023-12-31
Total Assets Less Current Liabilities
9,156,359 GBP2024-12-31
10,451,563 GBP2023-12-31
Net Assets/Liabilities
1,525,978 GBP2024-12-31
6,637,280 GBP2023-12-31
Equity
Called up share capital
4,100,000 GBP2024-12-31
4,100,000 GBP2023-12-31
Equity
1,525,978 GBP2024-12-31
6,637,280 GBP2023-12-31
Average Number of Employees
1462024-01-01 ~ 2024-12-31
1492023-01-01 ~ 2023-12-31
Wages/Salaries
8,426,472 GBP2024-01-01 ~ 2024-12-31
8,636,349 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
305,152 GBP2024-01-01 ~ 2024-12-31
300,228 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
9,729,517 GBP2024-01-01 ~ 2024-12-31
9,902,006 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
1,271,539 GBP2024-01-01 ~ 2024-12-31
1,110,135 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
75,192 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
11,633 GBP2024-01-01 ~ 2024-12-31
-24,961 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
1,003,119 GBP2024-12-31
1,003,119 GBP2023-12-31
Computer software
677,603 GBP2024-12-31
652,390 GBP2023-12-31
Development expenditure
9,423,984 GBP2024-12-31
9,723,984 GBP2023-12-31
Intangible Assets - Gross Cost
11,104,706 GBP2024-12-31
11,379,493 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
1,003,119 GBP2024-12-31
1,003,119 GBP2023-12-31
Development expenditure
9,417,982 GBP2024-12-31
9,407,989 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
11,053,707 GBP2024-12-31
11,025,914 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
0 GBP2024-01-01 ~ 2024-12-31
Development expenditure
119,005 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
136,805 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Goodwill
0 GBP2024-12-31
0 GBP2023-12-31
Development expenditure
6,002 GBP2024-12-31
315,995 GBP2023-12-31
Intangible Assets
50,999 GBP2024-12-31
353,579 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
453,395 GBP2024-12-31
428,543 GBP2023-12-31
Computers
987,545 GBP2024-12-31
1,001,482 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,043,381 GBP2024-12-31
1,998,034 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
-13,937 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-13,937 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
602,441 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
435,895 GBP2024-12-31
426,237 GBP2023-12-31
Computers
961,607 GBP2024-12-31
929,540 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,682,875 GBP2024-12-31
1,591,692 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
9,658 GBP2024-01-01 ~ 2024-12-31
Computers
38,688 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
97,804 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
-6,621 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-6,621 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
285,373 GBP2024-12-31
Property, Plant & Equipment
Furniture and fittings
17,500 GBP2024-12-31
2,306 GBP2023-12-31
Computers
25,938 GBP2024-12-31
71,942 GBP2023-12-31
Land and buildings
332,094 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,924,393 GBP2024-12-31
9,962,109 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
0 GBP2024-12-31
208,252 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
13,063,766 GBP2024-12-31
12,184,079 GBP2023-12-31
Other Debtors
Current
220,591 GBP2024-12-31
186,746 GBP2023-12-31
Prepayments/Accrued Income
Current
1,666,342 GBP2024-12-31
2,307,980 GBP2023-12-31
Other Remaining Borrowings
Current
1,000,000 GBP2024-12-31
1,000,000 GBP2023-12-31
Trade Creditors/Trade Payables
Current
12,993,587 GBP2024-12-31
21,999,463 GBP2023-12-31
Amounts owed to group undertakings
Current
3,794,087 GBP2024-12-31
2,719,286 GBP2023-12-31
Other Taxation & Social Security Payable
Current
681,671 GBP2024-12-31
336,200 GBP2023-12-31
Other Creditors
Current
382,197 GBP2024-12-31
1,804,062 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
4,807,853 GBP2024-12-31
5,737,968 GBP2023-12-31
Creditors
Current
23,659,395 GBP2024-12-31
33,596,979 GBP2023-12-31
Other Remaining Borrowings
Non-current
6,572,796 GBP2024-12-31
4,000,000 GBP2023-12-31
Total Borrowings
7,572,796 GBP2024-12-31
5,000,000 GBP2023-12-31
Current
1,000,000 GBP2024-12-31
1,000,000 GBP2023-12-31
Non-current
6,572,796 GBP2024-12-31
4,000,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
232,840 GBP2024-12-31
282,300 GBP2023-12-31
Between two and five year
706,362 GBP2024-12-31
662,164 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
939,202 GBP2024-12-31
944,464 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
100,000 shares2024-12-31
100,000 shares2023-12-31