Administrative Expenses
-12,808,952 GBP2024-01-01 ~ 2024-12-31
-14,494,449 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
527,843 GBP2024-01-01 ~ 2024-12-31
5,143 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
0 GBP2024-01-01 ~ 2024-12-31
-82,281 GBP2023-01-01 ~ 2023-12-31
82,281 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,218,053 GBP2024-01-01 ~ 2024-12-31
-4,944,527 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
495,000 GBP2024-01-01 ~ 2024-12-31
-495,000 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-723,053 GBP2024-01-01 ~ 2024-12-31
-4,944,527 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-723,053 GBP2024-01-01 ~ 2024-12-31
-4,944,527 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
0 GBP2024-12-31
1,237,423 GBP2023-12-31
Other
437,441 GBP2024-12-31
446,115 GBP2023-12-31
Intangible Assets
437,441 GBP2024-12-31
1,683,538 GBP2023-12-31
Property, Plant & Equipment
158,464 GBP2024-12-31
140,349 GBP2023-12-31
Fixed Assets - Investments
136 GBP2024-12-31
504,550 GBP2023-12-31
Fixed Assets
596,041 GBP2024-12-31
2,328,437 GBP2023-12-31
Debtors
3,712,279 GBP2024-12-31
2,841,937 GBP2023-12-31
Cash at bank and in hand
1,979,953 GBP2024-12-31
1,589,939 GBP2023-12-31
Current Assets
5,692,232 GBP2024-12-31
4,431,876 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-2,980,721 GBP2023-12-31
Net Current Assets/Liabilities
2,488,887 GBP2024-12-31
1,451,155 GBP2023-12-31
Total Assets Less Current Liabilities
3,084,928 GBP2024-12-31
3,779,592 GBP2023-12-31
Net Assets/Liabilities
2,952,589 GBP2024-12-31
3,675,642 GBP2023-12-31
Equity
Called up share capital
117,788 GBP2024-12-31
117,788 GBP2023-12-31
117,787 GBP2022-12-31
Share premium
21,213,862 GBP2024-12-31
21,213,862 GBP2023-12-31
17,313,863 GBP2022-12-31
Retained earnings (accumulated losses)
-18,379,061 GBP2024-12-31
-17,656,008 GBP2023-12-31
-12,711,481 GBP2022-12-31
Equity
2,952,589 GBP2024-12-31
3,675,642 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-723,053 GBP2024-01-01 ~ 2024-12-31
-4,944,527 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1182024-01-01 ~ 2024-12-31
1212023-01-01 ~ 2023-12-31
Wages/Salaries
6,519,623 GBP2024-01-01 ~ 2024-12-31
6,262,936 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
557,519 GBP2024-01-01 ~ 2024-12-31
455,193 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
7,843,839 GBP2024-01-01 ~ 2024-12-31
7,420,448 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
191,553 GBP2024-01-01 ~ 2024-12-31
189,822 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
14,557,455 GBP2024-12-31
14,053,041 GBP2023-12-31
Intangible Assets - Gross Cost
18,307,448 GBP2024-12-31
17,946,174 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
14,557,455 GBP2024-12-31
12,815,618 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
17,870,007 GBP2024-12-31
16,262,636 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
83,168 GBP2024-12-31
0 GBP2023-12-31
Plant and equipment
737,555 GBP2024-12-31
764,858 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
820,723 GBP2024-12-31
764,858 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-47,415 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-47,415 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
12,248 GBP2024-12-31
0 GBP2023-12-31
Plant and equipment
650,011 GBP2024-12-31
624,509 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
662,259 GBP2024-12-31
624,509 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
12,248 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
68,343 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
80,591 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-42,841 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-42,841 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
70,920 GBP2024-12-31
0 GBP2023-12-31
Plant and equipment
87,544 GBP2024-12-31
140,349 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,007,363 GBP2024-12-31
2,045,444 GBP2023-12-31
Other Debtors
Current
364,289 GBP2024-12-31
149,460 GBP2023-12-31
Prepayments/Accrued Income
Current
845,627 GBP2024-12-31
647,033 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
495,000 GBP2024-12-31
0 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
3,712,279 GBP2024-12-31
Current, Amounts falling due within one year
2,841,937 GBP2023-12-31
Trade Creditors/Trade Payables
Current
606,736 GBP2024-12-31
355,715 GBP2023-12-31
Amounts owed to group undertakings
Current
193,563 GBP2024-12-31
155,883 GBP2023-12-31
Corporation Tax Payable
Current
0 GBP2024-12-31
1,234 GBP2023-12-31
Other Taxation & Social Security Payable
Current
400,797 GBP2024-12-31
397,074 GBP2023-12-31
Other Creditors
Current
13,672 GBP2024-12-31
16,446 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,988,577 GBP2024-12-31
2,054,369 GBP2023-12-31
Creditors
Current
3,203,345 GBP2024-12-31
2,980,721 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
117,788 shares2024-12-31
117,788 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
186,950 GBP2024-12-31
192,772 GBP2023-12-31
Between two and five year
656,425 GBP2024-12-31
731,000 GBP2023-12-31
More than five year
21,000 GBP2024-12-31
91,375 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,015,147 GBP2023-12-31