Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
12,135,805 GBP2024-01-01 ~ 2024-12-31
11,833,945 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
93,669 GBP2024-01-01 ~ 2024-12-31
80,969 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
12,042,136 GBP2024-01-01 ~ 2024-12-31
11,752,976 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
10,550,809 GBP2024-01-01 ~ 2024-12-31
10,204,793 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,500,753 GBP2024-01-01 ~ 2024-12-31
1,552,404 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
175,768 GBP2024-01-01 ~ 2024-12-31
100,910 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,676,521 GBP2024-01-01 ~ 2024-12-31
1,653,314 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-384,784 GBP2024-01-01 ~ 2024-12-31
374,708 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,061,305 GBP2024-01-01 ~ 2024-12-31
1,278,606 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
2,061,305 GBP2024-01-01 ~ 2024-12-31
1,278,606 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
10,213 GBP2024-12-31
15,879 GBP2023-12-31
Property, Plant & Equipment
51,511 GBP2024-12-31
75,433 GBP2023-12-31
Fixed Assets
61,724 GBP2024-12-31
91,312 GBP2023-12-31
Debtors
7,342,092 GBP2024-12-31
5,118,303 GBP2023-12-31
Cash at bank and in hand
175,943 GBP2024-12-31
605,881 GBP2023-12-31
Current Assets
7,518,035 GBP2024-12-31
5,724,184 GBP2023-12-31
Creditors
Current
3,913,082 GBP2024-12-31
4,206,236 GBP2023-12-31
Net Current Assets/Liabilities
3,604,953 GBP2024-12-31
1,517,948 GBP2023-12-31
Total Assets Less Current Liabilities
3,666,677 GBP2024-12-31
1,609,260 GBP2023-12-31
Net Assets/Liabilities
3,659,721 GBP2024-12-31
1,598,416 GBP2023-12-31
Equity
Called up share capital
1,200 GBP2024-12-31
1,200 GBP2023-12-31
1,200 GBP2022-12-31
Share premium
44,685 GBP2024-12-31
44,685 GBP2023-12-31
44,685 GBP2022-12-31
Capital redemption reserve
300 GBP2024-12-31
300 GBP2023-12-31
300 GBP2022-12-31
Retained earnings (accumulated losses)
3,613,536 GBP2024-12-31
1,552,231 GBP2023-12-31
273,625 GBP2022-12-31
Equity
3,659,721 GBP2024-12-31
1,598,416 GBP2023-12-31
319,810 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,061,305 GBP2024-01-01 ~ 2024-12-31
1,278,606 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
6,888,058 GBP2024-01-01 ~ 2024-12-31
6,770,534 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
791,021 GBP2024-01-01 ~ 2024-12-31
774,607 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
149,370 GBP2024-01-01 ~ 2024-12-31
141,455 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
7,828,449 GBP2024-01-01 ~ 2024-12-31
7,686,596 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1322024-01-01 ~ 2024-12-31
1292023-01-01 ~ 2023-12-31
Director Remuneration
331,544 GBP2024-01-01 ~ 2024-12-31
413,706 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
33,126 GBP2024-01-01 ~ 2024-12-31
54,537 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
17,805 GBP2024-01-01 ~ 2024-12-31
16,795 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
380,896 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
419,130 GBP2024-01-01 ~ 2024-12-31
413,329 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
56,665 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
46,452 GBP2024-12-31
40,786 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
5,666 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
10,213 GBP2024-12-31
15,879 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
12,024 GBP2024-12-31
12,024 GBP2023-12-31
Furniture and fittings
47,095 GBP2024-12-31
63,826 GBP2023-12-31
Motor vehicles
55,480 GBP2024-12-31
55,480 GBP2023-12-31
Computers
80,946 GBP2024-12-31
275,871 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
195,545 GBP2024-12-31
407,201 GBP2023-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-16,731 GBP2024-01-01 ~ 2024-12-31
Computers
-204,129 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-220,860 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
6,493 GBP2024-12-31
5,878 GBP2023-12-31
Furniture and fittings
38,497 GBP2024-12-31
52,364 GBP2023-12-31
Motor vehicles
36,409 GBP2024-12-31
30,052 GBP2023-12-31
Computers
62,635 GBP2024-12-31
243,474 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
144,034 GBP2024-12-31
331,768 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
615 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
2,864 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
6,357 GBP2024-01-01 ~ 2024-12-31
Computers
23,290 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
33,126 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-16,731 GBP2024-01-01 ~ 2024-12-31
Computers
-204,129 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-220,860 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
5,531 GBP2024-12-31
6,146 GBP2023-12-31
Furniture and fittings
8,598 GBP2024-12-31
11,462 GBP2023-12-31
Motor vehicles
19,071 GBP2024-12-31
25,428 GBP2023-12-31
Computers
18,311 GBP2024-12-31
32,397 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,322,469 GBP2024-12-31
1,246,645 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
5,672,986 GBP2024-12-31
3,700,720 GBP2023-12-31
Other Debtors
Current
47,643 GBP2024-12-31
31,191 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
103,252 GBP2024-12-31
Prepayments/Accrued Income
Current
195,742 GBP2024-12-31
139,747 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
7,342,092 GBP2024-12-31
5,118,303 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
242 GBP2023-12-31
Trade Creditors/Trade Payables
Current
84,044 GBP2024-12-31
169,373 GBP2023-12-31
Amounts owed to group undertakings
Current
1,181,300 GBP2024-12-31
1,027,662 GBP2023-12-31
Corporation Tax Payable
Current
285,723 GBP2023-12-31
Other Taxation & Social Security Payable
Current
507,298 GBP2024-12-31
498,356 GBP2023-12-31
Other Creditors
Current
25,593 GBP2024-12-31
30,915 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
2,111,781 GBP2024-12-31
2,190,899 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
215,522 GBP2024-12-31
218,275 GBP2023-12-31
Between one and five year
185,386 GBP2024-12-31
268,644 GBP2023-12-31
All periods
400,908 GBP2024-12-31
486,919 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
6,956 GBP2024-12-31
10,844 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
6,956 GBP2024-12-31
10,844 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,200 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,061,305 GBP2024-01-01 ~ 2024-12-31