Administrative Expenses
-5,862,081 GBP2024-01-01 ~ 2024-12-31
-6,976,715 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
641 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
301,490 GBP2024-01-01 ~ 2024-12-31
5,758,792 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
213,549 GBP2024-01-01 ~ 2024-12-31
5,777,539 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
213,549 GBP2024-01-01 ~ 2024-12-31
5,777,539 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other than goodwill
1,091,807 GBP2024-12-31
861,910 GBP2023-12-31
Property, Plant & Equipment
90,291 GBP2024-12-31
125,033 GBP2023-12-31
Fixed Assets
1,182,098 GBP2024-12-31
986,943 GBP2023-12-31
Debtors
15,595,031 GBP2024-12-31
18,448,962 GBP2023-12-31
Cash at bank and in hand
513,108 GBP2024-12-31
909,452 GBP2023-12-31
Current Assets
18,984,709 GBP2024-12-31
24,479,598 GBP2023-12-31
Net Current Assets/Liabilities
9,042,297 GBP2024-12-31
11,184,253 GBP2023-12-31
Total Assets Less Current Liabilities
10,224,395 GBP2024-12-31
12,171,196 GBP2023-12-31
Net Assets/Liabilities
8,736,912 GBP2024-12-31
8,523,363 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Retained earnings (accumulated losses)
8,736,812 GBP2024-12-31
8,523,263 GBP2023-12-31
2,745,724 GBP2022-12-31
Equity
8,736,912 GBP2024-12-31
8,523,363 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
213,549 GBP2024-01-01 ~ 2024-12-31
5,777,539 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
21,000 GBP2024-01-01 ~ 2024-12-31
24,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
482024-01-01 ~ 2024-12-31
Wages/Salaries
2,883,074 GBP2024-01-01 ~ 2024-12-31
2,354,358 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
41,396 GBP2024-01-01 ~ 2024-12-31
29,507 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,168,180 GBP2024-01-01 ~ 2024-12-31
2,583,977 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
147,500 GBP2024-01-01 ~ 2024-12-31
208,124 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
48,975 GBP2024-01-01 ~ 2024-12-31
96,119 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
1,455,576 GBP2024-12-31
1,005,201 GBP2023-12-31
Intangible Assets - Gross Cost
1,527,631 GBP2024-12-31
1,066,436 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
402,111 GBP2024-12-31
183,778 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
435,824 GBP2024-12-31
204,526 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
218,333 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
231,298 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
1,053,465 GBP2024-12-31
821,423 GBP2023-12-31
Intangible Assets
1,091,807 GBP2024-12-31
861,910 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
84,896 GBP2024-12-31
81,273 GBP2023-12-31
Computers
87,207 GBP2024-12-31
88,972 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
172,103 GBP2024-12-31
170,245 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
-4,507 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-4,507 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
24,174 GBP2024-12-31
13,036 GBP2023-12-31
Computers
57,638 GBP2024-12-31
32,176 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
81,812 GBP2024-12-31
45,212 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
11,138 GBP2024-01-01 ~ 2024-12-31
Computers
28,536 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
39,674 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Computers
-3,074 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-3,074 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
60,722 GBP2024-12-31
68,237 GBP2023-12-31
Computers
29,569 GBP2024-12-31
56,796 GBP2023-12-31
Finished Goods/Goods for Resale
2,618,307 GBP2024-12-31
4,848,158 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
230,121 GBP2024-12-31
734,478 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
15,072,442 GBP2024-12-31
16,304,512 GBP2023-12-31
Other Debtors
Current
126,415 GBP2024-12-31
218,951 GBP2023-12-31
Prepayments/Accrued Income
Current
166,053 GBP2024-12-31
1,191,021 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
1,874,760 GBP2024-12-31
1,075,257 GBP2023-12-31
Other Remaining Borrowings
Current
1,311,086 GBP2024-12-31
2,319,375 GBP2023-12-31
Trade Creditors/Trade Payables
Current
629,131 GBP2024-12-31
2,372,184 GBP2023-12-31
Amounts owed to group undertakings
Current
146,199 GBP2024-12-31
542,981 GBP2023-12-31
Corporation Tax Payable
Current
38,966 GBP2024-12-31
396,756 GBP2023-12-31
Other Taxation & Social Security Payable
Current
5,531,079 GBP2024-12-31
4,427,126 GBP2023-12-31
Other Creditors
Current
5,856 GBP2024-12-31
999,349 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
405,335 GBP2024-12-31
1,162,317 GBP2023-12-31
Creditors
Current
9,942,412 GBP2024-12-31
13,295,345 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
1,024,742 GBP2024-12-31
3,417,946 GBP2023-12-31
Other Remaining Borrowings
Non-current
183,879 GBP2024-12-31
0 GBP2023-12-31
Creditors
Non-current
1,208,621 GBP2024-12-31
3,417,946 GBP2023-12-31
Bank Borrowings
2,899,502 GBP2024-12-31
4,493,203 GBP2023-12-31
Total Borrowings
4,394,467 GBP2024-12-31
6,812,578 GBP2023-12-31
Current
3,185,846 GBP2024-12-31
3,394,632 GBP2023-12-31
Non-current
1,208,621 GBP2024-12-31
3,417,946 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 shares2024-12-31
100 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
0 GBP2024-12-31
Between two and five year
0 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
0 GBP2024-12-31