Average Number of Employees
1122024-01-01 ~ 2024-12-31
1062022-10-01 ~ 2023-12-31
Turnover/Revenue
21,695,916 GBP2024-01-01 ~ 2024-12-31
26,459,737 GBP2022-10-01 ~ 2023-12-31
Cost of Sales
-9,943,851 GBP2024-01-01 ~ 2024-12-31
-11,288,808 GBP2022-10-01 ~ 2023-12-31
Gross Profit/Loss
11,752,065 GBP2024-01-01 ~ 2024-12-31
15,170,929 GBP2022-10-01 ~ 2023-12-31
Administrative Expenses
-10,306,658 GBP2024-01-01 ~ 2024-12-31
-11,502,854 GBP2022-10-01 ~ 2023-12-31
Operating Profit/Loss
787,243 GBP2024-01-01 ~ 2024-12-31
2,863,051 GBP2022-10-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
784,067 GBP2024-01-01 ~ 2024-12-31
2,863,051 GBP2022-10-01 ~ 2023-12-31
Profit/Loss
422,713 GBP2024-01-01 ~ 2024-12-31
2,067,976 GBP2022-10-01 ~ 2023-12-31
Intangible Assets
2,310,303 GBP2024-12-31
2,891,667 GBP2023-12-31
Property, Plant & Equipment
123,434 GBP2024-12-31
130,849 GBP2023-12-31
Fixed Assets
2,433,737 GBP2024-12-31
3,022,516 GBP2023-12-31
Debtors
Current
15,410,463 GBP2024-12-31
13,376,152 GBP2023-12-31
Cash at bank and in hand
1,812,500 GBP2024-12-31
1,253,327 GBP2023-12-31
Current Assets
17,222,963 GBP2024-12-31
14,629,479 GBP2023-12-31
Net Current Assets/Liabilities
2,248,708 GBP2024-12-31
1,237,216 GBP2023-12-31
Total Assets Less Current Liabilities
4,682,445 GBP2024-12-31
4,259,732 GBP2023-12-31
Net Assets/Liabilities
4,635,445 GBP2024-12-31
4,212,732 GBP2023-12-31
Equity
Called up share capital
2 GBP2024-12-31
2 GBP2023-12-31
2 GBP2022-10-01
Share premium
434,727 GBP2024-12-31
434,727 GBP2023-12-31
434,727 GBP2022-10-01
Retained earnings (accumulated losses)
4,200,716 GBP2024-12-31
3,778,003 GBP2023-12-31
1,710,027 GBP2022-10-01
Equity
4,635,445 GBP2024-12-31
4,212,732 GBP2023-12-31
2,144,756 GBP2022-10-01
Profit/Loss
Retained earnings (accumulated losses)
422,713 GBP2024-01-01 ~ 2024-12-31
2,067,976 GBP2022-10-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
76,801 GBP2024-01-01 ~ 2024-12-31
78,319 GBP2022-10-01 ~ 2023-12-31
Cash and Cash Equivalents
1,812,500 GBP2024-12-31
1,253,327 GBP2023-12-31
1,493,885 GBP2022-10-01
Property, Plant & Equipment - Depreciation rate used
Office equipment
332024-01-01 ~ 2024-12-31
Computers
252024-01-01 ~ 2024-12-31
Audit Fees/Expenses
40,500 GBP2024-01-01 ~ 2024-12-31
32,700 GBP2022-10-01 ~ 2023-12-31
Wages/Salaries
7,111,510 GBP2024-01-01 ~ 2024-12-31
7,903,560 GBP2022-10-01 ~ 2023-12-31
Social Security Costs
786,054 GBP2024-01-01 ~ 2024-12-31
904,388 GBP2022-10-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
8,067,164 GBP2024-01-01 ~ 2024-12-31
9,002,272 GBP2022-10-01 ~ 2023-12-31
Director Remuneration
605,616 GBP2024-01-01 ~ 2024-12-31
835,446 GBP2022-10-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
6,550 GBP2022-10-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
196,017 GBP2024-01-01 ~ 2024-12-31
647,350 GBP2022-10-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
70,051 GBP2024-12-31
70,051 GBP2023-12-31
Development expenditure
199,671 GBP2024-12-31
199,671 GBP2023-12-31
Goodwill
5,328,054 GBP2024-12-31
5,328,054 GBP2023-12-31
Intangible Assets - Gross Cost
5,597,776 GBP2024-12-31
5,597,776 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
70,051 GBP2024-12-31
70,050 GBP2023-12-31
Development expenditure
134,552 GBP2024-12-31
114,585 GBP2023-12-31
Goodwill
3,082,870 GBP2024-12-31
2,521,474 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
3,287,473 GBP2024-12-31
2,706,109 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
581,364 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
65,119 GBP2024-12-31
85,086 GBP2023-12-31
Goodwill
2,245,184 GBP2024-12-31
2,806,580 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
1 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Office equipment
13,769 GBP2024-12-31
13,769 GBP2023-12-31
Computers
479,239 GBP2024-12-31
409,853 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
493,008 GBP2024-12-31
423,622 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Office equipment
11,580 GBP2023-12-31
Computers
281,193 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
292,773 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
76,801 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Office equipment
12,302 GBP2024-12-31
Computers
357,272 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
369,574 GBP2024-12-31
Property, Plant & Equipment
Office equipment
1,467 GBP2024-12-31
2,189 GBP2023-12-31
Computers
121,967 GBP2024-12-31
128,660 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
6,273,202 GBP2024-12-31
5,675,732 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
2,884,263 GBP2024-12-31
2,550,000 GBP2023-12-31
Other Debtors
Current
173,194 GBP2024-12-31
10,340 GBP2023-12-31
Prepayments/Accrued Income
Current
6,079,804 GBP2024-12-31
5,140,080 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,421,261 GBP2024-12-31
709,323 GBP2023-12-31
Amounts owed to group undertakings
Current
35,250 GBP2024-12-31
28,310 GBP2023-12-31
Corporation Tax Payable
Current
113,386 GBP2023-12-31
Taxation/Social Security Payable
Current
1,076,936 GBP2024-12-31
1,017,119 GBP2023-12-31
Other Creditors
Current
6,941 GBP2024-12-31
66,307 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
12,433,867 GBP2024-12-31
11,457,818 GBP2023-12-31
Creditors
Current
14,974,255 GBP2024-12-31
13,392,263 GBP2023-12-31
Net Deferred Tax Liability/Asset
-47,000 GBP2024-12-31
-47,000 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-47,000 GBP2024-12-31
-47,000 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
66,000 shares2024-12-31
66,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
0.000022024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
22,000 shares2024-12-31
22,000 shares2023-12-31
Par Value of Share
Class 2 ordinary share
0.000022024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
59,465 GBP2024-12-31
101,941 GBP2023-12-31
Between one and five year
59,465 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
59,465 GBP2024-12-31
161,406 GBP2023-12-31