Cost of Sales
-17,975,025 GBP2024-01-01 ~ 2024-12-31
-18,227,577 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-6,355,455 GBP2024-01-01 ~ 2024-12-31
-5,456,205 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
245,181 GBP2024-01-01 ~ 2024-12-31
200,521 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
0 GBP2024-01-01 ~ 2024-12-31
-8,162 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
899,316 GBP2024-01-01 ~ 2024-12-31
-1,833,688 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
578,299 GBP2024-01-01 ~ 2024-12-31
-2,170,528 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
-745,451 GBP2024-01-01 ~ 2024-12-31
-1,451,278 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
1,151,895 GBP2024-12-31
1,382,274 GBP2023-12-31
Property, Plant & Equipment
823,535 GBP2024-12-31
1,022,401 GBP2023-12-31
Fixed Assets - Investments
5,168,693 GBP2024-12-31
5,004,409 GBP2023-12-31
Fixed Assets
7,144,123 GBP2024-12-31
7,409,084 GBP2023-12-31
Debtors
5,489,327 GBP2024-12-31
4,970,837 GBP2023-12-31
Cash at bank and in hand
3,803,122 GBP2024-12-31
7,803,419 GBP2023-12-31
Current Assets
10,018,175 GBP2024-12-31
13,751,608 GBP2023-12-31
Net Current Assets/Liabilities
4,767,633 GBP2024-12-31
4,039,400 GBP2023-12-31
Total Assets Less Current Liabilities
11,911,756 GBP2024-12-31
11,448,484 GBP2023-12-31
Net Assets/Liabilities
14,411,856 GBP2024-12-31
15,157,307 GBP2023-12-31
Equity
Called up share capital
107,075 GBP2024-12-31
107,075 GBP2023-12-31
107,075 GBP2022-12-31
Share premium
100,381 GBP2024-12-31
100,381 GBP2023-12-31
100,381 GBP2022-12-31
Capital redemption reserve
792 GBP2024-12-31
792 GBP2023-12-31
792 GBP2022-12-31
Other miscellaneous reserve
7,065,869 GBP2024-12-31
7,065,869 GBP2023-12-31
Retained earnings (accumulated losses)
7,137,739 GBP2024-12-31
7,883,190 GBP2023-12-31
9,334,468 GBP2022-12-31
Equity
14,411,856 GBP2024-12-31
15,157,307 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
578,299 GBP2024-01-01 ~ 2024-12-31
-2,170,528 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
20,062 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1582024-01-01 ~ 2024-12-31
1132023-01-01 ~ 2023-12-31
Wages/Salaries
5,079,830 GBP2024-01-01 ~ 2024-12-31
4,818,041 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
5,395 GBP2024-01-01 ~ 2024-12-31
30,000 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
5,809,745 GBP2024-01-01 ~ 2024-12-31
5,296,081 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
202,995 GBP2024-01-01 ~ 2024-12-31
139,291 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
24,691 GBP2024-01-01 ~ 2024-12-31
131,614 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
4,607,580 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
21,393 GBP2023-12-31
Intangible Assets - Gross Cost
4,628,973 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
3,455,685 GBP2024-12-31
3,225,306 GBP2023-12-31
Patents/Trademarks/Licences/Concessions
21,393 GBP2024-12-31
21,393 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
3,477,078 GBP2024-12-31
3,246,699 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
230,379 GBP2024-01-01 ~ 2024-12-31
Patents/Trademarks/Licences/Concessions
0 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
230,379 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
0 GBP2024-12-31
0 GBP2023-12-31
Intangible Assets
1,151,895 GBP2024-12-31
1,382,274 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
1,137,169 GBP2024-12-31
1,168,090 GBP2023-12-31
Plant and equipment
252,313 GBP2024-12-31
315,614 GBP2023-12-31
Furniture and fittings
5,700 GBP2024-12-31
5,700 GBP2023-12-31
Computers
68,591 GBP2024-12-31
290,117 GBP2023-12-31
Motor vehicles
39,410 GBP2024-12-31
53,249 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,503,183 GBP2024-12-31
1,832,770 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-105,215 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
-221,526 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-720,340 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
445,241 GBP2024-12-31
273,087 GBP2023-12-31
Plant and equipment
189,687 GBP2024-12-31
250,583 GBP2023-12-31
Furniture and fittings
5,700 GBP2024-12-31
5,700 GBP2023-12-31
Computers
26,594 GBP2024-12-31
232,260 GBP2023-12-31
Motor vehicles
12,426 GBP2024-12-31
48,739 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
679,648 GBP2024-12-31
810,369 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
285,855 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
44,319 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
15,860 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
2,420 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
348,454 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-105,215 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
-221,526 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-38,733 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-479,175 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
691,928 GBP2024-12-31
895,003 GBP2023-12-31
Plant and equipment
62,626 GBP2024-12-31
65,031 GBP2023-12-31
Furniture and fittings
0 GBP2024-12-31
0 GBP2023-12-31
Computers
41,997 GBP2024-12-31
57,857 GBP2023-12-31
Motor vehicles
26,984 GBP2024-12-31
4,510 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
5,038,779 GBP2024-12-31
4,772,736 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
56,814 GBP2024-12-31
0 GBP2023-12-31
Other Debtors
Current
30,402 GBP2024-12-31
22,852 GBP2023-12-31
Prepayments/Accrued Income
Current
363,332 GBP2024-12-31
175,249 GBP2023-12-31
Trade Creditors/Trade Payables
Current
231,104 GBP2024-12-31
193,670 GBP2023-12-31
Amounts owed to group undertakings
Current
2,014,051 GBP2024-12-31
5,871,807 GBP2023-12-31
Corporation Tax Payable
Current
0 GBP2024-12-31
-144,006 GBP2023-12-31
Other Taxation & Social Security Payable
Current
975,786 GBP2024-12-31
1,614,776 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
2,029,601 GBP2024-12-31
2,175,961 GBP2023-12-31
Creditors
Current
5,250,542 GBP2024-12-31
9,712,208 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
107,075 shares2024-12-31
107,075 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
370,798 GBP2023-12-31
Between two and five year
149,604 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
1,415,707 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
520,402 GBP2023-12-31