82990 - Other Business Support Service Activities N.e.c.
74909 - Other Professional, Scientific And Technical Activities N.e.c.
(expand)Administrative Expenses
4,219,118 GBP2024-01-01 ~ 2024-12-31
3,133,188 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
4,458,220 GBP2024-01-01 ~ 2024-12-31
4,113,633 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
109,849 GBP2024-01-01 ~ 2024-12-31
33,608 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
100,715 GBP2024-01-01 ~ 2024-12-31
107,425 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
4,467,354 GBP2024-01-01 ~ 2024-12-31
4,039,816 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
986,827 GBP2024-01-01 ~ 2024-12-31
763,179 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
3,480,527 GBP2024-01-01 ~ 2024-12-31
3,276,637 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,498,427 GBP2024-01-01 ~ 2024-12-31
3,276,637 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
878,166 GBP2024-12-31
768,953 GBP2023-12-31
Property, Plant & Equipment
295,889 GBP2024-12-31
195,321 GBP2023-12-31
Fixed Assets
1,174,055 GBP2024-12-31
964,274 GBP2023-12-31
Debtors
8,440,950 GBP2024-12-31
7,805,555 GBP2023-12-31
Cash at bank and in hand
3,267,746 GBP2024-12-31
2,638,888 GBP2023-12-31
Current Assets
11,708,696 GBP2024-12-31
10,444,443 GBP2023-12-31
Creditors
Current
2,887,031 GBP2024-12-31
3,257,358 GBP2023-12-31
Net Current Assets/Liabilities
8,821,665 GBP2024-12-31
7,187,085 GBP2023-12-31
Total Assets Less Current Liabilities
9,995,720 GBP2024-12-31
8,151,359 GBP2023-12-31
Net Assets/Liabilities
9,086,811 GBP2024-12-31
8,106,284 GBP2023-12-31
Equity
Called up share capital
23,530 GBP2024-12-31
41,430 GBP2023-12-31
41,430 GBP2022-12-31
Capital redemption reserve
1,790,000 GBP2024-12-31
1,772,100 GBP2023-12-31
1,772,100 GBP2022-12-31
Retained earnings (accumulated losses)
7,273,281 GBP2024-12-31
6,292,754 GBP2023-12-31
3,016,117 GBP2022-12-31
Equity
9,086,811 GBP2024-12-31
8,106,284 GBP2023-12-31
4,829,647 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,480,527 GBP2024-01-01 ~ 2024-12-31
3,276,637 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-500,000 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
-500,000 GBP2024-01-01 ~ 2024-12-31
Issue of Equity Instruments
Called up share capital
-17,900 GBP2024-01-01 ~ 2024-12-31
Issue of Equity Instruments
-17,900 GBP2024-01-01 ~ 2024-12-31
Wages/Salaries
6,749,664 GBP2024-01-01 ~ 2024-12-31
5,420,416 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
801,288 GBP2024-01-01 ~ 2024-12-31
640,982 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
98,764 GBP2024-01-01 ~ 2024-12-31
80,371 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
7,649,716 GBP2024-01-01 ~ 2024-12-31
6,141,769 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1392024-01-01 ~ 2024-12-31
1152023-01-01 ~ 2023-12-31
Director Remuneration
1,030,763 GBP2024-01-01 ~ 2024-12-31
804,551 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
36,230 GBP2024-01-01 ~ 2024-12-31
28,437 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
15,949 GBP2024-01-01 ~ 2024-12-31
15,927 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
1,039,477 GBP2024-01-01 ~ 2024-12-31
755,767 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
1,116,839 GBP2024-01-01 ~ 2024-12-31
950,165 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
500,000 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Gross Cost
Development expenditure
1,553,019 GBP2024-12-31
1,196,294 GBP2023-12-31
Computer software
115,215 GBP2024-12-31
111,965 GBP2023-12-31
Intangible Assets - Gross Cost
1,668,234 GBP2024-12-31
1,308,259 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
679,338 GBP2024-12-31
431,202 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
790,068 GBP2024-12-31
539,306 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
248,136 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
250,762 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
873,681 GBP2024-12-31
765,092 GBP2023-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-2,101 GBP2024-01-01 ~ 2024-12-31
Computers
-29,152 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-31,253 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
94,434 GBP2024-12-31
Motor vehicles
168,757 GBP2024-12-31
Computers
238,989 GBP2024-12-31
Property, Plant & Equipment - Gross Cost
602,348 GBP2024-12-31
98,569 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
43,480 GBP2023-12-31
Furniture and fittings
65,236 GBP2024-12-31
39,305 GBP2023-12-31
Computers
129,750 GBP2024-12-31
113,629 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
306,459 GBP2024-12-31
196,414 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
32,835 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
27,907 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
35,158 GBP2024-01-01 ~ 2024-12-31
Computers
42,939 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
138,839 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-1,976 GBP2024-01-01 ~ 2024-12-31
Computers
-26,818 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-28,794 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
35,158 GBP2024-12-31
Property, Plant & Equipment
Furniture and fittings
29,198 GBP2024-12-31
48,142 GBP2023-12-31
Motor vehicles
133,599 GBP2024-12-31
Computers
109,239 GBP2024-12-31
92,090 GBP2023-12-31
Land and buildings, Short leasehold
55,089 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
35,158 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
102,609 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
133,599 GBP2024-12-31
Under hire purchased contracts or finance leases
180,502 GBP2024-12-31
114,354 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
371,586 GBP2024-12-31
337,987 GBP2023-12-31
Other Debtors
Current
6,047 GBP2024-12-31
11,280 GBP2023-12-31
Prepayments/Accrued Income
Current
409,617 GBP2024-12-31
417,078 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
8,440,950 GBP2024-12-31
Amounts falling due within one year, Current
7,805,555 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
325,000 GBP2024-12-31
877,190 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
45,213 GBP2024-12-31
71,088 GBP2023-12-31
Trade Creditors/Trade Payables
Current
334,678 GBP2024-12-31
300,329 GBP2023-12-31
Corporation Tax Payable
Current
548,915 GBP2024-12-31
666,200 GBP2023-12-31
Other Taxation & Social Security Payable
Current
254,862 GBP2024-12-31
212,604 GBP2023-12-31
Other Creditors
Current
34,132 GBP2024-12-31
28,882 GBP2023-12-31
Accrued Liabilities
Current
597,243 GBP2024-12-31
505,541 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
750,000 GBP2024-12-31
Finance Lease Liabilities - Total Present Value
Non-current
137,442 GBP2024-12-31
29,605 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
325,000 GBP2024-12-31
Non-current, Between one and two years
300,000 GBP2024-12-31
Between two and five year, Non-current
450,000 GBP2024-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
137,442 GBP2024-12-31
hire purchase agreements
153,050 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
264,264 GBP2024-12-31
166,761 GBP2023-12-31
Between one and five year
488,590 GBP2024-12-31
289,918 GBP2023-12-31
All periods
752,854 GBP2024-12-31
456,679 GBP2023-12-31
Bank Borrowings
Secured
1,075,000 GBP2024-12-31
877,190 GBP2023-12-31
Total Borrowings
Secured
1,257,655 GBP2024-12-31
977,883 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
15,727 GBP2024-12-31
-79,908 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
21,467 GBP2024-12-31
14,507 GBP2023-12-31