Distribution Costs
-3,306,576 GBP2024-01-01 ~ 2024-12-31
-3,071,427 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-6,176,844 GBP2024-01-01 ~ 2024-12-31
-5,910,994 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
3,907 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,797,393 GBP2024-01-01 ~ 2024-12-31
689,381 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,508,363 GBP2024-01-01 ~ 2024-12-31
491,380 GBP2023-01-01 ~ 2023-12-31
Equity
Called up share capital
1,001 GBP2024-12-31
1,001 GBP2023-12-31
1,001 GBP2022-12-31
Capital redemption reserve
9,899,699 GBP2024-12-31
9,899,699 GBP2023-12-31
9,899,699 GBP2022-12-31
Retained earnings (accumulated losses)
6,305,206 GBP2024-12-31
4,796,843 GBP2023-12-31
4,305,463 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,508,363 GBP2024-01-01 ~ 2024-12-31
491,380 GBP2023-01-01 ~ 2023-12-31
Equity
16,205,906 GBP2024-12-31
14,697,543 GBP2023-12-31
Intangible Assets
Goodwill
1,553,168 GBP2024-12-31
2,017,495 GBP2023-12-31
Other
15,185 GBP2024-12-31
50,804 GBP2023-12-31
Intangible Assets
1,568,353 GBP2024-12-31
2,068,299 GBP2023-12-31
Property, Plant & Equipment
270,902 GBP2024-12-31
214,704 GBP2023-12-31
Fixed Assets - Investments
5,256,729 GBP2024-12-31
5,256,729 GBP2023-12-31
Fixed Assets
7,095,984 GBP2024-12-31
7,539,732 GBP2023-12-31
Debtors
24,530,419 GBP2024-12-31
19,131,119 GBP2023-12-31
Cash at bank and in hand
644,338 GBP2024-12-31
510,412 GBP2023-12-31
Current Assets
27,255,582 GBP2024-12-31
22,139,379 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-14,187,457 GBP2023-12-31
Net Current Assets/Liabilities
9,796,676 GBP2024-12-31
7,951,922 GBP2023-12-31
Total Assets Less Current Liabilities
16,892,660 GBP2024-12-31
15,491,654 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-733,796 GBP2023-12-31
Net Assets/Liabilities
16,205,906 GBP2024-12-31
14,697,543 GBP2023-12-31
Average Number of Employees
992024-01-01 ~ 2024-12-31
902023-01-01 ~ 2023-12-31
Wages/Salaries
4,737,301 GBP2024-01-01 ~ 2024-12-31
5,811,968 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
281,867 GBP2024-01-01 ~ 2024-12-31
277,890 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
5,513,875 GBP2024-01-01 ~ 2024-12-31
6,561,483 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
191,945 GBP2024-01-01 ~ 2024-12-31
249,676 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-9,393 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
4,642,971 GBP2023-12-31
Development expenditure
1,149,098 GBP2023-12-31
Intangible Assets - Gross Cost
5,792,069 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
3,089,803 GBP2024-12-31
2,625,476 GBP2023-12-31
Development expenditure
1,133,913 GBP2024-12-31
1,098,294 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
4,223,716 GBP2024-12-31
3,723,770 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
464,327 GBP2024-01-01 ~ 2024-12-31
Development expenditure
35,619 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
499,946 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
15,185 GBP2024-12-31
50,804 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
50,520 GBP2024-12-31
50,520 GBP2023-12-31
Furniture and fittings
129,064 GBP2024-12-31
125,016 GBP2023-12-31
Computers
994,878 GBP2024-12-31
804,610 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,174,462 GBP2024-12-31
980,146 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
50,520 GBP2024-12-31
50,520 GBP2023-12-31
Furniture and fittings
110,420 GBP2024-12-31
93,975 GBP2023-12-31
Computers
742,620 GBP2024-12-31
620,947 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
903,560 GBP2024-12-31
765,442 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
16,445 GBP2024-01-01 ~ 2024-12-31
Computers
121,673 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
138,118 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
0 GBP2024-12-31
0 GBP2023-12-31
Furniture and fittings
18,644 GBP2024-12-31
31,041 GBP2023-12-31
Computers
252,258 GBP2024-12-31
183,663 GBP2023-12-31
Finished Goods/Goods for Resale
2,080,825 GBP2024-12-31
2,497,848 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
4,644,416 GBP2024-12-31
3,009,857 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
0 GBP2024-12-31
1,029 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
19,033,286 GBP2024-12-31
15,840,062 GBP2023-12-31
Prepayments/Accrued Income
Current
852,717 GBP2024-12-31
280,171 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
24,530,419 GBP2024-12-31
Current, Amounts falling due within one year
19,131,119 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,732,272 GBP2024-12-31
1,408,364 GBP2023-12-31
Amounts owed to group undertakings
Current
13,186,645 GBP2024-12-31
10,488,542 GBP2023-12-31
Other Taxation & Social Security Payable
Current
292,781 GBP2024-12-31
258,619 GBP2023-12-31
Other Creditors
Current
37,468 GBP2024-12-31
29,811 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
2,209,740 GBP2024-12-31
2,002,121 GBP2023-12-31
Creditors
Current
17,458,906 GBP2024-12-31
14,187,457 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,001 shares2024-12-31
1,001 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
113,013 GBP2024-12-31
142,311 GBP2023-12-31
Between two and five year
145,261 GBP2024-12-31
24,053 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
258,274 GBP2024-12-31
166,364 GBP2023-12-31