Intangible Assets
Other
398,114 GBP2024-12-31
424,362 GBP2023-12-31
Property, Plant & Equipment
1,347,673 GBP2024-12-31
751,327 GBP2023-12-31
Fixed Assets - Investments
150,615 GBP2024-12-31
615 GBP2023-12-31
Fixed Assets
1,896,402 GBP2024-12-31
1,176,304 GBP2023-12-31
Debtors
7,147,171 GBP2024-12-31
9,128,096 GBP2023-12-31
Cash at bank and in hand
2,547,984 GBP2024-12-31
1,494,799 GBP2023-12-31
Current Assets
10,815,440 GBP2024-12-31
12,035,807 GBP2023-12-31
Net Current Assets/Liabilities
1,806,598 GBP2024-12-31
2,323,572 GBP2023-12-31
Total Assets Less Current Liabilities
3,703,000 GBP2024-12-31
3,499,876 GBP2023-12-31
Net Assets/Liabilities
3,354,218 GBP2024-12-31
3,313,133 GBP2023-12-31
Equity
Called up share capital
2,000,105 GBP2024-12-31
2,000,105 GBP2023-12-31
2,000,105 GBP2022-12-31
Retained earnings (accumulated losses)
1,354,113 GBP2024-12-31
1,313,028 GBP2023-12-31
612,715 GBP2022-12-31
Equity
3,354,218 GBP2024-12-31
3,313,133 GBP2023-12-31
527,863 GBP2022-12-31
Profit/Loss
41,085 GBP2024-01-01 ~ 2024-12-31
700,313 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
60,494 GBP2024-12-31
60,494 GBP2023-12-31
Development expenditure
2,570,978 GBP2024-12-31
2,665,233 GBP2023-12-31
Intangible Assets - Gross Cost
2,631,472 GBP2024-12-31
2,725,727 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
60,494 GBP2024-12-31
60,494 GBP2023-12-31
Development expenditure
2,172,864 GBP2024-12-31
2,240,871 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
2,233,358 GBP2024-12-31
2,301,365 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
0 GBP2024-01-01 ~ 2024-12-31
Development expenditure
134,832 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
134,832 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Goodwill
0 GBP2024-12-31
0 GBP2023-12-31
Development expenditure
398,114 GBP2024-12-31
424,362 GBP2023-12-31
Intangible Assets
398,114 GBP2024-12-31
424,362 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
238,382 GBP2023-12-31
Plant and equipment
858,270 GBP2024-12-31
790,670 GBP2023-12-31
Furniture and fittings
1,077,883 GBP2024-12-31
550,157 GBP2023-12-31
Motor vehicles
678,582 GBP2024-12-31
537,566 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
2,802,920 GBP2024-12-31
2,199,660 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-32,703 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-36,180 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-48,441 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-312,219 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
185,082 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
681,146 GBP2024-12-31
649,260 GBP2023-12-31
Furniture and fittings
280,835 GBP2024-12-31
214,176 GBP2023-12-31
Motor vehicles
427,094 GBP2024-12-31
339,889 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,455,247 GBP2024-12-31
1,448,333 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
64,589 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
88,073 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
132,463 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
296,033 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-32,703 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-21,414 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-45,258 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-289,119 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
63,069 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
122,013 GBP2024-12-31
76,257 GBP2023-12-31
Plant and equipment
177,124 GBP2024-12-31
141,410 GBP2023-12-31
Furniture and fittings
797,048 GBP2024-12-31
335,981 GBP2023-12-31
Motor vehicles
251,488 GBP2024-12-31
197,677 GBP2023-12-31
Investments in Subsidiaries
615 GBP2024-12-31
615 GBP2023-12-31
Amounts invested in assets
150,615 GBP2024-12-31
615 GBP2023-12-31
Trade Debtors/Trade Receivables
3,327,307 GBP2024-12-31
5,981,710 GBP2023-12-31
Other Debtors
Current
1,834,976 GBP2024-12-31
1,566,082 GBP2023-12-31
Prepayments/Accrued Income
Current
1,682,061 GBP2024-12-31
1,394,614 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
97,908 GBP2024-12-31
0 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
108,000 GBP2024-12-31
123,913 GBP2023-12-31
Corporation Tax Payable
Current
19,123 GBP2024-12-31
305,514 GBP2023-12-31
Other Creditors
Current
606,494 GBP2024-12-31
727,547 GBP2023-12-31
Creditors
Current
9,008,842 GBP2024-12-31
9,712,235 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
116,310 GBP2024-12-31
58,658 GBP2023-12-31
Bank Borrowings
382,373 GBP2024-12-31
0 GBP2023-12-31
Bank Overdrafts
452,837 GBP2024-12-31
775,805 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
835,210 GBP2024-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
108,000 GBP2024-12-31
123,913 GBP2023-12-31