Average Number of Employees
582024-01-01 ~ 2024-12-31
882023-01-01 ~ 2023-12-31
Turnover/Revenue
10,305,365 GBP2024-01-01 ~ 2024-12-31
12,413,144 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-3,025,917 GBP2024-01-01 ~ 2024-12-31
-3,716,120 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
7,279,448 GBP2024-01-01 ~ 2024-12-31
8,697,024 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-4,295,462 GBP2024-01-01 ~ 2024-12-31
-5,569,068 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
3,050,683 GBP2024-01-01 ~ 2024-12-31
3,231,004 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-14,242 GBP2024-01-01 ~ 2024-12-31
-12,769 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
3,036,441 GBP2024-01-01 ~ 2024-12-31
3,218,235 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,281,770 GBP2024-01-01 ~ 2024-12-31
2,972,082 GBP2023-01-01 ~ 2023-12-31
Fixed Assets - Investments
1,817,148 GBP2024-12-31
1,817,148 GBP2023-12-31
Fixed Assets
3,173,061 GBP2024-12-31
2,892,013 GBP2023-12-31
Total Inventories
5,508 GBP2024-12-31
39,037 GBP2023-12-31
Debtors
Current
14,051,725 GBP2024-12-31
14,727,700 GBP2023-12-31
Cash at bank and in hand
32,274 GBP2024-12-31
323,119 GBP2023-12-31
Current Assets
14,089,507 GBP2024-12-31
15,089,856 GBP2023-12-31
Net Current Assets/Liabilities
7,266,999 GBP2024-12-31
5,247,386 GBP2023-12-31
Total Assets Less Current Liabilities
10,440,060 GBP2024-12-31
8,139,399 GBP2023-12-31
Net Assets/Liabilities
9,776,573 GBP2024-12-31
7,494,803 GBP2023-12-31
Equity
Called up share capital
115,000 GBP2024-12-31
115,000 GBP2023-12-31
115,000 GBP2023-01-01
Retained earnings (accumulated losses)
9,661,573 GBP2024-12-31
7,379,803 GBP2023-12-31
4,407,721 GBP2023-01-01
Equity
9,776,573 GBP2024-12-31
7,494,803 GBP2023-12-31
4,522,721 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,281,770 GBP2024-01-01 ~ 2024-12-31
2,972,082 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
73,351 GBP2024-01-01 ~ 2024-12-31
110,618 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
19,250 GBP2024-01-01 ~ 2024-12-31
22,800 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,561,569 GBP2024-01-01 ~ 2024-12-31
4,300,334 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
533,633 GBP2024-01-01 ~ 2024-12-31
662,167 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,248,121 GBP2024-01-01 ~ 2024-12-31
5,098,718 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
759,110 GBP2024-01-01 ~ 2024-12-31
756,929 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
22,409 GBP2024-12-31
22,409 GBP2023-12-31
Development expenditure
293,928 GBP2024-12-31
293,928 GBP2023-12-31
Computer software
189,950 GBP2024-12-31
31,370 GBP2023-12-31
Intangible Assets - Gross Cost
506,287 GBP2024-12-31
347,707 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
22,409 GBP2024-12-31
22,409 GBP2023-12-31
Development expenditure
293,928 GBP2024-12-31
290,601 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
406,040 GBP2024-12-31
313,010 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
3,327 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
131,144 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Buildings
690,468 GBP2024-12-31
733,509 GBP2023-12-31
Motor vehicles
11,656 GBP2024-12-31
11,656 GBP2023-12-31
Furniture and fittings
65,578 GBP2024-12-31
150,966 GBP2023-12-31
Computers
790,566 GBP2024-12-31
759,568 GBP2023-12-31
Other
150,462 GBP2024-12-31
150,749 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,708,730 GBP2024-12-31
1,806,448 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-85,388 GBP2024-01-01 ~ 2024-12-31
Computers
-317,197 GBP2024-01-01 ~ 2024-12-31
Other
-287 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-402,872 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
11,656 GBP2023-12-31
Furniture and fittings
126,537 GBP2023-12-31
Computers
496,409 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
766,280 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
9,422 GBP2024-01-01 ~ 2024-12-31
Computers
114,833 GBP2024-01-01 ~ 2024-12-31
Other
12,511 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
210,117 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-85,388 GBP2024-01-01 ~ 2024-12-31
Computers
-317,197 GBP2024-01-01 ~ 2024-12-31
Other
-287 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-402,872 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
11,656 GBP2024-12-31
Furniture and fittings
50,571 GBP2024-12-31
Computers
216,625 GBP2024-12-31
Other
55,996 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
453,064 GBP2024-12-31
Investments in Subsidiaries
1,817,148 GBP2024-12-31
1,817,148 GBP2023-12-31
Finished Goods/Goods for Resale
5,508 GBP2024-12-31
39,037 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,026,976 GBP2024-12-31
3,527,471 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
12,629,220 GBP2024-12-31
9,905,728 GBP2023-12-31
Other Debtors
Current
260 GBP2024-12-31
407 GBP2023-12-31
Prepayments/Accrued Income
Current
274,004 GBP2024-12-31
838,909 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
121,265 GBP2024-12-31
455,185 GBP2023-12-31
Trade Creditors/Trade Payables
Current
198,978 GBP2024-12-31
367,684 GBP2023-12-31
Amounts owed to group undertakings
Current
1,607,168 GBP2024-12-31
763,883 GBP2023-12-31
Other Taxation & Social Security Payable
Current
198,397 GBP2024-12-31
603,677 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
4,744,934 GBP2024-12-31
8,035,615 GBP2023-12-31
Net Deferred Tax Liability/Asset
-128,702 GBP2024-12-31
-51,095 GBP2023-12-31
-6,763 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-77,607 GBP2024-01-01 ~ 2024-12-31
-44,332 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-118,314 GBP2024-12-31
-49,023 GBP2023-12-31
Deferred Tax Liabilities
-128,702 GBP2024-12-31
-51,095 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
110,000 shares2024-12-31
110,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Nominal value of allotted share capital
Class 1 ordinary share
110,000 GBP2024-01-01 ~ 2024-12-31
110,000 GBP2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
5,000 shares2024-12-31
5,000 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1.002024-01-01 ~ 2024-12-31
Nominal value of allotted share capital
Class 2 ordinary share
5,000 GBP2024-01-01 ~ 2024-12-31
5,000 GBP2023-01-01 ~ 2023-12-31