Average Number of Employees
1132023-01-01 ~ 2023-12-31
1022022-01-01 ~ 2022-12-31
Turnover/Revenue
12,451,676 GBP2023-01-01 ~ 2023-12-31
10,979,233 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-6,096,126 GBP2023-01-01 ~ 2023-12-31
-5,562,805 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
6,355,550 GBP2023-01-01 ~ 2023-12-31
5,416,428 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,352,922 GBP2023-01-01 ~ 2023-12-31
-2,502,553 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
4,002,628 GBP2023-01-01 ~ 2023-12-31
2,913,875 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
158,315 GBP2023-01-01 ~ 2023-12-31
33,751 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
4,160,943 GBP2023-01-01 ~ 2023-12-31
2,908,585 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
3,105,070 GBP2023-01-01 ~ 2023-12-31
2,276,085 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
3,105,070 GBP2023-01-01 ~ 2023-12-31
2,126,085 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
5,855,704 GBP2023-12-31
6,331,026 GBP2022-12-31
Property, Plant & Equipment
3,115,164 GBP2023-12-31
3,176,203 GBP2022-12-31
Fixed Assets - Investments
126 GBP2022-12-31
Fixed Assets
8,970,868 GBP2023-12-31
9,507,355 GBP2022-12-31
Debtors
Current
4,204,357 GBP2023-12-31
3,802,773 GBP2022-12-31
Cash at bank and in hand
4,615,231 GBP2023-12-31
1,829,716 GBP2022-12-31
Current Assets
8,819,588 GBP2023-12-31
5,632,489 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,120,716 GBP2023-12-31
-1,837,674 GBP2022-12-31
Net Current Assets/Liabilities
6,698,872 GBP2023-12-31
3,794,815 GBP2022-12-31
Total Assets Less Current Liabilities
15,669,740 GBP2023-12-31
13,302,170 GBP2022-12-31
Net Assets/Liabilities
15,321,740 GBP2023-12-31
12,966,670 GBP2022-12-31
Equity
Called up share capital
1,652,000 GBP2023-12-31
1,652,000 GBP2022-12-31
1,652,000 GBP2022-01-01
Revaluation reserve
1,275,000 GBP2023-12-31
1,301,250 GBP2022-12-31
1,335,000 GBP2022-01-01
Retained earnings (accumulated losses)
12,394,740 GBP2023-12-31
10,013,420 GBP2022-12-31
8,203,585 GBP2022-01-01
Equity
15,321,740 GBP2023-12-31
12,966,670 GBP2022-12-31
11,190,585 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
3,105,070 GBP2023-01-01 ~ 2023-12-31
2,276,085 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-750,000 GBP2023-01-01 ~ 2023-12-31
-350,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-750,000 GBP2023-01-01 ~ 2023-12-31
-350,000 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-466,250 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
-350,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
3,105,070 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
16,800 GBP2023-01-01 ~ 2023-12-31
16,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
5,143,545 GBP2023-01-01 ~ 2023-12-31
4,774,597 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
568,686 GBP2023-01-01 ~ 2023-12-31
536,665 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
6,108,031 GBP2023-01-01 ~ 2023-12-31
5,600,548 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
571,726 GBP2023-01-01 ~ 2023-12-31
556,131 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
12,500 GBP2023-01-01 ~ 2023-12-31
-67,500 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
964,107 GBP2023-01-01 ~ 2023-12-31
552,631 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
750,000 GBP2023-01-01 ~ 2023-12-31
350,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
8,026,040 GBP2023-12-31
8,066,989 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
2,170,336 GBP2023-12-31
1,735,963 GBP2022-12-31
Intangible Assets
Goodwill
5,855,704 GBP2023-12-31
6,331,026 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
3,000,000 GBP2023-12-31
3,000,000 GBP2022-12-31
Furniture and fittings
692,335 GBP2023-12-31
598,678 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
3,692,335 GBP2023-12-31
3,598,678 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
422,475 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
422,475 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
79,696 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
154,696 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
502,171 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
577,171 GBP2023-12-31
Property, Plant & Equipment
Buildings
2,925,000 GBP2023-12-31
3,000,000 GBP2022-12-31
Furniture and fittings
190,164 GBP2023-12-31
176,203 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,777,320 GBP2023-12-31
1,880,391 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
30,462 GBP2023-12-31
31,120 GBP2022-12-31
Other Debtors
Current
37,000 GBP2023-12-31
Prepayments/Accrued Income
Current
2,359,575 GBP2023-12-31
1,891,262 GBP2022-12-31
Cash and Cash Equivalents
4,615,231 GBP2023-12-31
1,829,716 GBP2022-12-31
Trade Creditors/Trade Payables
Current
60,404 GBP2023-12-31
32,834 GBP2022-12-31
Amounts owed to group undertakings
Current
3,157 GBP2023-12-31
4,346 GBP2022-12-31
Corporation Tax Payable
Current
366,627 GBP2022-12-31
Taxation/Social Security Payable
Current
477,893 GBP2023-12-31
510,630 GBP2022-12-31
Other Creditors
Current
65,422 GBP2023-12-31
307,423 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,513,840 GBP2023-12-31
615,814 GBP2022-12-31
Creditors
Current
2,120,716 GBP2023-12-31
1,837,674 GBP2022-12-31
Net Deferred Tax Liability/Asset
348,000 GBP2023-12-31
335,500 GBP2022-12-31
403,000 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
12,500 GBP2023-01-01 ~ 2023-12-31
-67,500 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
30,000 GBP2023-12-31
16,000 GBP2022-12-31
Deferred Tax Liabilities
348,000 GBP2023-12-31
335,500 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,652,000 shares2023-12-31
1,652,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31