Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
16,924,848 GBP2024-01-01 ~ 2024-12-31
19,158,138 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-8,724,095 GBP2024-01-01 ~ 2024-12-31
-9,230,815 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
8,200,753 GBP2024-01-01 ~ 2024-12-31
9,927,323 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-11,057,928 GBP2024-01-01 ~ 2024-12-31
-9,747,359 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-2,810,038 GBP2024-01-01 ~ 2024-12-31
227,901 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
22,424 GBP2024-01-01 ~ 2024-12-31
Profit/Loss on Ordinary Activities Before Tax
-2,836,618 GBP2024-01-01 ~ 2024-12-31
98,408 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-1,373,967 GBP2024-01-01 ~ 2024-12-31
1,141,771 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-1,373,967 GBP2024-01-01 ~ 2024-12-31
1,141,771 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
27,090 GBP2024-12-31
14,817 GBP2023-12-31
Property, Plant & Equipment
730,904 GBP2024-12-31
796,340 GBP2023-12-31
Fixed Assets
757,994 GBP2024-12-31
811,157 GBP2023-12-31
Debtors
5,157,596 GBP2024-12-31
4,043,017 GBP2023-12-31
Cash at bank and in hand
2,863,137 GBP2024-12-31
5,448,802 GBP2023-12-31
Current Assets
8,020,733 GBP2024-12-31
9,491,819 GBP2023-12-31
Net Current Assets/Liabilities
2,956,654 GBP2024-12-31
4,936,942 GBP2023-12-31
Total Assets Less Current Liabilities
3,714,648 GBP2024-12-31
5,748,099 GBP2023-12-31
Net Assets/Liabilities
3,296,554 GBP2024-12-31
4,672,292 GBP2023-12-31
Equity
Called up share capital
1 GBP2024-12-31
1 GBP2023-12-31
1 GBP2022-12-31
Retained earnings (accumulated losses)
2,975,279 GBP2024-12-31
4,349,246 GBP2023-12-31
3,437,475 GBP2022-12-31
Equity
3,296,554 GBP2024-12-31
4,672,292 GBP2023-12-31
3,690,616 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-230,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-230,000 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-1,373,967 GBP2024-01-01 ~ 2024-12-31
1,141,771 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
11,477,664 GBP2024-01-01 ~ 2024-12-31
10,692,706 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
1,457,593 GBP2024-01-01 ~ 2024-12-31
1,258,839 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
862,673 GBP2024-01-01 ~ 2024-12-31
720,401 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
13,797,930 GBP2024-01-01 ~ 2024-12-31
12,671,946 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1652024-01-01 ~ 2024-12-31
1552023-01-01 ~ 2023-12-31
Director Remuneration
691,158 GBP2024-01-01 ~ 2024-12-31
647,735 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
283,604 GBP2024-01-01 ~ 2024-12-31
241,613 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-709,155 GBP2024-01-01 ~ 2024-12-31
23,146 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
122,815 GBP2024-12-31
98,900 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
95,725 GBP2024-12-31
84,083 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
11,642 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
27,090 GBP2024-12-31
14,817 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
467,331 GBP2024-12-31
415,009 GBP2023-12-31
Computers
488,290 GBP2024-12-31
432,007 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,768,782 GBP2024-12-31
1,579,330 GBP2023-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-3,788 GBP2024-01-01 ~ 2024-12-31
Computers
-29,161 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-32,949 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
813,161 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
350,547 GBP2024-12-31
262,150 GBP2023-12-31
Computers
357,538 GBP2024-12-31
282,871 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,037,878 GBP2024-12-31
782,990 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
91,824 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
90,722 GBP2024-01-01 ~ 2024-12-31
Computers
101,058 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
283,604 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-2,325 GBP2024-01-01 ~ 2024-12-31
Computers
-26,391 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-28,716 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
329,793 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Short leasehold
483,368 GBP2024-12-31
Furniture and fittings
116,784 GBP2024-12-31
152,859 GBP2023-12-31
Computers
130,752 GBP2024-12-31
149,136 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,951,120 GBP2024-12-31
2,148,868 GBP2023-12-31
Other Debtors
Current
2,472,671 GBP2024-12-31
1,053,614 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
44,525 GBP2024-12-31
22,821 GBP2023-12-31
Prepayments
Current
468,205 GBP2024-12-31
431,714 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
5,157,596 GBP2024-12-31
4,043,017 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
462,067 GBP2024-12-31
173,000 GBP2023-12-31
Trade Creditors/Trade Payables
Current
639,136 GBP2024-12-31
626,779 GBP2023-12-31
Amounts owed to group undertakings
Current
794,733 GBP2024-12-31
659,202 GBP2023-12-31
Other Taxation & Social Security Payable
Current
369,293 GBP2024-12-31
377,040 GBP2023-12-31
Other Creditors
Current
138,573 GBP2024-12-31
123,502 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
2,192,496 GBP2024-12-31
1,963,184 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
452,306 GBP2023-12-31
Bank Borrowings
Between two and five year, Non-current
452,306 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
272,916 GBP2024-12-31
272,916 GBP2023-12-31
Between one and five year
1,056,521 GBP2024-12-31
1,091,664 GBP2023-12-31
More than five year
238,802 GBP2023-12-31
All periods
1,329,437 GBP2024-12-31
1,603,382 GBP2023-12-31
Bank Borrowings
Secured
462,067 GBP2024-12-31
625,306 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
-44,525 GBP2024-12-31
-22,821 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
-1,373,967 GBP2024-01-01 ~ 2024-12-31