Equity
Called up share capital
128,452 GBP2024-12-31
192,678 GBP2023-12-31
64,226 GBP2023-01-01
Capital redemption reserve
127,940 GBP2024-12-31
191,910 GBP2023-12-31
63,970 GBP2023-01-01
Retained earnings (accumulated losses)
6,381,434 GBP2024-12-31
4,278,135 GBP2023-12-31
Equity
3,626,734 GBP2023-12-31
1,164,185 GBP2023-01-01
Average Number of Employees
82024-01-01 ~ 2024-12-31
62023-01-01 ~ 2023-12-31
Profit/Loss
3,213,001 GBP2024-01-01 ~ 2024-12-31
141,726 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
5,347,523 GBP2024-12-31
3,686,156 GBP2023-12-31
Current Assets
8,901,231 GBP2024-12-31
7,274,315 GBP2023-12-31
Total assets
9,476,767 GBP2024-12-31
8,014,488 GBP2023-12-31
Total Borrowings
Non-current
302,219 GBP2024-12-31
634,381 GBP2023-12-31
Current
362,662 GBP2024-12-31
370,614 GBP2023-12-31
Total liabilities
6,157,854 GBP2024-12-31
6,805,577 GBP2023-12-31
Net Assets/Liabilities
3,318,913 GBP2024-12-31
1,208,911 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
3,213,001 GBP2024-01-01 ~ 2024-12-31
141,726 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
3,213,001 GBP2024-01-01 ~ 2024-12-31
141,726 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
3,213,001 GBP2024-01-01 ~ 2024-12-31
141,726 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,103,000 GBP2024-01-01 ~ 2024-12-31
-97,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,103,000 GBP2024-01-01 ~ 2024-12-31
-97,000 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-1,103,000 GBP2024-01-01 ~ 2024-12-31
-97,000 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
-1,103,000 GBP2024-01-01 ~ 2024-12-31
-97,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
47,186 GBP2024-01-01 ~ 2024-12-31
105,908 GBP2023-01-01 ~ 2023-12-31
Turnover/Revenue
11,545,402 GBP2024-01-01 ~ 2024-12-31
7,912,303 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
21,216 GBP2024-01-01 ~ 2024-12-31
24,972 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
5,656,779 GBP2024-01-01 ~ 2024-12-31
4,996,169 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
5,912,804 GBP2024-01-01 ~ 2024-12-31
5,261,950 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
311,852 GBP2024-01-01 ~ 2024-12-31
308,757 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
811,961 GBP2024-01-01 ~ 2024-12-31
-18,159 GBP2023-01-01 ~ 2023-12-31
Amount of corporation tax that is recoverable
Current
510,967 GBP2024-12-31
195,368 GBP2023-12-31
Net Deferred Tax Liability/Asset
-42,160 GBP2024-12-31
-7,317 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
73,986 GBP2023-12-31
73,986 GBP2023-01-01
Office equipment
94,293 GBP2024-12-31
190,930 GBP2023-12-31
178,529 GBP2023-01-01
Property, Plant & Equipment - Gross Cost
94,293 GBP2024-12-31
264,916 GBP2023-12-31
252,515 GBP2023-01-01
Property, Plant & Equipment - Other Disposals
-175,901 GBP2024-01-01 ~ 2024-12-31
-8,107 GBP2023-01-01 ~ 2023-12-31
Land and buildings
-73,986 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
49,324 GBP2023-12-31
12,331 GBP2023-01-01
Office equipment
87,029 GBP2024-12-31
166,421 GBP2023-12-31
105,613 GBP2023-01-01
Property, Plant & Equipment - Accumulated Depreciation & Impairment
87,029 GBP2024-12-31
215,745 GBP2023-12-31
117,944 GBP2023-01-01
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
24,662 GBP2024-01-01 ~ 2024-12-31
36,993 GBP2023-01-01 ~ 2023-12-31
Office equipment
22,523 GBP2024-01-01 ~ 2024-12-31
68,915 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
47,185 GBP2024-01-01 ~ 2024-12-31
105,908 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-175,901 GBP2024-01-01 ~ 2024-12-31
-8,107 GBP2023-01-01 ~ 2023-12-31
Land and buildings
-73,986 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
1,868,164 GBP2024-12-31
1,599,894 GBP2023-12-31
1,599,894 GBP2023-01-01
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
1,299,894 GBP2024-12-31
1,199,894 GBP2023-12-31
1,099,894 GBP2023-01-01
Trade Debtors/Trade Receivables
2,398,085 GBP2024-12-31
3,014,706 GBP2023-12-31
Prepayments/Accrued Income
644,656 GBP2024-12-31
297,587 GBP2023-12-31
Trade Creditors/Trade Payables
335,557 GBP2024-12-31
209,371 GBP2023-12-31
Accrued Liabilities
4,948,822 GBP2024-12-31
4,345,738 GBP2023-12-31
Other Taxation & Social Security Payable
166,432 GBP2024-12-31
118,154 GBP2023-12-31
Trade Creditors/Trade Payables
Current
-335,557 GBP2024-12-31
-209,371 GBP2023-12-31
Accrued Liabilities
Current
-4,948,822 GBP2024-12-31
-4,345,738 GBP2023-12-31
Other Remaining Borrowings
Current
24,588 GBP2023-12-31
Total Borrowings
664,881 GBP2024-12-31
1,004,995 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1.20294 shares2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
53,391 shares2024-12-31
53,391 shares2023-12-31
Cash at bank and in hand
5,347,523 GBP2024-12-31
3,686,156 GBP2023-12-31