Average Number of Employees
992024-01-01 ~ 2024-12-31
872023-01-01 ~ 2023-12-31
Turnover/Revenue
14,396,579 GBP2024-01-01 ~ 2024-12-31
13,408,119 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-10,048,783 GBP2024-01-01 ~ 2024-12-31
-7,442,747 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
4,347,796 GBP2024-01-01 ~ 2024-12-31
5,965,372 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-8,933,978 GBP2024-01-01 ~ 2024-12-31
-6,029,389 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-4,586,063 GBP2024-01-01 ~ 2024-12-31
-54,992 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
28,795 GBP2024-01-01 ~ 2024-12-31
6,841 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-507,249 GBP2024-01-01 ~ 2024-12-31
-51,456 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-565,275 GBP2024-01-01 ~ 2024-12-31
-84,334 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-549,348 GBP2024-01-01 ~ 2024-12-31
-83,670 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
1,185,059 GBP2023-12-31
Property, Plant & Equipment
49,008 GBP2024-12-31
22,838 GBP2023-12-31
Fixed Assets - Investments
20,406 GBP2024-12-31
36,731 GBP2023-12-31
Fixed Assets
69,414 GBP2024-12-31
1,244,628 GBP2023-12-31
Debtors
Non-current
194,768 GBP2024-12-31
136,691 GBP2023-12-31
Current
5,999,348 GBP2024-12-31
6,165,947 GBP2023-12-31
Cash at bank and in hand
1,828,766 GBP2024-12-31
1,418,184 GBP2023-12-31
Current Assets
8,022,882 GBP2024-12-31
7,720,822 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-8,975,708 GBP2023-12-31
Net Current Assets/Liabilities
-629,020 GBP2024-12-31
-1,254,886 GBP2023-12-31
Total Assets Less Current Liabilities
-559,606 GBP2024-12-31
-10,258 GBP2023-12-31
Net Assets/Liabilities
-559,606 GBP2024-12-31
-10,258 GBP2023-12-31
Equity
Called up share capital
60,000 GBP2024-12-31
60,000 GBP2023-12-31
60,000 GBP2023-01-01
Retained earnings (accumulated losses)
-666,589 GBP2024-12-31
-101,314 GBP2023-12-31
-16,980 GBP2023-01-01
Equity
-559,606 GBP2024-12-31
-10,258 GBP2023-12-31
73,412 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
-565,275 GBP2024-01-01 ~ 2024-12-31
-84,334 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
4,690,007 GBP2024-01-01 ~ 2024-12-31
4,272,136 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
605,143 GBP2024-01-01 ~ 2024-12-31
508,443 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
5,433,690 GBP2024-01-01 ~ 2024-12-31
4,915,625 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-126,812 GBP2024-01-01 ~ 2024-12-31
-12,102 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
2,342,392 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
110,928 GBP2023-12-31
Office equipment
71,991 GBP2024-12-31
71,464 GBP2023-12-31
Computers
52,413 GBP2024-12-31
30,474 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
409,607 GBP2024-12-31
485,431 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-110,928 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-110,928 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
110,928 GBP2023-12-31
Office equipment
63,527 GBP2023-12-31
Computers
15,573 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
462,593 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers, Owned/Freehold
10,201 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
8,934 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-110,928 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-110,928 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Office equipment
60,279 GBP2024-12-31
Computers
25,774 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
360,599 GBP2024-12-31
Property, Plant & Equipment
Office equipment
11,712 GBP2024-12-31
7,937 GBP2023-12-31
Computers
26,639 GBP2024-12-31
14,901 GBP2023-12-31
Land and buildings
10,657 GBP2024-12-31
Other Debtors
Non-current
194,768 GBP2024-12-31
136,691 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,228,597 GBP2024-12-31
2,471,131 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
2,708,487 GBP2024-12-31
2,783,052 GBP2023-12-31
Other Debtors
Current
392,200 GBP2024-12-31
772,893 GBP2023-12-31
Prepayments/Accrued Income
Current
250,431 GBP2024-12-31
63,150 GBP2023-12-31
Bank Overdrafts
Current
19 GBP2024-12-31
17 GBP2023-12-31
Trade Creditors/Trade Payables
Current
151,771 GBP2024-12-31
135,265 GBP2023-12-31
Amounts owed to group undertakings
Current
4,965,168 GBP2024-12-31
5,630,647 GBP2023-12-31
Corporation Tax Payable
Current
41,730 GBP2024-12-31
24,249 GBP2023-12-31
Taxation/Social Security Payable
Current
218,342 GBP2024-12-31
283,602 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
62,810 GBP2023-12-31
Other Creditors
Current
1,635,138 GBP2024-12-31
2,321,562 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,617,325 GBP2024-12-31
517,556 GBP2023-12-31
Creditors
Current
8,651,902 GBP2024-12-31
8,975,708 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
6,000,000 shares2024-12-31
6,000,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
0.012024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
415,726 GBP2024-12-31
183,510 GBP2023-12-31
Between one and five year
1,431,063 GBP2024-12-31
724,679 GBP2023-12-31
More than five year
586,797 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,433,586 GBP2024-12-31
908,189 GBP2023-12-31