Par Value of Share
Class 1 ordinary share
02024-01-01 ~ 2024-12-31
Class 2 ordinary share
02024-01-01 ~ 2024-12-31
Turnover/Revenue
10,162,477 GBP2024-01-01 ~ 2024-12-31
7,617,712 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-528,279 GBP2024-01-01 ~ 2024-12-31
-509,939 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
9,634,198 GBP2024-01-01 ~ 2024-12-31
7,107,773 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-9,571,964 GBP2024-01-01 ~ 2024-12-31
-6,350,341 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
603,329 GBP2024-01-01 ~ 2024-12-31
1,064,677 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
93,648 GBP2024-01-01 ~ 2024-12-31
101,295 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-4,267 GBP2024-01-01 ~ 2024-12-31
Profit/Loss on Ordinary Activities Before Tax
692,710 GBP2024-01-01 ~ 2024-12-31
1,165,972 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
446,414 GBP2024-01-01 ~ 2024-12-31
1,044,355 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
446,414 GBP2024-01-01 ~ 2024-12-31
1,044,355 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
216,579 GBP2024-12-31
251,693 GBP2023-12-31
Fixed Assets - Investments
2,082,748 GBP2024-12-31
Fixed Assets
2,299,327 GBP2024-12-31
251,693 GBP2023-12-31
Debtors
5,932,178 GBP2024-12-31
7,752,566 GBP2023-12-31
Cash at bank and in hand
6,516,911 GBP2024-12-31
5,329,951 GBP2023-12-31
Current Assets
12,449,089 GBP2024-12-31
13,082,517 GBP2023-12-31
Net Current Assets/Liabilities
9,921,611 GBP2024-12-31
10,753,344 GBP2023-12-31
Total Assets Less Current Liabilities
12,220,938 GBP2024-12-31
11,005,037 GBP2023-12-31
Creditors
Non-current
-970,000 GBP2024-12-31
Net Assets/Liabilities
1,217,473 GBP2024-12-31
2,346,059 GBP2023-12-31
Equity
Called up share capital
902 GBP2024-12-31
902 GBP2023-12-31
902 GBP2022-12-31
Share premium
127,431 GBP2024-12-31
127,431 GBP2023-12-31
127,431 GBP2022-12-31
Retained earnings (accumulated losses)
1,089,140 GBP2024-12-31
2,217,726 GBP2023-12-31
3,268,476 GBP2022-12-31
Equity
1,217,473 GBP2024-12-31
2,346,059 GBP2023-12-31
3,396,809 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,575,000 GBP2024-01-01 ~ 2024-12-31
-2,095,105 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,575,000 GBP2024-01-01 ~ 2024-12-31
-2,095,105 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
446,414 GBP2024-01-01 ~ 2024-12-31
1,044,355 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,296,516 GBP2024-01-01 ~ 2024-12-31
2,327,760 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
386,942 GBP2024-01-01 ~ 2024-12-31
280,019 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
284,381 GBP2024-01-01 ~ 2024-12-31
133,950 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,967,839 GBP2024-01-01 ~ 2024-12-31
2,741,729 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
472024-01-01 ~ 2024-12-31
412023-01-01 ~ 2023-12-31
Director Remuneration
131,424 GBP2024-01-01 ~ 2024-12-31
79,503 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
67,439 GBP2024-01-01 ~ 2024-12-31
20,978 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
246,296 GBP2024-01-01 ~ 2024-12-31
121,617 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
173,178 GBP2024-01-01 ~ 2024-12-31
274,248 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
1,575,000 GBP2024-01-01 ~ 2024-12-31
2,095,105 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
279,611 GBP2024-12-31
720,728 GBP2023-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-473,442 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
63,032 GBP2024-12-31
469,035 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
67,439 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-473,442 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
216,579 GBP2024-12-31
251,693 GBP2023-12-31
Investments in Group Undertakings
Additions to investments
2,082,748 GBP2024-12-31
Cost valuation
2,082,748 GBP2024-12-31
Investments in Group Undertakings
2,082,748 GBP2024-12-31
Trade Debtors/Trade Receivables
Current
3,869,365 GBP2024-12-31
4,192,108 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,114,360 GBP2024-12-31
1,764,838 GBP2023-12-31
Other Debtors
Current
591,226 GBP2024-12-31
334,731 GBP2023-12-31
Prepayments/Accrued Income
Current
357,227 GBP2024-12-31
418,807 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
5,932,178 GBP2024-12-31
6,710,484 GBP2023-12-31
Trade Creditors/Trade Payables
Current
304,838 GBP2024-12-31
110,515 GBP2023-12-31
Amounts owed to group undertakings
Current
472,693 GBP2024-12-31
49,351 GBP2023-12-31
Other Taxation & Social Security Payable
Current
525,191 GBP2024-12-31
978,291 GBP2023-12-31
Other Creditors
Current
17,119 GBP2024-12-31
1,013 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,207,637 GBP2024-12-31
1,190,003 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
205,168 GBP2024-12-31
119,681 GBP2023-12-31
Between one and five year
564,212 GBP2024-12-31
769,380 GBP2023-12-31
All periods
769,380 GBP2024-12-31
889,061 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
77,500 shares2024-12-31
Class 2 ordinary share
12,650 shares2024-12-31