Average Number of Employees
462024-01-01 ~ 2024-12-31
452023-01-01 ~ 2023-12-31
Turnover/Revenue
6,053,016 GBP2024-01-01 ~ 2024-12-31
7,780,628 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-5,075,172 GBP2024-01-01 ~ 2024-12-31
-6,395,429 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
977,844 GBP2024-01-01 ~ 2024-12-31
1,385,199 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,848,528 GBP2024-01-01 ~ 2024-12-31
-3,598,823 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
-2,869,046 GBP2024-01-01 ~ 2024-12-31
-2,087,427 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
2,934 GBP2024-01-01 ~ 2024-12-31
5,452 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-2,505,115 GBP2024-01-01 ~ 2024-12-31
-1,061,976 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-2,507,084 GBP2024-01-01 ~ 2024-12-31
-1,062,176 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
32,080 GBP2024-12-31
80,580 GBP2023-12-31
Fixed Assets - Investments
17,190,577 GBP2024-12-31
17,190,577 GBP2023-12-31
Fixed Assets
17,222,657 GBP2024-12-31
17,271,157 GBP2023-12-31
Total Inventories
148,361 GBP2024-12-31
384,660 GBP2023-12-31
Debtors
Current
2,313,357 GBP2024-12-31
2,431,741 GBP2023-12-31
Cash at bank and in hand
1,150,604 GBP2024-12-31
2,102,680 GBP2023-12-31
Current Assets
3,612,322 GBP2024-12-31
4,919,081 GBP2023-12-31
Net Current Assets/Liabilities
-4,735,442 GBP2024-12-31
-2,276,858 GBP2023-12-31
Total Assets Less Current Liabilities
12,487,215 GBP2024-12-31
14,994,299 GBP2023-12-31
Net Assets/Liabilities
12,487,215 GBP2024-12-31
14,994,299 GBP2023-12-31
Equity
Called up share capital
14,168,818 GBP2024-12-31
14,168,818 GBP2023-12-31
14,168,818 GBP2023-01-01
Retained earnings (accumulated losses)
-1,681,603 GBP2024-12-31
825,481 GBP2023-12-31
1,887,657 GBP2023-01-01
Equity
12,487,215 GBP2024-12-31
14,994,299 GBP2023-12-31
16,056,475 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
-2,507,084 GBP2024-01-01 ~ 2024-12-31
-1,062,176 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation rate used
Motor vehicles
252024-01-01 ~ 2024-12-31
Furniture and fittings
202024-01-01 ~ 2024-12-31
Computers
332024-01-01 ~ 2024-12-31
Wages/Salaries
3,366,792 GBP2024-01-01 ~ 2024-12-31
3,594,098 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
319,093 GBP2024-01-01 ~ 2024-12-31
369,396 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,782,956 GBP2024-01-01 ~ 2024-12-31
4,008,937 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
520,773 GBP2024-01-01 ~ 2024-12-31
559,834 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-626,279 GBP2024-01-01 ~ 2024-12-31
-250,996 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
41,400 GBP2024-12-31
41,400 GBP2023-12-31
Furniture and fittings
614,738 GBP2024-12-31
614,738 GBP2023-12-31
Computers
3,705,050 GBP2024-12-31
3,698,649 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
5,044,821 GBP2024-12-31
5,038,420 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Computers
-389 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-389 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
41,400 GBP2023-12-31
Furniture and fittings
610,070 GBP2023-12-31
Computers
3,626,473 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
4,957,840 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers, Owned/Freehold
50,191 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
55,290 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Computers
-389 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-389 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
41,400 GBP2024-12-31
Furniture and fittings
612,163 GBP2024-12-31
Computers
3,676,275 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,012,741 GBP2024-12-31
Property, Plant & Equipment
Furniture and fittings
2,575 GBP2024-12-31
4,668 GBP2023-12-31
Computers
28,775 GBP2024-12-31
72,176 GBP2023-12-31
Value of work in progress
148,361 GBP2024-12-31
384,660 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,143,927 GBP2024-12-31
1,197,863 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
260,535 GBP2024-12-31
579,764 GBP2023-12-31
Other Debtors
Current
71,521 GBP2024-12-31
70,507 GBP2023-12-31
Prepayments/Accrued Income
Current
837,374 GBP2024-12-31
583,607 GBP2023-12-31
Bank Overdrafts
Current
37 GBP2024-12-31
36 GBP2023-12-31
Trade Creditors/Trade Payables
Current
654,715 GBP2024-12-31
699,346 GBP2023-12-31
Amounts owed to group undertakings
Current
6,410,638 GBP2024-12-31
5,150,000 GBP2023-12-31
Taxation/Social Security Payable
Current
80,948 GBP2024-12-31
105,543 GBP2023-12-31
Other Creditors
Current
566,642 GBP2024-12-31
52,383 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
440,497 GBP2024-12-31
560,824 GBP2023-12-31
Creditors
Current
8,347,764 GBP2024-12-31
7,195,939 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
14,168,818 shares2024-12-31
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
112,307 GBP2024-12-31
434,841 GBP2023-12-31
Between one and five year
12,789 GBP2024-12-31
125,097 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
125,096 GBP2024-12-31
559,938 GBP2023-12-31