Cost of Sales
-7,099,857 GBP2023-01-01 ~ 2023-12-31
-6,955,970 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-17,835,779 GBP2023-01-01 ~ 2023-12-31
-18,217,668 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
4,419 GBP2023-01-01 ~ 2023-12-31
5,584 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-801,130 GBP2023-01-01 ~ 2023-12-31
-734,050 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-878,952 GBP2023-01-01 ~ 2023-12-31
-191,011 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
2,537,280 GBP2023-12-31
3,416,232 GBP2022-12-31
3,607,243 GBP2021-12-31
Intangible Assets
Other
353,579 GBP2023-12-31
584,730 GBP2022-12-31
Property, Plant & Equipment
406,342 GBP2023-12-31
186,033 GBP2022-12-31
Fixed Assets - Investments
1,422,519 GBP2023-12-31
1,422,519 GBP2022-12-31
Fixed Assets
2,182,440 GBP2023-12-31
2,193,282 GBP2022-12-31
Debtors
25,049,878 GBP2023-12-31
22,480,527 GBP2022-12-31
Cash at bank and in hand
16,816,224 GBP2023-12-31
20,584,864 GBP2022-12-31
Current Assets
41,866,102 GBP2023-12-31
43,065,391 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-33,596,979 GBP2023-12-31
-33,924,039 GBP2022-12-31
Net Current Assets/Liabilities
8,269,123 GBP2023-12-31
9,141,352 GBP2022-12-31
Total Assets Less Current Liabilities
10,451,563 GBP2023-12-31
11,334,634 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-4,000,000 GBP2023-12-31
-4,000,000 GBP2022-12-31
Net Assets/Liabilities
6,637,280 GBP2023-12-31
7,516,232 GBP2022-12-31
Equity
Called up share capital
4,100,000 GBP2023-12-31
4,100,000 GBP2022-12-31
Equity
6,637,280 GBP2023-12-31
7,516,232 GBP2022-12-31
Average Number of Employees
1162023-01-01 ~ 2023-12-31
1372022-01-01 ~ 2022-12-31
Wages/Salaries
8,636,349 GBP2023-01-01 ~ 2023-12-31
8,260,973 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
300,228 GBP2023-01-01 ~ 2023-12-31
313,441 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
9,902,006 GBP2023-01-01 ~ 2023-12-31
9,649,034 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
101,375 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
1,110,135 GBP2023-01-01 ~ 2023-12-31
1,043,605 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-24,961 GBP2023-01-01 ~ 2023-12-31
-24,817 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
1,003,119 GBP2023-12-31
1,003,119 GBP2022-12-31
Computer software
652,390 GBP2023-12-31
643,890 GBP2022-12-31
Development expenditure
9,723,984 GBP2023-12-31
9,603,984 GBP2022-12-31
Intangible Assets - Gross Cost
11,379,493 GBP2023-12-31
11,250,993 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
1,003,119 GBP2023-12-31
1,003,119 GBP2022-12-31
Development expenditure
9,407,989 GBP2023-12-31
9,077,747 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
11,025,914 GBP2023-12-31
10,666,263 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
0 GBP2023-01-01 ~ 2023-12-31
Development expenditure
330,242 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
359,651 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
0 GBP2023-12-31
0 GBP2022-12-31
Development expenditure
315,995 GBP2023-12-31
526,237 GBP2022-12-31
Intangible Assets
353,579 GBP2023-12-31
584,730 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
568,009 GBP2023-12-31
248,057 GBP2022-12-31
Furniture and fittings
428,543 GBP2023-12-31
428,543 GBP2022-12-31
Computers
1,001,482 GBP2023-12-31
1,001,482 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,998,034 GBP2023-12-31
1,678,082 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
235,915 GBP2023-12-31
210,263 GBP2022-12-31
Furniture and fittings
426,237 GBP2023-12-31
407,672 GBP2022-12-31
Computers
929,540 GBP2023-12-31
874,114 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,591,692 GBP2023-12-31
1,492,049 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
25,652 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
18,565 GBP2023-01-01 ~ 2023-12-31
Computers
55,426 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
99,643 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
332,094 GBP2023-12-31
37,794 GBP2022-12-31
Furniture and fittings
2,306 GBP2023-12-31
20,871 GBP2022-12-31
Computers
71,942 GBP2023-12-31
127,368 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
9,962,109 GBP2023-12-31
10,381,503 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
208,252 GBP2023-12-31
261,921 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
12,184,079 GBP2023-12-31
9,713,457 GBP2022-12-31
Other Debtors
Current
186,746 GBP2023-12-31
227,546 GBP2022-12-31
Prepayments/Accrued Income
Current
2,307,980 GBP2023-12-31
1,695,388 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
24,849,166 GBP2023-12-31
22,279,815 GBP2022-12-31
Other Remaining Borrowings
Current
1,000,000 GBP2023-12-31
1,000,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
21,999,463 GBP2023-12-31
24,196,252 GBP2022-12-31
Amounts owed to group undertakings
Current
2,719,286 GBP2023-12-31
2,334,180 GBP2022-12-31
Other Taxation & Social Security Payable
Current
336,200 GBP2023-12-31
328,880 GBP2022-12-31
Other Creditors
Current
1,804,062 GBP2023-12-31
1,058,461 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
5,737,968 GBP2023-12-31
5,006,266 GBP2022-12-31
Creditors
Current
33,596,979 GBP2023-12-31
33,924,039 GBP2022-12-31
Other Remaining Borrowings
Non-current
4,000,000 GBP2023-12-31
4,000,000 GBP2022-12-31
Total Borrowings
5,000,000 GBP2023-12-31
5,000,000 GBP2022-12-31
Current
1,000,000 GBP2023-12-31
1,000,000 GBP2022-12-31
Non-current
4,000,000 GBP2023-12-31
4,000,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
282,300 GBP2023-12-31
263,572 GBP2022-12-31
Between two and five year
662,164 GBP2023-12-31
879,138 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
944,464 GBP2023-12-31
1,142,710 GBP2022-12-31