Average Number of Employees
02023-01-01 ~ 2023-12-31
02022-01-01 ~ 2022-12-31
Turnover/Revenue
66,666,000 GBP2023-01-01 ~ 2023-12-31
58,985,000 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-22,826,000 GBP2023-01-01 ~ 2023-12-31
-13,220,000 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
43,840,000 GBP2023-01-01 ~ 2023-12-31
45,765,000 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-36,886,000 GBP2023-01-01 ~ 2023-12-31
-36,290,000 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
6,954,000 GBP2023-01-01 ~ 2023-12-31
9,475,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
6,508,000 GBP2023-01-01 ~ 2023-12-31
9,324,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
7,653,000 GBP2023-01-01 ~ 2023-12-31
9,033,000 GBP2022-01-01 ~ 2022-12-31
Fixed Assets - Investments
12,629,000 GBP2023-12-31
12,629,000 GBP2022-12-31
Fixed Assets
39,582,000 GBP2023-12-31
43,483,000 GBP2022-12-31
Total Inventories
1,410,000 GBP2023-12-31
2,195,000 GBP2022-12-31
Debtors
Current
77,558,000 GBP2023-12-31
59,278,000 GBP2022-12-31
Cash at bank and in hand
1,810,000 GBP2023-12-31
2,804,000 GBP2022-12-31
Current Assets
80,778,000 GBP2023-12-31
64,277,000 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-48,990,000 GBP2023-12-31
-40,307,000 GBP2022-12-31
Net Current Assets/Liabilities
31,788,000 GBP2023-12-31
23,970,000 GBP2022-12-31
Total Assets Less Current Liabilities
71,370,000 GBP2023-12-31
67,453,000 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-2,970,000 GBP2023-12-31
-5,561,000 GBP2022-12-31
Net Assets/Liabilities
67,770,000 GBP2023-12-31
60,117,000 GBP2022-12-31
Equity
Called up share capital
5,000 GBP2023-12-31
5,000 GBP2022-12-31
5,000 GBP2022-01-01
Share premium
94,000 GBP2023-12-31
94,000 GBP2022-12-31
94,000 GBP2022-01-01
Revaluation reserve
4,101,000 GBP2023-12-31
4,101,000 GBP2022-12-31
4,101,000 GBP2022-01-01
Capital redemption reserve
5,000 GBP2023-12-31
5,000 GBP2022-12-31
5,000 GBP2022-01-01
Other miscellaneous reserve
7,035,000 GBP2023-12-31
7,035,000 GBP2022-12-31
7,035,000 GBP2022-01-01
Retained earnings (accumulated losses)
56,530,000 GBP2023-12-31
48,877,000 GBP2022-12-31
39,844,000 GBP2022-01-01
Equity
67,770,000 GBP2023-12-31
60,117,000 GBP2022-12-31
51,084,000 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
7,653,000 GBP2023-01-01 ~ 2023-12-31
9,033,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
4,750,000 GBP2023-01-01 ~ 2023-12-31
5,570,000 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
68,000 GBP2023-01-01 ~ 2023-12-31
60,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
20,554,000 GBP2023-01-01 ~ 2023-12-31
19,511,000 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
2,532,000 GBP2023-01-01 ~ 2023-12-31
2,222,000 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
23,929,000 GBP2023-01-01 ~ 2023-12-31
22,537,000 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
579,000 GBP2023-01-01 ~ 2023-12-31
306,000 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
1,531,000 GBP2023-01-01 ~ 2023-12-31
1,772,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
3,004,000 GBP2023-12-31
3,052,000 GBP2022-12-31
Intangible Assets - Gross Cost
10,592,000 GBP2023-12-31
10,640,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
4,098,000 GBP2023-12-31
1,879,000 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
3,366,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
7,266,000 GBP2023-12-31
7,266,000 GBP2022-12-31
Motor vehicles
334,000 GBP2023-12-31
334,000 GBP2022-12-31
Furniture and fittings
2,148,000 GBP2023-12-31
1,666,000 GBP2022-12-31
Computers
52,993,000 GBP2023-12-31
50,385,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
66,275,000 GBP2023-12-31
63,165,000 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Computers
-37,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-37,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
261,000 GBP2022-12-31
Furniture and fittings
1,078,000 GBP2022-12-31
Computers
38,799,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
41,073,000 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
19,000 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
232,000 GBP2023-01-01 ~ 2023-12-31
Computers, Owned/Freehold
4,419,000 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
4,750,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Computers
-7,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-7,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
280,000 GBP2023-12-31
Furniture and fittings
1,310,000 GBP2023-12-31
Computers
43,211,000 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
45,816,000 GBP2023-12-31
Finished Goods/Goods for Resale
1,410,000 GBP2023-12-31
2,195,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
16,191,000 GBP2023-12-31
12,696,000 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
51,979,000 GBP2023-12-31
38,141,000 GBP2022-12-31
Other Debtors
Current
363,000 GBP2023-12-31
829,000 GBP2022-12-31
Prepayments/Accrued Income
Current
4,856,000 GBP2023-12-31
5,152,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
3,961,000 GBP2023-12-31
3,837,000 GBP2022-12-31
Amounts owed to group undertakings
Current
7,034,000 GBP2023-12-31
4,478,000 GBP2022-12-31
Corporation Tax Payable
Current
8,000 GBP2023-12-31
330,000 GBP2022-12-31
Other Taxation & Social Security Payable
Current
3,618,000 GBP2023-12-31
1,756,000 GBP2022-12-31
Other Creditors
Current
144,000 GBP2023-12-31
205,000 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
30,945,000 GBP2023-12-31
26,621,000 GBP2022-12-31
Creditors
Current
48,990,000 GBP2023-12-31
40,307,000 GBP2022-12-31
Non-current
2,970,000 GBP2023-12-31
5,561,000 GBP2022-12-31
Net Deferred Tax Liability/Asset
-630,000 GBP2023-12-31
-1,775,000 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
1,145,000 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-630,000 GBP2023-12-31
-503,000 GBP2022-12-31
Deferred Tax Liabilities
-630,000 GBP2023-12-31
-1,775,000 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
510,000 shares2023-12-31
510,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
02023-01-01 ~ 2023-12-31