74909 - Other Professional, Scientific And Technical Activities N.e.c.
82990 - Other Business Support Service Activities N.e.c.
Turnover/Revenue
13,930,256 GBP2023-01-01 ~ 2023-12-31
11,380,585 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
6,773,041 GBP2023-01-01 ~ 2023-12-31
5,742,347 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
7,157,215 GBP2023-01-01 ~ 2023-12-31
5,638,238 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
3,133,188 GBP2023-01-01 ~ 2023-12-31
2,723,938 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
4,113,633 GBP2023-01-01 ~ 2023-12-31
3,053,597 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
33,608 GBP2023-01-01 ~ 2023-12-31
525 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
107,425 GBP2023-01-01 ~ 2023-12-31
173,788 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
4,039,816 GBP2023-01-01 ~ 2023-12-31
2,880,334 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
763,179 GBP2023-01-01 ~ 2023-12-31
408,569 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
3,276,637 GBP2023-01-01 ~ 2023-12-31
2,471,765 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
3,276,637 GBP2023-01-01 ~ 2023-12-31
2,471,765 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
768,953 GBP2023-12-31
529,822 GBP2022-12-31
Property, Plant & Equipment
195,321 GBP2023-12-31
251,876 GBP2022-12-31
Fixed Assets
964,274 GBP2023-12-31
781,698 GBP2022-12-31
Debtors
7,805,555 GBP2023-12-31
7,075,980 GBP2022-12-31
Cash at bank and in hand
2,638,888 GBP2023-12-31
1,361,811 GBP2022-12-31
Current Assets
10,444,443 GBP2023-12-31
8,437,791 GBP2022-12-31
Creditors
Current
3,257,358 GBP2023-12-31
3,173,570 GBP2022-12-31
Net Current Assets/Liabilities
7,187,085 GBP2023-12-31
5,264,221 GBP2022-12-31
Total Assets Less Current Liabilities
8,151,359 GBP2023-12-31
6,045,919 GBP2022-12-31
Net Assets/Liabilities
8,106,284 GBP2023-12-31
4,829,647 GBP2022-12-31
Equity
Called up share capital
41,430 GBP2023-12-31
41,430 GBP2022-12-31
1,222,830 GBP2021-12-31
Capital redemption reserve
1,772,100 GBP2023-12-31
1,772,100 GBP2022-12-31
Retained earnings (accumulated losses)
6,292,754 GBP2023-12-31
3,016,117 GBP2022-12-31
2,356,992 GBP2021-12-31
Equity
8,106,284 GBP2023-12-31
4,829,647 GBP2022-12-31
3,579,822 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
3,276,637 GBP2023-01-01 ~ 2023-12-31
2,471,765 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-40,540 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-40,540 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
5,420,416 GBP2023-01-01 ~ 2023-12-31
4,478,723 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
640,982 GBP2023-01-01 ~ 2023-12-31
536,547 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
80,371 GBP2023-01-01 ~ 2023-12-31
69,185 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
6,141,769 GBP2023-01-01 ~ 2023-12-31
5,084,455 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1152023-01-01 ~ 2023-12-31
1022022-01-01 ~ 2022-12-31
Director Remuneration
804,551 GBP2023-01-01 ~ 2023-12-31
702,087 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
28,437 GBP2023-01-01 ~ 2023-12-31
37,270 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
15,927 GBP2023-01-01 ~ 2023-12-31
13,150 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
755,767 GBP2023-01-01 ~ 2023-12-31
419,712 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
950,165 GBP2023-01-01 ~ 2023-12-31
547,263 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
1,196,294 GBP2023-12-31
783,000 GBP2022-12-31
Computer software
111,965 GBP2023-12-31
108,715 GBP2022-12-31
Intangible Assets - Gross Cost
1,308,259 GBP2023-12-31
891,715 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
431,202 GBP2023-12-31
254,718 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
539,306 GBP2023-12-31
361,893 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
176,484 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
177,413 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Development expenditure
765,092 GBP2023-12-31
528,282 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
87,447 GBP2023-12-31
Computers
205,719 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
391,735 GBP2023-12-31
98,569 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
39,305 GBP2023-12-31
12,676 GBP2022-12-31
Computers
113,629 GBP2023-12-31
76,897 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
196,414 GBP2023-12-31
100,525 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
26,629 GBP2023-01-01 ~ 2023-12-31
Computers
36,732 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
95,889 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Furniture and fittings
48,142 GBP2023-12-31
71,572 GBP2022-12-31
Computers
92,090 GBP2023-12-31
92,687 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases
67,452 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases
114,354 GBP2023-12-31
181,806 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
337,987 GBP2023-12-31
198,986 GBP2022-12-31
Other Debtors
Current
11,280 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
81,239 GBP2022-12-31
Prepayments/Accrued Income
Current
417,078 GBP2023-12-31
340,101 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
7,805,555 GBP2023-12-31
7,075,980 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
877,190 GBP2023-12-31
108,584 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
71,088 GBP2023-12-31
71,093 GBP2022-12-31
Trade Creditors/Trade Payables
Current
300,329 GBP2023-12-31
351,283 GBP2022-12-31
Corporation Tax Payable
Current
666,200 GBP2023-12-31
421,885 GBP2022-12-31
Other Taxation & Social Security Payable
Current
212,604 GBP2023-12-31
161,349 GBP2022-12-31
Other Creditors
Current
28,882 GBP2023-12-31
71,633 GBP2022-12-31
Accrued Liabilities
Current
505,541 GBP2023-12-31
866,322 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
876,265 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
29,605 GBP2023-12-31
100,689 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
877,190 GBP2023-12-31
108,584 GBP2022-12-31
Non-current, Between one and two years
115,828 GBP2022-12-31
Non-current, Between two and five year
760,437 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
166,761 GBP2023-12-31
204,550 GBP2022-12-31
Between one and five year
289,918 GBP2023-12-31
355,563 GBP2022-12-31
More than five year
11,480 GBP2022-12-31
All periods
456,679 GBP2023-12-31
571,593 GBP2022-12-31
Bank Borrowings
Secured
877,190 GBP2023-12-31
984,849 GBP2022-12-31
Total Borrowings
Secured
977,883 GBP2023-12-31
2,020,899 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-79,908 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
14,507 GBP2023-12-31
-81,239 GBP2022-12-31