Average Number of Employees
362023-01-01 ~ 2023-12-31
372022-01-01 ~ 2022-12-31
Turnover/Revenue
5,155,164 GBP2023-01-01 ~ 2023-12-31
5,340,632 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-3,372,846 GBP2023-01-01 ~ 2023-12-31
-2,374,304 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
1,782,318 GBP2023-01-01 ~ 2023-12-31
2,966,328 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-458,399 GBP2023-01-01 ~ 2023-12-31
-424,116 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,352,859 GBP2023-01-01 ~ 2023-12-31
2,473,251 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
49,096 GBP2023-01-01 ~ 2023-12-31
6,496 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,442,675 GBP2023-01-01 ~ 2023-12-31
2,482,158 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,092,273 GBP2023-01-01 ~ 2023-12-31
2,036,098 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,092,273 GBP2023-01-01 ~ 2023-12-31
2,036,098 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
17,388 GBP2023-12-31
24,481 GBP2022-12-31
Fixed Assets - Investments
100 GBP2023-12-31
100 GBP2022-12-31
Fixed Assets
17,488 GBP2023-12-31
24,581 GBP2022-12-31
Debtors
Current
162,069 GBP2023-12-31
168,903 GBP2022-12-31
Current assets - Investments
2,131,353 GBP2023-12-31
1,102,413 GBP2022-12-31
Cash at bank and in hand
1,291,279 GBP2023-12-31
2,234,258 GBP2022-12-31
Current Assets
3,584,701 GBP2023-12-31
3,505,574 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-751,275 GBP2023-12-31
-424,915 GBP2022-12-31
Net Current Assets/Liabilities
2,833,426 GBP2023-12-31
3,080,659 GBP2022-12-31
Total Assets Less Current Liabilities
2,850,914 GBP2023-12-31
3,105,240 GBP2022-12-31
Net Assets/Liabilities
2,850,914 GBP2023-12-31
3,101,184 GBP2022-12-31
Equity
Called up share capital
26,980 GBP2023-12-31
26,980 GBP2022-12-31
26,980 GBP2022-01-01
Share premium
31,320 GBP2023-12-31
31,320 GBP2022-12-31
31,320 GBP2022-01-01
Capital redemption reserve
430 GBP2023-12-31
430 GBP2022-12-31
430 GBP2022-01-01
Retained earnings (accumulated losses)
2,792,184 GBP2023-12-31
3,042,454 GBP2022-12-31
3,080,146 GBP2022-01-01
Equity
2,850,914 GBP2023-12-31
3,101,184 GBP2022-12-31
3,138,876 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,092,273 GBP2023-01-01 ~ 2023-12-31
2,036,098 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,092,273 GBP2023-01-01 ~ 2023-12-31
2,036,098 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,300,423 GBP2023-01-01 ~ 2023-12-31
-2,073,790 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-1,300,423 GBP2023-01-01 ~ 2023-12-31
-2,073,790 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-1,342,543 GBP2023-01-01 ~ 2023-12-31
-2,073,790 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
-1,342,543 GBP2023-01-01 ~ 2023-12-31
-2,073,790 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
13,322 GBP2023-01-01 ~ 2023-12-31
10,316 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
1,291,279 GBP2023-12-31
2,234,258 GBP2022-12-31
2,401,312 GBP2022-01-01
Property, Plant & Equipment - Depreciation rate used
Office equipment
02023-01-01 ~ 2023-12-31
Audit Fees/Expenses
10,250 GBP2023-01-01 ~ 2023-12-31
10,250 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,318,231 GBP2023-01-01 ~ 2023-12-31
1,625,288 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
268,937 GBP2023-01-01 ~ 2023-12-31
182,823 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,008,158 GBP2023-01-01 ~ 2023-12-31
2,033,123 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
811,387 GBP2023-01-01 ~ 2023-12-31
264,600 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-1,227 GBP2023-01-01 ~ 2023-12-31
537 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
339,317 GBP2023-01-01 ~ 2023-12-31
471,610 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
253,603 GBP2023-12-31
253,603 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
253,603 GBP2023-12-31
253,603 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Office equipment
53,938 GBP2023-12-31
47,709 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Office equipment
23,228 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Office equipment, Owned/Freehold
13,322 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Office equipment
36,550 GBP2023-12-31
Property, Plant & Equipment
Office equipment
17,388 GBP2023-12-31
24,481 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
26,767 GBP2022-12-31
Other Debtors
Current
76,617 GBP2023-12-31
2,396 GBP2022-12-31
Prepayments/Accrued Income
Current
75,869 GBP2023-12-31
124,150 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
9,583 GBP2023-12-31
15,590 GBP2022-12-31
Corporation Tax Payable
Current
112,366 GBP2022-12-31
Taxation/Social Security Payable
Current
470,639 GBP2023-12-31
169,418 GBP2022-12-31
Other Creditors
Current
173,803 GBP2023-12-31
91,082 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
106,833 GBP2023-12-31
52,049 GBP2022-12-31
Creditors
Current
751,275 GBP2023-12-31
424,915 GBP2022-12-31
Net Deferred Tax Liability/Asset
9,583 GBP2023-12-31
15,590 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-6,007 GBP2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
21,312 shares2023-12-31
23,202 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
1,349 shares2023-12-31
1,349 shares2022-12-31
Par Value of Share
Class 2 ordinary share
1.002023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
1,349 shares2023-12-31
1,349 shares2022-12-31
Par Value of Share
Class 3 ordinary share
1.002023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
540 shares2023-12-31
540 shares2022-12-31
Par Value of Share
Class 4 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
7,240 GBP2023-12-31
7,240 GBP2022-12-31
Between one and five year
9,455 GBP2023-12-31
16,449 GBP2022-12-31
More than five year
246 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
16,695 GBP2023-12-31
23,935 GBP2022-12-31