Cost of Sales
-8,593,620 GBP2024-01-01 ~ 2024-12-31
-8,359,004 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-6,930,167 GBP2024-01-01 ~ 2024-12-31
-7,518,730 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
0 GBP2024-01-01 ~ 2024-12-31
536,469 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,806,613 GBP2024-01-01 ~ 2024-12-31
609,761 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,788,170 GBP2024-01-01 ~ 2024-12-31
269,046 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
4,253,207 GBP2024-12-31
4,831,867 GBP2023-12-31
Other
4,896,604 GBP2024-12-31
4,246,433 GBP2023-12-31
Intangible Assets
9,149,811 GBP2024-12-31
9,078,300 GBP2023-12-31
Property, Plant & Equipment
236,408 GBP2024-12-31
157,118 GBP2023-12-31
Fixed Assets - Investments
9,316,543 GBP2024-12-31
9,316,543 GBP2023-12-31
Fixed Assets
18,702,762 GBP2024-12-31
18,551,961 GBP2023-12-31
Debtors
2,341,475 GBP2024-12-31
8,930,079 GBP2023-12-31
Cash at bank and in hand
679,096 GBP2024-12-31
272,133 GBP2023-12-31
Current Assets
3,081,773 GBP2024-12-31
9,275,101 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-9,544,689 GBP2024-12-31
-17,376,937 GBP2023-12-31
Net Current Assets/Liabilities
-6,462,916 GBP2024-12-31
-8,101,836 GBP2023-12-31
Total Assets Less Current Liabilities
12,239,846 GBP2024-12-31
10,450,125 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-20,677 GBP2024-12-31
-39,253 GBP2023-12-31
Net Assets/Liabilities
12,167,792 GBP2024-12-31
10,379,622 GBP2023-12-31
Equity
Called up share capital
10,000 GBP2024-12-31
10,000 GBP2023-12-31
10,000 GBP2022-12-31
Retained earnings (accumulated losses)
12,157,792 GBP2024-12-31
10,369,622 GBP2023-12-31
10,100,576 GBP2022-12-31
Equity
12,167,792 GBP2024-12-31
10,379,622 GBP2023-12-31
10,110,576 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,788,170 GBP2024-01-01 ~ 2024-12-31
269,046 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
95,322 GBP2024-01-01 ~ 2024-12-31
96,385 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
902024-01-01 ~ 2024-12-31
812023-01-01 ~ 2023-12-31
Wages/Salaries
3,534,323 GBP2024-01-01 ~ 2024-12-31
3,127,892 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
71,751 GBP2024-01-01 ~ 2024-12-31
37,465 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,988,680 GBP2024-01-01 ~ 2024-12-31
3,472,121 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
20,127 GBP2024-01-01 ~ 2024-12-31
-6,934 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
5,786,595 GBP2024-12-31
5,786,595 GBP2023-12-31
Development expenditure
415,985 GBP2024-12-31
415,985 GBP2023-12-31
Intangible Assets - Gross Cost
16,919,620 GBP2024-12-31
15,344,620 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
1,533,388 GBP2024-12-31
954,728 GBP2023-12-31
Development expenditure
415,985 GBP2024-12-31
415,985 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
7,769,809 GBP2024-12-31
6,266,320 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
578,660 GBP2024-01-01 ~ 2024-12-31
Development expenditure
0 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
1,503,489 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
0 GBP2024-12-31
0 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
556,887 GBP2024-12-31
937,663 GBP2023-12-31
Motor vehicles
0 GBP2024-12-31
43,756 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
556,887 GBP2024-12-31
981,419 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-544,661 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-43,756 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-588,417 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
320,479 GBP2024-12-31
786,177 GBP2023-12-31
Motor vehicles
0 GBP2024-12-31
38,124 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
320,479 GBP2024-12-31
824,301 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
78,963 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
5,632 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
84,595 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-544,661 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-43,756 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-588,417 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
236,408 GBP2024-12-31
151,486 GBP2023-12-31
Motor vehicles
0 GBP2024-12-31
5,632 GBP2023-12-31
Finished Goods/Goods for Resale
61,202 GBP2024-12-31
72,889 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
815,709 GBP2024-12-31
1,536,767 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
0 GBP2024-12-31
5,453,192 GBP2023-12-31
Other Debtors
Current
2,008 GBP2024-12-31
0 GBP2023-12-31
Prepayments/Accrued Income
Current
1,523,758 GBP2024-12-31
1,940,120 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
2,341,475 GBP2024-12-31
8,930,079 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
24,408 GBP2024-12-31
38,325 GBP2023-12-31
Other Remaining Borrowings
Current
0 GBP2024-12-31
31,681 GBP2023-12-31
Trade Creditors/Trade Payables
Current
783,274 GBP2024-12-31
931,840 GBP2023-12-31
Amounts owed to group undertakings
Current
5,773,896 GBP2024-12-31
13,799,200 GBP2023-12-31
Corporation Tax Payable
Current
245,909 GBP2024-12-31
508,146 GBP2023-12-31
Other Taxation & Social Security Payable
Current
840,958 GBP2024-12-31
447,894 GBP2023-12-31
Other Creditors
Current
407,052 GBP2024-12-31
13,517 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,469,192 GBP2024-12-31
1,606,334 GBP2023-12-31
Creditors
Current
9,544,689 GBP2024-12-31
17,376,937 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
0 GBP2024-12-31
23,420 GBP2023-12-31
Other Remaining Borrowings
Non-current
20,677 GBP2024-12-31
15,833 GBP2023-12-31
Creditors
Non-current
20,677 GBP2024-12-31
39,253 GBP2023-12-31
Total Borrowings
Current
0 GBP2024-12-31
31,681 GBP2023-12-31
Non-current
20,677 GBP2024-12-31
15,833 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
24,408 GBP2024-12-31
38,325 GBP2023-12-31
Minimum gross finance lease payments owing
24,408 GBP2024-12-31
61,745 GBP2023-12-31
Par Value of Share
Class 2 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
1,000,000 shares2024-12-31
1,000,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
119,521 GBP2024-12-31
106,153 GBP2023-12-31
Between two and five year
149,983 GBP2024-12-31
243,139 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
269,504 GBP2024-12-31
349,292 GBP2023-12-31