Turnover/Revenue
16,436,682 GBP2024-01-01 ~ 2024-12-31
25,717,558 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-9,028,178 GBP2024-01-01 ~ 2024-12-31
-14,334,995 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
7,408,504 GBP2024-01-01 ~ 2024-12-31
11,382,563 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-6,834,769 GBP2024-01-01 ~ 2024-12-31
-9,478,038 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,284,079 GBP2024-01-01 ~ 2024-12-31
2,788,651 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
3,718 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-481 GBP2024-01-01 ~ 2024-12-31
-10,684 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,982,247 GBP2024-01-01 ~ 2024-12-31
1,558,205 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other
1,536,511 GBP2024-12-31
1,228,502 GBP2023-12-31
Property, Plant & Equipment
60,287 GBP2024-12-31
325,972 GBP2023-12-31
Fixed Assets - Investments
0 GBP2024-12-31
0 GBP2023-12-31
Fixed Assets
1,596,798 GBP2024-12-31
1,554,474 GBP2023-12-31
Debtors
7,338,771 GBP2024-12-31
6,336,817 GBP2023-12-31
Cash at bank and in hand
864,435 GBP2024-12-31
696,474 GBP2023-12-31
Current Assets
10,310,221 GBP2024-12-31
12,006,439 GBP2023-12-31
Net Current Assets/Liabilities
3,752,205 GBP2024-12-31
4,625,419 GBP2023-12-31
Total Assets Less Current Liabilities
5,349,003 GBP2024-12-31
6,179,893 GBP2023-12-31
Net Assets/Liabilities
4,795,909 GBP2024-12-31
5,694,930 GBP2023-12-31
Equity
Called up share capital
100,000 GBP2024-12-31
100,000 GBP2023-12-31
100,000 GBP2022-12-31
Capital redemption reserve
60,000 GBP2024-12-31
60,000 GBP2023-12-31
60,000 GBP2022-12-31
Retained earnings (accumulated losses)
4,635,909 GBP2024-12-31
5,534,930 GBP2023-12-31
8,730,918 GBP2022-12-31
Equity
4,795,909 GBP2024-12-31
5,694,930 GBP2023-12-31
8,890,918 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,982,247 GBP2024-01-01 ~ 2024-12-31
1,558,205 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-4,754,193 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
27,750 GBP2024-01-01 ~ 2024-12-31
36,400 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
662024-01-01 ~ 2024-12-31
1052023-01-01 ~ 2023-12-31
Wages/Salaries
3,131,193 GBP2024-01-01 ~ 2024-12-31
5,172,687 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
384,303 GBP2024-01-01 ~ 2024-12-31
371,956 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,844,665 GBP2024-01-01 ~ 2024-12-31
6,062,393 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
521,548 GBP2024-01-01 ~ 2024-12-31
727,592 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-30,881 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,227,311 GBP2024-01-01 ~ 2024-12-31
2,188,054 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
514,630 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
321,570 GBP2024-12-31
268,549 GBP2023-12-31
Development expenditure
4,746,129 GBP2024-12-31
4,343,129 GBP2023-12-31
Intangible Assets - Gross Cost
5,140,699 GBP2024-12-31
4,684,678 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
3,287,391 GBP2024-12-31
3,182,457 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
3,604,188 GBP2024-12-31
3,456,176 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
104,934 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
148,012 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
1,458,738 GBP2024-12-31
1,160,672 GBP2023-12-31
Intangible Assets
1,536,511 GBP2024-12-31
1,228,502 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
499,048 GBP2024-12-31
483,901 GBP2023-12-31
Plant and equipment
629,277 GBP2024-12-31
670,520 GBP2023-12-31
Furniture and fittings
60,895 GBP2024-12-31
313,031 GBP2023-12-31
Motor vehicles
82,880 GBP2024-12-31
82,880 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,272,100 GBP2024-12-31
1,550,332 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-252,136 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-252,136 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
483,900 GBP2024-12-31
483,900 GBP2023-12-31
Plant and equipment
591,608 GBP2024-12-31
574,760 GBP2023-12-31
Furniture and fittings
53,425 GBP2024-12-31
82,820 GBP2023-12-31
Motor vehicles
82,880 GBP2024-12-31
82,880 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,211,813 GBP2024-12-31
1,224,360 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
0 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
40,803 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
15,609 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
56,412 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-45,004 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-45,004 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other increase or decrease in the depreciation or impairment
-23,955 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
15,148 GBP2024-12-31
1 GBP2023-12-31
Plant and equipment
37,669 GBP2024-12-31
95,760 GBP2023-12-31
Furniture and fittings
7,470 GBP2024-12-31
230,211 GBP2023-12-31
Motor vehicles
0 GBP2024-12-31
0 GBP2023-12-31
Finished Goods/Goods for Resale
813,133 GBP2024-12-31
3,593,739 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,325,195 GBP2024-12-31
3,482,368 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
5,442,073 GBP2024-12-31
2,554,321 GBP2023-12-31
Other Debtors
Current
429,175 GBP2024-12-31
3,930 GBP2023-12-31
Prepayments/Accrued Income
Current
142,328 GBP2024-12-31
296,198 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
7,338,771 GBP2024-12-31
6,336,817 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
420,178 GBP2024-12-31
0 GBP2023-12-31
Trade Creditors/Trade Payables
Current
460,933 GBP2024-12-31
1,365,129 GBP2023-12-31
Amounts owed to group undertakings
Current
4,839,997 GBP2024-12-31
2,961,690 GBP2023-12-31
Corporation Tax Payable
Current
493,054 GBP2024-12-31
95,178 GBP2023-12-31
Other Taxation & Social Security Payable
Current
61,078 GBP2024-12-31
503,255 GBP2023-12-31
Other Creditors
Current
3,452 GBP2024-12-31
3,385 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
279,324 GBP2024-12-31
2,452,383 GBP2023-12-31
Creditors
Current
6,558,016 GBP2024-12-31
7,381,020 GBP2023-12-31
Bank Overdrafts
420,178 GBP2024-12-31
0 GBP2023-12-31
Total Borrowings
Current
420,178 GBP2024-12-31
0 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
100,000 shares2024-12-31
100,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
232,527 GBP2024-12-31
499,819 GBP2023-12-31
Between two and five year
766,383 GBP2024-12-31
1,192,480 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
998,910 GBP2024-12-31
1,692,299 GBP2023-12-31