Average Number of Employees
622025-01-01 ~ 2025-12-31
752024-01-01 ~ 2024-12-31
Turnover/Revenue
13,070,278 GBP2025-01-01 ~ 2025-12-31
17,756,733 GBP2024-01-01 ~ 2024-12-31
Cost of Sales
-13,092,190 GBP2025-01-01 ~ 2025-12-31
-16,383,671 GBP2024-01-01 ~ 2024-12-31
Gross Profit/Loss
-21,912 GBP2025-01-01 ~ 2025-12-31
1,373,062 GBP2024-01-01 ~ 2024-12-31
Administrative Expenses
-2,563,242 GBP2025-01-01 ~ 2025-12-31
-2,354,267 GBP2024-01-01 ~ 2024-12-31
Operating Profit/Loss
-3,418,346 GBP2025-01-01 ~ 2025-12-31
-940,601 GBP2024-01-01 ~ 2024-12-31
Interest Payable/Similar Charges (Finance Costs)
-34,794 GBP2025-01-01 ~ 2025-12-31
-27,706 GBP2024-01-01 ~ 2024-12-31
Profit/Loss on Ordinary Activities Before Tax
-3,453,140 GBP2025-01-01 ~ 2025-12-31
-968,307 GBP2024-01-01 ~ 2024-12-31
Profit/Loss
-3,422,283 GBP2025-01-01 ~ 2025-12-31
-1,399,493 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
133,040 GBP2025-12-31
1,150,726 GBP2024-12-31
Fixed Assets
133,040 GBP2025-12-31
1,150,726 GBP2024-12-31
Debtors
Current
3,932,726 GBP2025-12-31
6,003,277 GBP2024-12-31
Cash at bank and in hand
2,201,780 GBP2025-12-31
856,816 GBP2024-12-31
Current Assets
6,134,506 GBP2025-12-31
6,860,093 GBP2024-12-31
Creditors
Current, Amounts falling due within one year
-10,190,390 GBP2025-12-31
Net Current Assets/Liabilities
-4,055,884 GBP2025-12-31
-1,651,287 GBP2024-12-31
Total Assets Less Current Liabilities
-3,922,844 GBP2025-12-31
-500,561 GBP2024-12-31
Net Assets/Liabilities
-3,922,844 GBP2025-12-31
-500,561 GBP2024-12-31
Equity
Called up share capital
1,000 GBP2025-12-31
1,000 GBP2024-12-31
1,000 GBP2024-01-01
Retained earnings (accumulated losses)
-3,923,844 GBP2025-12-31
-501,561 GBP2024-12-31
897,932 GBP2024-01-01
Equity
-3,922,844 GBP2025-12-31
-500,561 GBP2024-12-31
898,932 GBP2024-01-01
Profit/Loss
Retained earnings (accumulated losses)
-3,422,283 GBP2025-01-01 ~ 2025-12-31
-1,399,493 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Depreciation rate used
Office equipment
332025-01-01 ~ 2025-12-31
Wages/Salaries
4,960,468 GBP2025-01-01 ~ 2025-12-31
5,513,467 GBP2024-01-01 ~ 2024-12-31
Social Security Costs
619,571 GBP2025-01-01 ~ 2025-12-31
590,622 GBP2024-01-01 ~ 2024-12-31
Staff Costs/Employee Benefits Expense
5,580,039 GBP2025-01-01 ~ 2025-12-31
6,104,089 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
346,596 GBP2024-01-01 ~ 2024-12-31
Tax Expense/Credit at Applicable Tax Rate
-863,285 GBP2025-01-01 ~ 2025-12-31
-223,010 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Gross Cost
Development expenditure
330,632 GBP2025-12-31
330,632 GBP2024-12-31
Computer software
64,100 GBP2025-12-31
64,100 GBP2024-12-31
Goodwill
1,102,548 GBP2025-12-31
1,102,548 GBP2024-12-31
Intangible Assets - Gross Cost
1,497,280 GBP2025-12-31
1,497,280 GBP2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
312,595 GBP2025-12-31
115,720 GBP2024-12-31
Goodwill
1,005,644 GBP2025-12-31
192,946 GBP2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,364,240 GBP2025-12-31
346,554 GBP2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
184,494 GBP2025-01-01 ~ 2025-12-31
Intangible Assets
Development expenditure
18,037 GBP2025-12-31
214,912 GBP2024-12-31
Goodwill
96,904 GBP2025-12-31
909,602 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
Office equipment
70,872 GBP2025-12-31
70,872 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Office equipment
70,872 GBP2025-12-31
70,872 GBP2024-12-31
Trade Debtors/Trade Receivables
Current
2,411,418 GBP2025-12-31
3,617,453 GBP2024-12-31
Amounts Owed by Group Undertakings
Current
1,021,439 GBP2025-12-31
762,991 GBP2024-12-31
Other Debtors
Current
98,328 GBP2025-12-31
117,190 GBP2024-12-31
Prepayments/Accrued Income
Current
370,684 GBP2025-12-31
1,505,643 GBP2024-12-31
Amount of corporation tax that is recoverable
Current
30,857 GBP2025-12-31
Cash and Cash Equivalents
2,201,780 GBP2025-12-31
856,816 GBP2024-12-31
Trade Creditors/Trade Payables
Current
209,120 GBP2025-12-31
133,232 GBP2024-12-31
Amounts owed to group undertakings
Current
8,100,471 GBP2025-12-31
7,086,518 GBP2024-12-31
Taxation/Social Security Payable
Current
323,635 GBP2025-12-31
305,014 GBP2024-12-31
Other Creditors
Current
42,670 GBP2025-12-31
105,253 GBP2024-12-31
Accrued Liabilities/Deferred Income
Current
1,514,494 GBP2025-12-31
881,363 GBP2024-12-31
Creditors
Current
10,190,390 GBP2025-12-31
8,511,380 GBP2024-12-31
Net Deferred Tax Liability/Asset
345,917 GBP2024-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-345,917 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2025-12-31
1,000 shares2024-12-31
Par Value of Share
Class 1 ordinary share
1.002025-01-01 ~ 2025-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
300,000 GBP2025-12-31
99,675 GBP2024-12-31
Between one and five year
75,000 GBP2025-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
375,000 GBP2025-12-31
99,675 GBP2024-12-31