Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Class 2 ordinary share
992023-01-01 ~ 2023-12-31
Turnover/Revenue
2,927,972 GBP2023-01-01 ~ 2023-12-31
4,088,258 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-406,298 GBP2023-01-01 ~ 2023-12-31
-486,585 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,521,674 GBP2023-01-01 ~ 2023-12-31
3,601,673 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,409,912 GBP2023-01-01 ~ 2023-12-31
-4,832,960 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-739,181 GBP2023-01-01 ~ 2023-12-31
-873,712 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
32,709 GBP2023-01-01 ~ 2023-12-31
7,117 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-20,542 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,273,578 GBP2023-01-01 ~ 2023-12-31
-1,539,919 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-897,262 GBP2023-01-01 ~ 2023-12-31
-1,461,658 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-897,262 GBP2023-01-01 ~ 2023-12-31
-1,461,658 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
30,313 GBP2023-12-31
28,046 GBP2022-12-31
Fixed Assets - Investments
72,000 GBP2022-12-31
Fixed Assets
30,313 GBP2023-12-31
100,046 GBP2022-12-31
Debtors
1,581,087 GBP2023-12-31
1,363,362 GBP2022-12-31
Current assets - Investments
1,382,014 GBP2023-12-31
1,916,482 GBP2022-12-31
Cash at bank and in hand
754,564 GBP2023-12-31
2,045,795 GBP2022-12-31
Current Assets
3,717,665 GBP2023-12-31
5,325,639 GBP2022-12-31
Net Current Assets/Liabilities
3,193,333 GBP2023-12-31
4,020,862 GBP2022-12-31
Total Assets Less Current Liabilities
3,223,646 GBP2023-12-31
4,120,908 GBP2022-12-31
Equity
Called up share capital
1,007,066 GBP2023-12-31
1,007,066 GBP2022-12-31
1,007,066 GBP2021-12-31
Share premium
1,947,515 GBP2023-12-31
1,947,515 GBP2022-12-31
1,947,515 GBP2021-12-31
Retained earnings (accumulated losses)
269,065 GBP2023-12-31
1,166,327 GBP2022-12-31
2,627,985 GBP2021-12-31
Equity
3,223,646 GBP2023-12-31
4,120,908 GBP2022-12-31
5,582,566 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-897,262 GBP2023-01-01 ~ 2023-12-31
-1,461,658 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,300,413 GBP2023-01-01 ~ 2023-12-31
1,285,384 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
208,222 GBP2023-01-01 ~ 2023-12-31
226,205 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
43,091 GBP2023-01-01 ~ 2023-12-31
46,934 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,551,726 GBP2023-01-01 ~ 2023-12-31
1,558,523 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
192023-01-01 ~ 2023-12-31
192022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
14,398 GBP2023-01-01 ~ 2023-12-31
26,150 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-318,395 GBP2023-01-01 ~ 2023-12-31
-292,585 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
304,090 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
304,090 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
129,479 GBP2023-12-31
112,814 GBP2022-12-31
Furniture and fittings
83,628 GBP2023-12-31
83,628 GBP2022-12-31
Computers
134,376 GBP2023-12-31
134,376 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
347,483 GBP2023-12-31
330,818 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
99,167 GBP2023-12-31
85,520 GBP2022-12-31
Furniture and fittings
83,628 GBP2023-12-31
82,877 GBP2022-12-31
Computers
134,375 GBP2023-12-31
134,375 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
317,170 GBP2023-12-31
302,772 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
751 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
14,398 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Short leasehold
30,312 GBP2023-12-31
27,294 GBP2022-12-31
Computers
1 GBP2023-12-31
1 GBP2022-12-31
Furniture and fittings
751 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
11,225 GBP2023-12-31
219,845 GBP2022-12-31
Other Debtors
Current
173,997 GBP2023-12-31
495,336 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
376,316 GBP2023-12-31
78,261 GBP2022-12-31
Prepayments
Current
57,218 GBP2023-12-31
140,248 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,581,087 GBP2023-12-31
1,363,362 GBP2022-12-31
Trade Creditors/Trade Payables
Current
115,611 GBP2023-12-31
279,254 GBP2022-12-31
Corporation Tax Payable
Current
557,577 GBP2022-12-31
Other Taxation & Social Security Payable
Current
69,089 GBP2023-12-31
97,587 GBP2022-12-31
Other Creditors
Current
150,642 GBP2023-12-31
134,829 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
27,917 GBP2023-12-31
33,333 GBP2022-12-31
Accrued Liabilities
Current
119,045 GBP2023-12-31
139,687 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
342,500 GBP2023-12-31
342,500 GBP2022-12-31
Between one and five year
44,172 GBP2022-12-31
All periods
342,500 GBP2023-12-31
386,672 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,398,146 shares2023-12-31
Class 2 ordinary share
1,003,116 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-897,262 GBP2023-01-01 ~ 2023-12-31