Cost of Sales
-10,083,035 GBP2025-01-01 ~ 2025-12-31
-30,098,934 GBP2024-01-01 ~ 2024-12-31
Administrative Expenses
-4,189,236 GBP2025-01-01 ~ 2025-12-31
-4,047,305 GBP2024-01-01 ~ 2024-12-31
Profit/Loss on Ordinary Activities Before Tax
2,689,472 GBP2025-01-01 ~ 2025-12-31
5,940,458 GBP2024-01-01 ~ 2024-12-31
Profit/Loss
2,030,726 GBP2025-01-01 ~ 2025-12-31
4,361,071 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Other than goodwill
97,333 GBP2025-12-31
146,000 GBP2024-12-31
Property, Plant & Equipment
128,968 GBP2025-12-31
80,068 GBP2024-12-31
Fixed Assets
226,301 GBP2025-12-31
226,068 GBP2024-12-31
Debtors
3,033,007 GBP2025-12-31
13,072,121 GBP2024-12-31
Cash at bank and in hand
10,000,876 GBP2025-12-31
6,947,692 GBP2024-12-31
Current Assets
13,033,883 GBP2025-12-31
20,166,371 GBP2024-12-31
Net Current Assets/Liabilities
2,589,835 GBP2025-12-31
7,203,472 GBP2024-12-31
Total Assets Less Current Liabilities
2,816,136 GBP2025-12-31
7,429,540 GBP2024-12-31
Net Assets/Liabilities
2,790,126 GBP2025-12-31
7,417,629 GBP2024-12-31
Equity
Called up share capital
1,000 GBP2025-12-31
1,000 GBP2024-12-31
1,000 GBP2023-12-31
Other miscellaneous reserve
758,400 GBP2025-12-31
758,400 GBP2024-12-31
Retained earnings (accumulated losses)
2,030,726 GBP2025-12-31
6,658,229 GBP2024-12-31
2,297,158 GBP2023-12-31
Equity
2,790,126 GBP2025-12-31
7,417,629 GBP2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,030,726 GBP2025-01-01 ~ 2025-12-31
4,361,071 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
-6,658,229 GBP2025-01-01 ~ 2025-12-31
Audit Fees/Expenses
31,675 GBP2025-01-01 ~ 2025-12-31
25,750 GBP2024-01-01 ~ 2024-12-31
Average Number of Employees
482025-01-01 ~ 2025-12-31
422024-01-01 ~ 2024-12-31
Wages/Salaries
2,767,047 GBP2025-01-01 ~ 2025-12-31
2,712,827 GBP2024-01-01 ~ 2024-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
133,542 GBP2025-01-01 ~ 2025-12-31
47,847 GBP2024-01-01 ~ 2024-12-31
Staff Costs/Employee Benefits Expense
3,224,355 GBP2025-01-01 ~ 2025-12-31
3,001,362 GBP2024-01-01 ~ 2024-12-31
Director Remuneration
277,683 GBP2025-01-01 ~ 2025-12-31
405,336 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
14,099 GBP2025-01-01 ~ 2025-12-31
-2,573 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
163,365 GBP2025-12-31
150,587 GBP2024-12-31
Computers
374,936 GBP2025-12-31
241,237 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
538,301 GBP2025-12-31
391,824 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
146,607 GBP2025-12-31
109,863 GBP2024-12-31
Computers
262,726 GBP2025-12-31
201,893 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
409,333 GBP2025-12-31
311,756 GBP2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
36,744 GBP2025-01-01 ~ 2025-12-31
Computers
60,833 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
97,577 GBP2025-01-01 ~ 2025-12-31
Property, Plant & Equipment
Furniture and fittings
16,758 GBP2025-12-31
40,724 GBP2024-12-31
Computers
112,210 GBP2025-12-31
39,344 GBP2024-12-31
Trade Debtors/Trade Receivables
Current
68,389 GBP2025-12-31
261,216 GBP2024-12-31
Amount of corporation tax that is recoverable
Current
840,424 GBP2025-12-31
0 GBP2024-12-31
Amounts Owed by Group Undertakings
Current
1,869,474 GBP2025-12-31
55,111 GBP2024-12-31
Other Debtors
Current
30,168 GBP2025-12-31
30,168 GBP2024-12-31
Prepayments/Accrued Income
Current
224,552 GBP2025-12-31
12,725,626 GBP2024-12-31
Bank Borrowings/Overdrafts
Current
0 GBP2025-12-31
4,171,296 GBP2024-12-31
Trade Creditors/Trade Payables
Current
134,716 GBP2025-12-31
3,517,519 GBP2024-12-31
Amounts owed to group undertakings
Current
112,452 GBP2025-12-31
1,398,851 GBP2024-12-31
Corporation Tax Payable
Current
0 GBP2025-12-31
653,743 GBP2024-12-31
Other Taxation & Social Security Payable
Current
102,895 GBP2025-12-31
1,257,312 GBP2024-12-31
Other Creditors
Current
2,142 GBP2025-12-31
14,381 GBP2024-12-31
Accrued Liabilities/Deferred Income
Current
3,433,614 GBP2025-12-31
1,949,797 GBP2024-12-31
Bank Borrowings
0 GBP2025-12-31
4,171,296 GBP2024-12-31
Total Borrowings
Current
0 GBP2025-12-31
4,171,296 GBP2024-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2025-01-01 ~ 2025-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
400 shares2025-12-31
400 shares2024-12-31
Par Value of Share
Class 2 ordinary share
1 GBP2025-01-01 ~ 2025-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
400 shares2025-12-31
400 shares2024-12-31
Par Value of Share
Class 3 ordinary share
1 GBP2025-01-01 ~ 2025-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
200 shares2025-12-31
200 shares2024-12-31
Equity
Called up share capital
1,000 GBP2025-12-31
1,000 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
159,541 GBP2025-12-31
120,000 GBP2024-12-31
Between two and five year
439,739 GBP2025-12-31
360,000 GBP2024-12-31
More than five year
360,000 GBP2025-12-31
480,000 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
959,280 GBP2025-12-31
960,000 GBP2024-12-31