Average Number of Employees
712024-01-01 ~ 2024-12-31
712023-01-01 ~ 2023-12-31
Intangible Assets
6,494 GBP2024-12-31
12,389 GBP2023-12-31
Property, Plant & Equipment
151,610 GBP2024-12-31
22,208 GBP2023-12-31
Fixed Assets
158,104 GBP2024-12-31
34,597 GBP2023-12-31
Debtors
Current
2,105,197 GBP2024-12-31
2,112,263 GBP2023-12-31
Cash at bank and in hand
906,666 GBP2024-12-31
300,424 GBP2023-12-31
Current Assets
3,011,863 GBP2024-12-31
2,412,687 GBP2023-12-31
Net Current Assets/Liabilities
206,687 GBP2024-12-31
343,577 GBP2023-12-31
Total Assets Less Current Liabilities
364,791 GBP2024-12-31
378,174 GBP2023-12-31
Net Assets/Liabilities
211,471 GBP2024-12-31
175,174 GBP2023-12-31
Equity
Called up share capital
102 GBP2024-12-31
102 GBP2023-12-31
Retained earnings (accumulated losses)
211,369 GBP2024-12-31
175,072 GBP2023-12-31
Equity
211,471 GBP2024-12-31
175,174 GBP2023-12-31
Intangible Assets - Gross Cost
Development expenditure
37,794 GBP2024-12-31
37,794 GBP2023-12-31
Goodwill
6,000,000 GBP2024-12-31
6,000,000 GBP2023-12-31
Intangible Assets - Gross Cost
6,037,794 GBP2024-12-31
6,037,794 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
31,300 GBP2024-12-31
25,405 GBP2023-12-31
Goodwill
6,000,000 GBP2024-12-31
6,000,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
6,031,300 GBP2024-12-31
6,025,405 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
5,895 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
6,494 GBP2024-12-31
12,389 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
144,492 GBP2024-12-31
144,492 GBP2023-12-31
Office equipment
245,429 GBP2024-12-31
241,509 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
528,857 GBP2024-12-31
386,001 GBP2023-12-31
Buildings
138,936 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
142,220 GBP2023-12-31
Office equipment
221,573 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
363,793 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Office equipment, Owned/Freehold
11,182 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
13,454 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
144,492 GBP2024-12-31
Office equipment
232,755 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
377,247 GBP2024-12-31
Property, Plant & Equipment
Buildings
138,936 GBP2024-12-31
Office equipment
12,674 GBP2024-12-31
19,936 GBP2023-12-31
Furniture and fittings
2,272 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
215,965 GBP2024-12-31
372,580 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
344,027 GBP2024-12-31
204,899 GBP2023-12-31
Other Debtors
Current
1,367,523 GBP2024-12-31
1,364,040 GBP2023-12-31
Prepayments/Accrued Income
Current
177,682 GBP2024-12-31
170,744 GBP2023-12-31
Cash and Cash Equivalents
906,666 GBP2024-12-31
300,424 GBP2023-12-31
Bank Borrowings
Current
80,000 GBP2024-12-31
80,000 GBP2023-12-31
Trade Creditors/Trade Payables
Current
241,373 GBP2024-12-31
122,065 GBP2023-12-31
Amounts owed to group undertakings
Current
512,556 GBP2024-12-31
854,524 GBP2023-12-31
Taxation/Social Security Payable
Current
229,053 GBP2024-12-31
532,246 GBP2023-12-31
Other Creditors
Current
102,722 GBP2024-12-31
63,833 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,639,472 GBP2024-12-31
416,442 GBP2023-12-31
Creditors
Current
2,805,176 GBP2024-12-31
2,069,110 GBP2023-12-31
Bank Borrowings
Non-current
120,000 GBP2024-12-31
200,000 GBP2023-12-31
Creditors
Non-current
120,000 GBP2024-12-31
200,000 GBP2023-12-31
Bank Borrowings
Non-current, Between one and two years
80,000 GBP2024-12-31
80,000 GBP2023-12-31
Between two and five year, Non-current
40,000 GBP2024-12-31
120,000 GBP2023-12-31
Total Borrowings
200,000 GBP2024-12-31
280,000 GBP2023-12-31
Net Deferred Tax Liability/Asset
33,320 GBP2024-12-31
3,000 GBP2023-12-31
11,600 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
30,320 GBP2024-01-01 ~ 2024-12-31
-8,600 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
33,320 GBP2024-12-31
3,000 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
102 shares2024-12-31
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
125,000 GBP2024-12-31
Between one and five year
538,542 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
663,542 GBP2024-12-31