Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
3,462,149 GBP2024-01-01 ~ 2024-12-31
3,223,420 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-2,413,018 GBP2024-01-01 ~ 2024-12-31
-2,370,396 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
1,049,131 GBP2024-01-01 ~ 2024-12-31
853,024 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-351,574 GBP2024-01-01 ~ 2024-12-31
-255,567 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
697,557 GBP2024-01-01 ~ 2024-12-31
597,457 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
10,823 GBP2024-01-01 ~ 2024-12-31
Interest Payable/Similar Charges (Finance Costs)
-158 GBP2024-01-01 ~ 2024-12-31
-25 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
708,222 GBP2024-01-01 ~ 2024-12-31
607,061 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
526,208 GBP2024-01-01 ~ 2024-12-31
318,675 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
526,208 GBP2024-01-01 ~ 2024-12-31
318,675 GBP2023-01-01 ~ 2023-12-31
Fixed Assets - Investments
7,724,841 GBP2024-12-31
7,724,841 GBP2023-12-31
Fixed Assets
7,915,753 GBP2024-12-31
7,941,502 GBP2023-12-31
Debtors
8,880,889 GBP2024-12-31
5,879,500 GBP2023-12-31
Cash at bank and in hand
56,660 GBP2024-12-31
207,530 GBP2023-12-31
Current Assets
8,937,549 GBP2024-12-31
6,087,030 GBP2023-12-31
Creditors
Current
11,495,603 GBP2024-12-31
9,197,041 GBP2023-12-31
Net Current Assets/Liabilities
-2,558,054 GBP2024-12-31
-3,110,011 GBP2023-12-31
Total Assets Less Current Liabilities
5,357,699 GBP2024-12-31
4,831,491 GBP2023-12-31
Equity
Called up share capital
1 GBP2024-12-31
1 GBP2023-12-31
1 GBP2022-12-31
Capital redemption reserve
4,334,719 GBP2024-12-31
4,334,719 GBP2023-12-31
4,271,719 GBP2022-12-31
Retained earnings (accumulated losses)
1,022,979 GBP2024-12-31
496,771 GBP2023-12-31
178,096 GBP2022-12-31
Equity
5,357,699 GBP2024-12-31
4,831,491 GBP2023-12-31
4,449,816 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
526,208 GBP2024-01-01 ~ 2024-12-31
318,675 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
198,078 GBP2024-01-01 ~ 2024-12-31
175,801 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
65,505 GBP2024-01-01 ~ 2024-12-31
37,761 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,034,945 GBP2024-01-01 ~ 2024-12-31
1,847,472 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
232024-01-01 ~ 2024-12-31
262023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
2,378 GBP2024-01-01 ~ 2024-12-31
2,039 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
158,957 GBP2024-01-01 ~ 2024-12-31
119,023 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
25 GBP2024-01-01 ~ 2024-12-31
24 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
122,000 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
2,439,259 GBP2023-12-31
Development expenditure
1,300,000 GBP2023-12-31
Computer software
2,458 GBP2023-12-31
Intangible Assets - Gross Cost
3,863,717 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
2,371,676 GBP2024-12-31
2,351,401 GBP2023-12-31
Development expenditure
1,300,000 GBP2024-12-31
1,300,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
3,674,106 GBP2024-12-31
3,653,557 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
20,275 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
20,549 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
11,888 GBP2023-12-31
Computers
13,417 GBP2024-12-31
19,396 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
13,417 GBP2024-12-31
31,284 GBP2023-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-11,888 GBP2024-01-01 ~ 2024-12-31
Computers
-5,979 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-17,867 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
10,859 GBP2023-12-31
Computers
12,116 GBP2024-12-31
13,924 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
12,116 GBP2024-12-31
24,783 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
1,026 GBP2024-01-01 ~ 2024-12-31
Computers
1,352 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
2,378 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-11,885 GBP2024-01-01 ~ 2024-12-31
Computers
-3,160 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-15,045 GBP2024-01-01 ~ 2024-12-31
Total assets
6,501 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
193,358 GBP2024-12-31
219,705 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
8,448,855 GBP2024-12-31
5,178,080 GBP2023-12-31
Prepayments/Accrued Income
Current
36,801 GBP2024-12-31
48,256 GBP2023-12-31
Debtors
Current
8,679,014 GBP2024-12-31
5,654,596 GBP2023-12-31
Non-current
201,875 GBP2024-12-31
224,904 GBP2023-12-31
Trade Creditors/Trade Payables
Current
17,811 GBP2024-12-31
13,156 GBP2023-12-31
Amounts owed to group undertakings
Current
11,181,353 GBP2024-12-31
8,893,248 GBP2023-12-31
Corporation Tax Payable
Current
47,825 GBP2024-12-31
Other Creditors
Current
57,596 GBP2024-12-31
103,158 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
119,084 GBP2024-12-31
95,921 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
526,208 GBP2024-01-01 ~ 2024-12-31