Average Number of Employees
1182023-01-01 ~ 2023-12-31
1172022-01-01 ~ 2022-12-31
Turnover/Revenue
11,853,067 GBP2023-01-01 ~ 2023-12-31
10,459,486 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-6,343,632 GBP2023-01-01 ~ 2023-12-31
-6,533,963 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
5,509,435 GBP2023-01-01 ~ 2023-12-31
3,925,523 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-5,084,654 GBP2023-01-01 ~ 2023-12-31
-4,798,629 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
429,881 GBP2023-01-01 ~ 2023-12-31
-870,612 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
4,868 GBP2023-01-01 ~ 2023-12-31
2,659 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
413,067 GBP2023-01-01 ~ 2023-12-31
-873,446 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
635,594 GBP2023-01-01 ~ 2023-12-31
-772,889 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
601,245 GBP2023-12-31
701,494 GBP2022-12-31
Debtors
Non-current
343,431 GBP2023-12-31
343,431 GBP2022-12-31
Current
5,640,972 GBP2023-12-31
4,617,682 GBP2022-12-31
Cash at bank and in hand
1,294,197 GBP2023-12-31
608,341 GBP2022-12-31
Current Assets
7,278,600 GBP2023-12-31
5,569,454 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-3,915,968 GBP2023-12-31
-2,991,861 GBP2022-12-31
Net Current Assets/Liabilities
3,362,632 GBP2023-12-31
2,577,593 GBP2022-12-31
Total Assets Less Current Liabilities
3,963,877 GBP2023-12-31
3,279,087 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-121,496 GBP2023-12-31
-192,042 GBP2022-12-31
Net Assets/Liabilities
3,576,771 GBP2023-12-31
2,941,177 GBP2022-12-31
Equity
Called up share capital
2,228 GBP2023-12-31
2,228 GBP2022-12-31
2,228 GBP2022-01-01
Share premium
2,404 GBP2023-12-31
2,404 GBP2022-12-31
2,404 GBP2022-01-01
Capital redemption reserve
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2022-01-01
Other miscellaneous reserve
-381,568 GBP2023-12-31
-381,568 GBP2022-12-31
-381,568 GBP2022-01-01
Retained earnings (accumulated losses)
3,953,607 GBP2023-12-31
3,318,013 GBP2022-12-31
4,164,425 GBP2022-01-01
Equity
3,576,771 GBP2023-12-31
2,941,177 GBP2022-12-31
3,787,589 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
635,594 GBP2023-01-01 ~ 2023-12-31
-772,889 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-73,523 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-73,523 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
136,488 GBP2023-01-01 ~ 2023-12-31
82,365 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
1,294,197 GBP2023-12-31
608,341 GBP2022-12-31
1,047,699 GBP2022-01-01
Audit Fees/Expenses
15,575 GBP2023-01-01 ~ 2023-12-31
14,275 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
6,090,934 GBP2023-01-01 ~ 2023-12-31
5,917,268 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
699,774 GBP2023-01-01 ~ 2023-12-31
658,628 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
7,003,708 GBP2023-01-01 ~ 2023-12-31
6,788,189 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
900,370 GBP2023-01-01 ~ 2023-12-31
857,164 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-18,075 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
97,156 GBP2023-01-01 ~ 2023-12-31
-165,955 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
73,523 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Office equipment
346,164 GBP2023-12-31
310,101 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
944,425 GBP2023-12-31
908,362 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
-1,166 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Office equipment
173,494 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
206,868 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Office equipment, Owned/Freehold
51,379 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
136,488 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-176 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Office equipment
224,697 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
343,180 GBP2023-12-31
Property, Plant & Equipment
Office equipment
121,467 GBP2023-12-31
136,607 GBP2022-12-31
Other Debtors
Non-current
343,431 GBP2023-12-31
343,431 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,719,926 GBP2023-12-31
3,660,770 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
100 GBP2023-12-31
100 GBP2022-12-31
Other Debtors
Current
246,001 GBP2023-12-31
197,886 GBP2022-12-31
Prepayments/Accrued Income
Current
702,235 GBP2023-12-31
207,740 GBP2022-12-31
Bank Borrowings
Current
72,588 GBP2023-12-31
72,588 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,013,098 GBP2023-12-31
605,310 GBP2022-12-31
Taxation/Social Security Payable
Current
801,789 GBP2023-12-31
751,639 GBP2022-12-31
Other Creditors
Current
108,892 GBP2023-12-31
73,710 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
631,745 GBP2023-12-31
486,500 GBP2022-12-31
Creditors
Current
3,915,968 GBP2023-12-31
2,991,861 GBP2022-12-31
Bank Borrowings
Non-current
121,496 GBP2023-12-31
192,042 GBP2022-12-31
Creditors
Non-current
121,496 GBP2023-12-31
192,042 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
72,588 GBP2023-12-31
72,588 GBP2022-12-31
Non-current, Between one and two years
74,940 GBP2023-12-31
74,940 GBP2022-12-31
Non-current, Between two and five year
46,556 GBP2023-12-31
117,102 GBP2022-12-31
Total Borrowings
194,084 GBP2023-12-31
264,630 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
222,796 shares2023-12-31
222,796 shares2022-12-31
Par Value of Share
Class 1 ordinary share
0.012023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
734,433 GBP2023-12-31
760,433 GBP2022-12-31
Between one and five year
2,937,732 GBP2023-12-31
2,937,732 GBP2022-12-31
More than five year
2,468,801 GBP2023-12-31
3,203,234 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
6,140,966 GBP2023-12-31
6,901,399 GBP2022-12-31