Cost of Sales
-21,111,961 GBP2024-01-01 ~ 2024-12-31
-22,142,873 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-4,484,747 GBP2024-01-01 ~ 2024-12-31
-5,695,297 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
33,532 GBP2024-01-01 ~ 2024-12-31
92,233 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
0 GBP2024-01-01 ~ 2024-12-31
-38,631 GBP2023-01-01 ~ 2023-12-31
38,631 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,297,788 GBP2024-01-01 ~ 2024-12-31
2,209,877 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,686,370 GBP2024-01-01 ~ 2024-12-31
1,610,049 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,686,370 GBP2024-01-01 ~ 2024-12-31
1,610,049 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
61,940 GBP2024-12-31
11,236 GBP2023-12-31
Other than goodwill
405,730 GBP2024-12-31
384,391 GBP2023-12-31
Intangible Assets
467,670 GBP2024-12-31
395,627 GBP2023-12-31
Property, Plant & Equipment
976,835 GBP2024-12-31
1,088,093 GBP2023-12-31
Fixed Assets - Investments
310,000 GBP2024-12-31
310,000 GBP2023-12-31
Fixed Assets
1,754,505 GBP2024-12-31
1,793,720 GBP2023-12-31
Debtors
17,544,943 GBP2024-12-31
16,673,146 GBP2023-12-31
Cash at bank and in hand
2,721 GBP2024-12-31
2,873 GBP2023-12-31
Current Assets
17,603,264 GBP2024-12-31
16,676,019 GBP2023-12-31
Net Current Assets/Liabilities
10,852,747 GBP2024-12-31
9,127,162 GBP2023-12-31
Total Assets Less Current Liabilities
12,607,252 GBP2024-12-31
10,920,882 GBP2023-12-31
Equity
Called up share capital
111,068 GBP2024-12-31
111,068 GBP2023-12-31
111,068 GBP2022-12-31
Share premium
35,000 GBP2024-12-31
35,000 GBP2023-12-31
35,000 GBP2022-12-31
Retained earnings (accumulated losses)
12,461,184 GBP2024-12-31
10,774,814 GBP2023-12-31
9,164,765 GBP2022-12-31
Equity
12,607,252 GBP2024-12-31
10,920,882 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,686,370 GBP2024-01-01 ~ 2024-12-31
1,610,049 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
23,720 GBP2024-01-01 ~ 2024-12-31
35,750 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
622024-01-01 ~ 2024-12-31
472023-01-01 ~ 2023-12-31
Wages/Salaries
1,912,527 GBP2024-01-01 ~ 2024-12-31
2,268,749 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
138,983 GBP2024-01-01 ~ 2024-12-31
62,841 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,282,798 GBP2024-01-01 ~ 2024-12-31
2,575,968 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
75,633 GBP2024-01-01 ~ 2024-12-31
92,873 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
0 GBP2024-01-01 ~ 2024-12-31
84,537 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
82,261 GBP2024-12-31
29,711 GBP2023-12-31
Development expenditure
833,297 GBP2024-12-31
572,320 GBP2023-12-31
Intangible Assets - Gross Cost
915,558 GBP2024-12-31
602,031 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
20,321 GBP2024-12-31
18,475 GBP2023-12-31
Development expenditure
427,567 GBP2024-12-31
187,929 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
447,888 GBP2024-12-31
206,404 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
1,846 GBP2024-01-01 ~ 2024-12-31
Development expenditure
239,638 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
241,484 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
405,730 GBP2024-12-31
384,391 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
599,531 GBP2024-12-31
964,884 GBP2023-12-31
Plant and equipment
398,910 GBP2024-12-31
133,949 GBP2023-12-31
Furniture and fittings
392,321 GBP2024-12-31
307,404 GBP2023-12-31
Motor vehicles
18,599 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,422,156 GBP2024-12-31
1,419,032 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
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-357,788 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
12,795 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
200,382 GBP2024-12-31
123,406 GBP2023-12-31
Furniture and fittings
233,415 GBP2024-12-31
189,904 GBP2023-12-31
Motor vehicles
775 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
445,321 GBP2024-12-31
330,939 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
0 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
20,853 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
39,188 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
775 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
61,501 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
10,749 GBP2024-12-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
599,531 GBP2024-12-31
Land and buildings, Under hire purchased contracts or finance leases
2,046 GBP2024-12-31
Plant and equipment
198,528 GBP2024-12-31
10,543 GBP2023-12-31
Furniture and fittings
158,906 GBP2024-12-31
117,500 GBP2023-12-31
Motor vehicles
17,824 GBP2024-12-31
0 GBP2023-12-31
Land and buildings, Owned/Freehold
957,319 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,162,305 GBP2024-12-31
1,098,566 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
15,426,890 GBP2024-12-31
14,749,501 GBP2023-12-31
Other Debtors
Current
597,877 GBP2024-12-31
476,034 GBP2023-12-31
Prepayments/Accrued Income
Current
357,871 GBP2024-12-31
349,045 GBP2023-12-31
Trade Creditors/Trade Payables
Current
795,777 GBP2024-12-31
798,460 GBP2023-12-31
Amounts owed to group undertakings
Current
2,050,945 GBP2024-12-31
2,445,039 GBP2023-12-31
Corporation Tax Payable
Current
520,000 GBP2024-12-31
508,409 GBP2023-12-31
Other Taxation & Social Security Payable
Current
740,100 GBP2024-12-31
782,509 GBP2023-12-31
Other Creditors
Current
1,583,470 GBP2024-12-31
1,374,673 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,060,225 GBP2024-12-31
1,639,767 GBP2023-12-31
Creditors
Current
6,750,517 GBP2024-12-31
7,548,857 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
111,068 shares2024-12-31
111,068 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
273,222 GBP2024-12-31
Between two and five year
443,149 GBP2024-12-31
More than five year
46,500 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
762,871 GBP2024-12-31
702,519 GBP2023-12-31