Average Number of Employees
2252024-01-01 ~ 2024-12-31
1692023-01-01 ~ 2023-12-31
Turnover/Revenue
28,357,996 GBP2024-01-01 ~ 2024-12-31
26,095,754 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-1,475,151 GBP2024-01-01 ~ 2024-12-31
-1,169,589 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
26,882,845 GBP2024-01-01 ~ 2024-12-31
24,926,165 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-29,192,304 GBP2024-01-01 ~ 2024-12-31
-21,840,109 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-2,223,459 GBP2024-01-01 ~ 2024-12-31
3,256,602 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-2,460,423 GBP2024-01-01 ~ 2024-12-31
3,015,649 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-2,287,963 GBP2024-01-01 ~ 2024-12-31
2,363,687 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-2,287,963 GBP2024-01-01 ~ 2024-12-31
2,363,687 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
625 GBP2024-12-31
2,125 GBP2023-12-31
Property, Plant & Equipment
4,141,559 GBP2024-12-31
3,622,693 GBP2023-12-31
Fixed Assets
4,142,184 GBP2024-12-31
3,624,818 GBP2023-12-31
Total Inventories
22,685 GBP2024-12-31
5,709 GBP2023-12-31
Debtors
Current
2,682,423 GBP2024-12-31
1,701,017 GBP2023-12-31
Cash at bank and in hand
8,405,665 GBP2024-12-31
10,542,389 GBP2023-12-31
Current Assets
11,110,773 GBP2024-12-31
12,249,115 GBP2023-12-31
Net Current Assets/Liabilities
2,129,343 GBP2024-12-31
6,535,121 GBP2023-12-31
Total Assets Less Current Liabilities
6,271,527 GBP2024-12-31
10,159,939 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-5,232,325 GBP2023-12-31
Net Assets/Liabilities
2,378,136 GBP2024-12-31
4,666,099 GBP2023-12-31
Equity
Called up share capital
500,000 GBP2024-12-31
500,000 GBP2023-12-31
500,000 GBP2023-01-01
Retained earnings (accumulated losses)
1,878,136 GBP2024-12-31
4,166,099 GBP2023-12-31
1,802,412 GBP2023-01-01
Equity
2,378,136 GBP2024-12-31
4,666,099 GBP2023-12-31
2,302,412 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
-2,287,963 GBP2024-01-01 ~ 2024-12-31
2,363,687 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
44,218 GBP2024-01-01 ~ 2024-12-31
45,778 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
6,005,555 GBP2024-01-01 ~ 2024-12-31
4,395,811 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
549,750 GBP2024-01-01 ~ 2024-12-31
364,570 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
6,645,592 GBP2024-01-01 ~ 2024-12-31
4,819,378 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-172,460 GBP2024-01-01 ~ 2024-12-31
136,729 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-615,106 GBP2024-01-01 ~ 2024-12-31
753,912 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
7,500 GBP2024-12-31
7,500 GBP2023-12-31
Goodwill
2,550,000 GBP2024-12-31
2,550,000 GBP2023-12-31
Intangible Assets - Gross Cost
2,557,500 GBP2024-12-31
2,557,500 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
6,875 GBP2024-12-31
5,375 GBP2023-12-31
Goodwill
2,550,000 GBP2024-12-31
2,550,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
2,556,875 GBP2024-12-31
2,555,375 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
1,500 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
625 GBP2024-12-31
2,125 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
255,361 GBP2024-12-31
177,606 GBP2023-12-31
Furniture and fittings
2,486,709 GBP2024-12-31
1,542,989 GBP2023-12-31
Office equipment
214,161 GBP2024-12-31
214,161 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
6,692,964 GBP2024-12-31
5,177,406 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
64,856 GBP2024-12-31
19,175 GBP2023-12-31
Furniture and fittings
1,261,822 GBP2024-12-31
455,255 GBP2023-12-31
Office equipment
62,967 GBP2024-12-31
56,502 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,551,405 GBP2024-12-31
1,554,712 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
45,681 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings, Owned/Freehold
806,567 GBP2024-01-01 ~ 2024-12-31
Office equipment, Owned/Freehold
6,465 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
996,693 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
190,505 GBP2024-12-31
158,431 GBP2023-12-31
Furniture and fittings
1,224,887 GBP2024-12-31
1,087,734 GBP2023-12-31
Office equipment
151,194 GBP2024-12-31
157,659 GBP2023-12-31
Finished Goods/Goods for Resale
22,685 GBP2024-12-31
5,709 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,311,531 GBP2024-12-31
473,848 GBP2023-12-31
Other Debtors
Current
431,991 GBP2024-12-31
297,480 GBP2023-12-31
Prepayments/Accrued Income
Current
938,901 GBP2024-12-31
929,689 GBP2023-12-31
Cash and Cash Equivalents
8,405,665 GBP2024-12-31
10,542,389 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,610,508 GBP2024-12-31
2,650,416 GBP2023-12-31
Amounts owed to group undertakings
Current
3,743,928 GBP2024-12-31
805,308 GBP2023-12-31
Corporation Tax Payable
Current
335,470 GBP2023-12-31
Taxation/Social Security Payable
Current
126,347 GBP2024-12-31
233,596 GBP2023-12-31
Other Creditors
Current
431,843 GBP2024-12-31
342,662 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
2,068,804 GBP2024-12-31
1,346,542 GBP2023-12-31
Creditors
Current
8,981,430 GBP2024-12-31
5,713,994 GBP2023-12-31
Amounts owed to group undertakings
Non-current
3,804,336 GBP2024-12-31
5,232,325 GBP2023-12-31
Creditors
Non-current
3,804,336 GBP2024-12-31
5,232,325 GBP2023-12-31
Net Deferred Tax Liability/Asset
-89,055 GBP2024-12-31
-261,515 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
172,460 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-301,918 GBP2024-12-31
-344,618 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
500,000 shares2024-12-31
500,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
339,684 GBP2024-12-31
14,040,850 GBP2023-12-31
Between one and five year
3,805,714 GBP2024-12-31
42,322,397 GBP2023-12-31
More than five year
8,635,722 GBP2024-12-31
2,126,034 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
12,781,120 GBP2024-12-31
58,489,281 GBP2023-12-31