Cost of Sales
-513,835 GBP2024-01-01 ~ 2024-12-31
-388,045 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,073,674 GBP2024-01-01 ~ 2024-12-31
-939,617 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
84,624 GBP2024-01-01 ~ 2024-12-31
52,867 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,124,385 GBP2024-01-01 ~ 2024-12-31
721,456 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
856,142 GBP2024-01-01 ~ 2024-12-31
559,566 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
246,803 GBP2024-12-31
262,990 GBP2023-12-31
Debtors
2,681,622 GBP2024-12-31
2,315,341 GBP2023-12-31
Current assets - Investments
3,077,009 GBP2024-12-31
2,526,217 GBP2023-12-31
Cash at bank and in hand
10,681 GBP2024-12-31
53,007 GBP2023-12-31
Current Assets
5,769,312 GBP2024-12-31
4,894,565 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-513,277 GBP2024-12-31
-423,936 GBP2023-12-31
Net Current Assets/Liabilities
5,256,035 GBP2024-12-31
4,470,629 GBP2023-12-31
Total Assets Less Current Liabilities
5,502,838 GBP2024-12-31
4,733,619 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-100,697 GBP2023-12-31
Net Assets/Liabilities
5,373,057 GBP2024-12-31
4,596,915 GBP2023-12-31
Equity
Called up share capital
1 GBP2024-12-31
1 GBP2023-12-31
1 GBP2022-12-31
Other miscellaneous reserve
519,626 GBP2024-12-31
422,246 GBP2023-12-31
310,656 GBP2022-12-31
Retained earnings (accumulated losses)
4,853,430 GBP2024-12-31
4,174,668 GBP2023-12-31
3,806,692 GBP2022-12-31
Equity
5,373,057 GBP2024-12-31
4,596,915 GBP2023-12-31
4,117,349 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
856,142 GBP2024-01-01 ~ 2024-12-31
559,566 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-80,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-80,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
12,000 GBP2024-01-01 ~ 2024-12-31
10,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
182024-01-01 ~ 2024-12-31
152023-01-01 ~ 2023-12-31
Wages/Salaries
647,680 GBP2024-01-01 ~ 2024-12-31
512,458 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
112,517 GBP2024-01-01 ~ 2024-12-31
99,991 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
14,497 GBP2024-01-01 ~ 2024-12-31
13,232 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
13,249 GBP2024-01-01 ~ 2024-12-31
-43,089 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
34,115 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
163,938 GBP2024-12-31
160,797 GBP2023-12-31
Furniture and fittings
64,161 GBP2024-12-31
77,155 GBP2023-12-31
Computers
72,407 GBP2024-12-31
102,101 GBP2023-12-31
Motor vehicles
173,388 GBP2024-12-31
136,388 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
473,894 GBP2024-12-31
476,441 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-14,370 GBP2024-01-01 ~ 2024-12-31
Computers
-35,549 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-53,111 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
65,970 GBP2024-12-31
50,214 GBP2023-12-31
Furniture and fittings
57,844 GBP2024-12-31
67,011 GBP2023-12-31
Computers
62,258 GBP2024-12-31
89,463 GBP2023-12-31
Motor vehicles
41,019 GBP2024-12-31
6,763 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
227,091 GBP2024-12-31
213,451 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
16,394 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
5,203 GBP2024-01-01 ~ 2024-12-31
Computers
7,941 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
34,256 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
63,794 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-14,370 GBP2024-01-01 ~ 2024-12-31
Computers
-35,146 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-50,154 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
97,968 GBP2024-12-31
110,583 GBP2023-12-31
Furniture and fittings
6,317 GBP2024-12-31
10,144 GBP2023-12-31
Computers
10,149 GBP2024-12-31
12,638 GBP2023-12-31
Motor vehicles
132,369 GBP2024-12-31
129,625 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
608,746 GBP2024-12-31
469,846 GBP2023-12-31
Amounts owed by directors
Current
757,192 GBP2024-12-31
616,317 GBP2023-12-31
Other Debtors
Current
1,809 GBP2024-12-31
1,829 GBP2023-12-31
Prepayments/Accrued Income
Current
136,323 GBP2024-12-31
102,562 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
21,070 GBP2024-12-31
18,366 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,705 GBP2024-12-31
2,238 GBP2023-12-31
Corporation Tax Payable
Current
302,573 GBP2024-12-31
247,696 GBP2023-12-31
Other Taxation & Social Security Payable
Current
126,241 GBP2024-12-31
116,282 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
60,688 GBP2024-12-31
39,354 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
80,525 GBP2024-12-31
100,697 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
21,070 GBP2024-12-31
18,366 GBP2023-12-31
Minimum gross finance lease payments owing
101,595 GBP2024-12-31
119,063 GBP2023-12-31
Deferred Tax Liabilities
49,256 GBP2024-12-31
36,007 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
13,249 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
1 shares2024-12-31
1 shares2023-12-31
Nominal value of allotted share capital
1 GBP2024-01-01 ~ 2024-12-31
1 GBP2023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
36,110 GBP2024-12-31
48,000 GBP2023-12-31
Between two and five year
72,000 GBP2024-12-31
90,110 GBP2023-12-31
More than five year
33,000 GBP2024-12-31
51,000 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
141,110 GBP2024-12-31
189,110 GBP2023-12-31