Cost of Sales
-3,891,002 GBP2024-01-01 ~ 2024-12-31
-2,403,963 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,109,778 GBP2024-01-01 ~ 2024-12-31
-3,532,542 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
61,650 GBP2024-01-01 ~ 2024-12-31
27,902 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,002,587 GBP2024-01-01 ~ 2024-12-31
34,552 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
0 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,002,587 GBP2024-01-01 ~ 2024-12-31
34,552 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other
6,333 GBP2024-12-31
7,133 GBP2023-12-31
Property, Plant & Equipment
47,117 GBP2024-12-31
60,554 GBP2023-12-31
Fixed Assets - Investments
81,879 GBP2024-12-31
81,879 GBP2023-12-31
Fixed Assets
135,329 GBP2024-12-31
149,566 GBP2023-12-31
Debtors
2,241,015 GBP2024-12-31
1,911,123 GBP2023-12-31
Cash at bank and in hand
1,073,064 GBP2024-12-31
1,067,061 GBP2023-12-31
Current Assets
3,314,079 GBP2024-12-31
2,978,184 GBP2023-12-31
Net Current Assets/Liabilities
2,565,291 GBP2024-12-31
1,548,467 GBP2023-12-31
Total Assets Less Current Liabilities
2,700,620 GBP2024-12-31
1,698,033 GBP2023-12-31
Equity
Called up share capital
10,793,847 GBP2024-12-31
10,793,847 GBP2023-12-31
10,793,847 GBP2022-12-31
Share premium
210,040 GBP2024-12-31
210,040 GBP2023-12-31
210,040 GBP2022-12-31
Retained earnings (accumulated losses)
-8,303,267 GBP2024-12-31
-9,305,854 GBP2023-12-31
-9,340,406 GBP2022-12-31
Equity
2,700,620 GBP2024-12-31
1,698,033 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,002,587 GBP2024-01-01 ~ 2024-12-31
34,552 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
182024-01-01 ~ 2024-12-31
192023-01-01 ~ 2023-12-31
Wages/Salaries
2,736,902 GBP2024-01-01 ~ 2024-12-31
1,746,963 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
163,917 GBP2024-01-01 ~ 2024-12-31
161,673 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,262,604 GBP2024-01-01 ~ 2024-12-31
2,130,712 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
184,167 GBP2024-01-01 ~ 2024-12-31
189,428 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
8,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
1,667 GBP2024-12-31
867 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
800 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
6,333 GBP2024-12-31
7,133 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
139,901 GBP2024-12-31
139,901 GBP2023-12-31
Furniture and fittings
78,856 GBP2024-12-31
83,920 GBP2023-12-31
Computers
83,928 GBP2024-12-31
101,319 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
302,685 GBP2024-12-31
325,140 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-10,464 GBP2024-01-01 ~ 2024-12-31
Computers
-22,557 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-33,021 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
139,901 GBP2024-12-31
139,901 GBP2023-12-31
Furniture and fittings
68,695 GBP2024-12-31
75,269 GBP2023-12-31
Computers
46,972 GBP2024-12-31
49,416 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
255,568 GBP2024-12-31
264,586 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
3,896 GBP2024-01-01 ~ 2024-12-31
Computers
19,586 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
23,482 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-10,470 GBP2024-01-01 ~ 2024-12-31
Computers
-22,030 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-32,500 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
0 GBP2024-12-31
0 GBP2023-12-31
Furniture and fittings
10,161 GBP2024-12-31
8,651 GBP2023-12-31
Computers
36,956 GBP2024-12-31
51,903 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,571,229 GBP2024-12-31
1,309,292 GBP2023-12-31
Other Debtors
Current
272,743 GBP2024-12-31
290,160 GBP2023-12-31
Prepayments/Accrued Income
Current
291,316 GBP2024-12-31
205,944 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
2,135,288 GBP2024-12-31
1,805,396 GBP2023-12-31
Other Debtors
Non-current
105,727 GBP2024-12-31
105,727 GBP2023-12-31
Trade Creditors/Trade Payables
Current
236,313 GBP2024-12-31
696,323 GBP2023-12-31
Other Taxation & Social Security Payable
Current
87,341 GBP2024-12-31
76,265 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
425,134 GBP2024-12-31
657,129 GBP2023-12-31
Creditors
Current
748,788 GBP2024-12-31
1,429,717 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
10,793,847 shares2024-12-31
10,793,847 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
300,284 GBP2024-12-31
300,284 GBP2023-12-31
Between two and five year
0 GBP2024-12-31
300,284 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
300,284 GBP2024-12-31
600,568 GBP2023-12-31