(expand)Administrative Expenses
-8,978,728 GBP2024-01-01 ~ 2024-12-31
-8,465,288 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
366,720 GBP2024-01-01 ~ 2024-12-31
265,019 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
268,158 GBP2024-01-01 ~ 2024-12-31
222,967 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
268,158 GBP2024-01-01 ~ 2024-12-31
222,967 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
0 GBP2024-12-31
5,500 GBP2023-12-31
Other
94,253 GBP2024-12-31
180,905 GBP2023-12-31
Intangible Assets
94,253 GBP2024-12-31
186,405 GBP2023-12-31
Property, Plant & Equipment
320,191 GBP2024-12-31
223,975 GBP2023-12-31
Fixed Assets
414,444 GBP2024-12-31
410,380 GBP2023-12-31
Debtors
5,141,238 GBP2024-12-31
5,104,681 GBP2023-12-31
Cash at bank and in hand
86,974 GBP2024-12-31
122,115 GBP2023-12-31
Current Assets
6,234,702 GBP2024-12-31
6,268,297 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-4,694,994 GBP2024-12-31
Net Current Assets/Liabilities
1,539,708 GBP2024-12-31
1,196,632 GBP2023-12-31
Total Assets Less Current Liabilities
1,954,152 GBP2024-12-31
1,607,012 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-467,321 GBP2024-12-31
Net Assets/Liabilities
1,252,800 GBP2024-12-31
984,642 GBP2023-12-31
Equity
Called up share capital
2,932,260 GBP2024-12-31
2,932,260 GBP2023-12-31
2,913,515 GBP2022-12-31
Share premium
923,900 GBP2024-12-31
923,900 GBP2023-12-31
923,900 GBP2022-12-31
Capital redemption reserve
3 GBP2024-12-31
3 GBP2023-12-31
0 GBP2022-12-31
Retained earnings (accumulated losses)
-2,603,363 GBP2024-12-31
-2,871,521 GBP2023-12-31
-3,094,488 GBP2022-12-31
Equity
1,252,800 GBP2024-12-31
984,642 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
268,158 GBP2024-01-01 ~ 2024-12-31
222,967 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
24,500 GBP2024-01-01 ~ 2024-12-31
22,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1322024-01-01 ~ 2024-12-31
1332023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
147,586 GBP2024-01-01 ~ 2024-12-31
140,903 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
257,388 GBP2024-01-01 ~ 2024-12-31
252,871 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
100,154 GBP2024-01-01 ~ 2024-12-31
42,052 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
27,500 GBP2024-12-31
27,500 GBP2023-12-31
Development expenditure
392,168 GBP2024-12-31
707,687 GBP2023-12-31
Intangible Assets - Gross Cost
422,668 GBP2024-12-31
738,187 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
27,500 GBP2024-12-31
22,000 GBP2023-12-31
Development expenditure
297,915 GBP2024-12-31
526,782 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
328,415 GBP2024-12-31
551,782 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
5,500 GBP2024-01-01 ~ 2024-12-31
Development expenditure
87,158 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
92,658 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
94,253 GBP2024-12-31
180,905 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
234,488 GBP2024-12-31
560,913 GBP2023-12-31
Furniture and fittings
327,382 GBP2024-12-31
380,647 GBP2023-12-31
Computers
99,426 GBP2024-12-31
118,992 GBP2023-12-31
Motor vehicles
50,000 GBP2024-12-31
40,728 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
748,951 GBP2024-12-31
1,138,935 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-438,385 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-66,224 GBP2024-01-01 ~ 2024-12-31
Computers
-38,513 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-25,728 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-568,850 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
120,473 GBP2024-12-31
534,588 GBP2023-12-31
Furniture and fittings
191,861 GBP2024-12-31
217,445 GBP2023-12-31
Computers
75,222 GBP2024-12-31
98,978 GBP2023-12-31
Motor vehicles
17,983 GBP2024-12-31
40,728 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
428,760 GBP2024-12-31
914,960 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
24,270 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
40,640 GBP2024-01-01 ~ 2024-12-31
Computers
14,757 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
2,983 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
82,650 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-438,385 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-66,224 GBP2024-01-01 ~ 2024-12-31
Computers
-38,513 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-25,728 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-568,850 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
114,015 GBP2024-12-31
26,325 GBP2023-12-31
Furniture and fittings
135,521 GBP2024-12-31
163,202 GBP2023-12-31
Computers
24,204 GBP2024-12-31
20,014 GBP2023-12-31
Motor vehicles
32,017 GBP2024-12-31
0 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
14,434 GBP2023-12-31
Finished Goods/Goods for Resale
122,390 GBP2024-12-31
122,540 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,841,414 GBP2024-12-31
3,240,617 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
0 GBP2024-12-31
2,062 GBP2023-12-31
Other Debtors
Current
1,139,302 GBP2024-12-31
661,024 GBP2023-12-31
Prepayments/Accrued Income
Current
424,116 GBP2024-12-31
364,418 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
736,406 GBP2024-12-31
836,560 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
5,141,238 GBP2024-12-31
Amounts falling due within one year, Current
5,104,681 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
270,696 GBP2024-12-31
257,813 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
30,272 GBP2024-12-31
0 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,820,212 GBP2024-12-31
2,302,065 GBP2023-12-31
Other Taxation & Social Security Payable
Current
197,195 GBP2024-12-31
341,847 GBP2023-12-31
Other Creditors
Current
2,093,651 GBP2024-12-31
1,860,385 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
282,968 GBP2024-12-31
309,555 GBP2023-12-31
Creditors
Current
4,694,994 GBP2024-12-31
5,071,665 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
0 GBP2024-12-31
426,673 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
8,448 GBP2024-12-31
0 GBP2023-12-31
Creditors
Non-current
467,321 GBP2024-12-31
426,673 GBP2023-12-31
Bank Borrowings
270,696 GBP2024-12-31
684,486 GBP2023-12-31
Total Borrowings
Current
270,696 GBP2024-12-31
257,813 GBP2023-12-31
Non-current
0 GBP2024-12-31
426,673 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
8,448 GBP2024-12-31
0 GBP2023-12-31
Minimum gross finance lease payments owing
38,720 GBP2024-12-31
0 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,932,160 shares2024-12-31
2,893,412 shares2023-12-31
Par Value of Share
Class 4 ordinary share
2.35 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
0 shares2024-12-31
1,648,867 shares2023-12-31
Equity
Called up share capital
2,932,160 GBP2024-12-31
2,932,160 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,031,206 GBP2024-12-31
960,001 GBP2023-12-31
Between two and five year
1,709,143 GBP2024-12-31
2,086,316 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,740,349 GBP2024-12-31
3,046,317 GBP2023-12-31