Average Number of Employees
442024-01-01 ~ 2024-12-31
362023-01-01 ~ 2023-12-31
Turnover/Revenue
16,749,566 GBP2024-01-01 ~ 2024-12-31
11,738,826 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-7,235,283 GBP2024-01-01 ~ 2024-12-31
-4,312,097 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
9,514,283 GBP2024-01-01 ~ 2024-12-31
7,426,729 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-4,794,583 GBP2024-01-01 ~ 2024-12-31
-3,583,656 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
4,719,700 GBP2024-01-01 ~ 2024-12-31
3,843,073 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
17,635 GBP2024-01-01 ~ 2024-12-31
Profit/Loss on Ordinary Activities Before Tax
4,691,782 GBP2024-01-01 ~ 2024-12-31
3,752,403 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
4,481,691 GBP2024-01-01 ~ 2024-12-31
2,903,462 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
171,271 GBP2024-12-31
15,583 GBP2023-12-31
Fixed Assets
171,271 GBP2024-12-31
15,583 GBP2023-12-31
Debtors
Non-current
8,043,217 GBP2024-12-31
5,138,354 GBP2023-12-31
Current
10,963,827 GBP2024-12-31
8,368,848 GBP2023-12-31
Cash at bank and in hand
1,652,423 GBP2024-12-31
389,222 GBP2023-12-31
Current Assets
20,659,467 GBP2024-12-31
13,896,424 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-5,362,641 GBP2023-12-31
Net Current Assets/Liabilities
14,063,881 GBP2024-12-31
8,533,783 GBP2023-12-31
Total Assets Less Current Liabilities
14,235,152 GBP2024-12-31
8,549,366 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-3,830,265 GBP2024-12-31
-2,709,518 GBP2023-12-31
Net Assets/Liabilities
10,375,746 GBP2024-12-31
5,839,265 GBP2023-12-31
Equity
Called up share capital
1,787 GBP2024-12-31
1,484 GBP2023-12-31
1,484 GBP2023-01-01
Share premium
54,487 GBP2024-12-31
Capital redemption reserve
50 GBP2024-12-31
50 GBP2023-12-31
50 GBP2023-01-01
Retained earnings (accumulated losses)
10,319,422 GBP2024-12-31
5,837,731 GBP2023-12-31
2,934,269 GBP2023-01-01
Equity
10,375,746 GBP2024-12-31
5,839,265 GBP2023-12-31
2,935,803 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
4,481,691 GBP2024-01-01 ~ 2024-12-31
2,903,462 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
4,481,691 GBP2024-01-01 ~ 2024-12-31
2,903,462 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
4,481,691 GBP2024-01-01 ~ 2024-12-31
2,903,462 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
Called up share capital
303 GBP2024-01-01 ~ 2024-12-31
Issue of Equity Instruments
54,790 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
11,200 GBP2024-01-01 ~ 2024-12-31
10,500 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,577,249 GBP2024-01-01 ~ 2024-12-31
2,314,594 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
230,462 GBP2024-01-01 ~ 2024-12-31
272,194 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,867,628 GBP2024-01-01 ~ 2024-12-31
2,654,720 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
558,338 GBP2024-01-01 ~ 2024-12-31
885,505 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
28,558 GBP2024-01-01 ~ 2024-12-31
-1,197 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
1,172,945 GBP2024-01-01 ~ 2024-12-31
882,586 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
161,613 GBP2024-12-31
20,012 GBP2023-12-31
Office equipment
49,663 GBP2024-12-31
30,745 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
211,276 GBP2024-12-31
50,757 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-20,012 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-36,681 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
16,008 GBP2023-12-31
Office equipment
19,166 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
35,174 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
30,648 GBP2024-01-01 ~ 2024-12-31
Office equipment, Owned/Freehold
10,863 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
41,511 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-20,012 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-36,680 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
26,644 GBP2024-12-31
Office equipment
13,361 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
40,005 GBP2024-12-31
Property, Plant & Equipment
Furniture and fittings
134,969 GBP2024-12-31
4,004 GBP2023-12-31
Office equipment
36,302 GBP2024-12-31
11,579 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,455,486 GBP2024-12-31
588,959 GBP2023-12-31
Other Debtors
Current
51,800 GBP2024-12-31
10,655 GBP2023-12-31
Prepayments/Accrued Income
Current
9,456,541 GBP2024-12-31
7,769,234 GBP2023-12-31
Bank Borrowings
Current
280,000 GBP2024-12-31
280,000 GBP2023-12-31
Trade Creditors/Trade Payables
Current
192,141 GBP2024-12-31
289,346 GBP2023-12-31
Amounts owed to group undertakings
Current
376,915 GBP2024-12-31
Corporation Tax Payable
Current
181,533 GBP2024-12-31
850,138 GBP2023-12-31
Taxation/Social Security Payable
Current
492,971 GBP2024-12-31
307,914 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
52,657 GBP2023-12-31
Other Creditors
Current
321,010 GBP2024-12-31
229,237 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
4,751,016 GBP2024-12-31
3,353,349 GBP2023-12-31
Creditors
Current
6,595,586 GBP2024-12-31
5,362,641 GBP2023-12-31
Bank Borrowings
Non-current
116,667 GBP2024-12-31
396,667 GBP2023-12-31
Creditors
Non-current
3,830,265 GBP2024-12-31
2,709,518 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
280,000 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
280,000 GBP2023-12-31
Bank Borrowings
Non-current, Between one and two years
116,667 GBP2024-12-31
Total Borrowings
396,667 GBP2024-12-31
676,667 GBP2023-12-31
Net Deferred Tax Liability/Asset
-29,141 GBP2024-12-31
-583 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-28,558 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-30,265 GBP2024-12-31
-3,896 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,787 shares2024-12-31
1,484 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
112,246 GBP2024-12-31
31,950 GBP2023-12-31
Between one and five year
115,263 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
227,509 GBP2024-12-31
31,950 GBP2023-12-31