Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
5,179,677 GBP2023-01-01 ~ 2023-12-31
5,508,980 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-1,780,793 GBP2023-01-01 ~ 2023-12-31
-1,513,891 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,398,884 GBP2023-01-01 ~ 2023-12-31
3,995,089 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,228,143 GBP2023-01-01 ~ 2023-12-31
-3,716,315 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
170,741 GBP2023-01-01 ~ 2023-12-31
278,774 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-4,344 GBP2023-01-01 ~ 2023-12-31
-5,055 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
166,397 GBP2023-01-01 ~ 2023-12-31
273,719 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
115,352 GBP2023-01-01 ~ 2023-12-31
207,811 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
115,352 GBP2023-01-01 ~ 2023-12-31
207,811 GBP2022-01-01 ~ 2022-12-31
Fixed Assets
426,664 GBP2023-12-31
554,822 GBP2022-12-31
Debtors
1,124,506 GBP2023-12-31
731,675 GBP2022-12-31
Cash at bank and in hand
161,519 GBP2023-12-31
9,861 GBP2022-12-31
Current Assets
1,286,025 GBP2023-12-31
741,536 GBP2022-12-31
Creditors
Current
2,001,559 GBP2023-12-31
1,774,638 GBP2022-12-31
Net Current Assets/Liabilities
-715,534 GBP2023-12-31
-1,033,102 GBP2022-12-31
Total Assets Less Current Liabilities
-288,870 GBP2023-12-31
-478,280 GBP2022-12-31
Creditors
Non-current
611,922 GBP2023-12-31
537,864 GBP2022-12-31
Net Assets/Liabilities
-900,792 GBP2023-12-31
-1,016,144 GBP2022-12-31
Equity
Called up share capital
31,500 GBP2023-12-31
31,500 GBP2022-12-31
31,500 GBP2021-12-31
Retained earnings (accumulated losses)
-932,292 GBP2023-12-31
-1,047,644 GBP2022-12-31
-1,255,455 GBP2021-12-31
Equity
-900,792 GBP2023-12-31
-1,016,144 GBP2022-12-31
-1,223,955 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
115,352 GBP2023-01-01 ~ 2023-12-31
207,811 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
199,447 GBP2023-01-01 ~ 2023-12-31
322,767 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
193,253 GBP2023-01-01 ~ 2023-12-31
238,851 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,139,728 GBP2023-01-01 ~ 2023-12-31
2,537,549 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
422023-01-01 ~ 2023-12-31
462022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
2,557 GBP2023-01-01 ~ 2023-12-31
20,539 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
10,000 GBP2023-01-01 ~ 2023-12-31
11,500 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
49,445 GBP2023-01-01 ~ 2023-12-31
5,508 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
24 GBP2023-01-01 ~ 2023-12-31
19 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
685,700 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
428,559 GBP2023-12-31
342,847 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
85,712 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
371,683 GBP2022-12-31
Furniture and fittings
101,028 GBP2022-12-31
Computers
135,973 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
608,684 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
203,566 GBP2023-12-31
163,677 GBP2022-12-31
Furniture and fittings
101,028 GBP2023-12-31
100,159 GBP2022-12-31
Computers
134,567 GBP2023-12-31
132,879 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
439,161 GBP2023-12-31
396,715 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
39,889 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
869 GBP2023-01-01 ~ 2023-12-31
Computers
1,688 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
42,446 GBP2023-01-01 ~ 2023-12-31
Total assets
211,969 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
671,525 GBP2023-12-31
446,635 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
301,085 GBP2023-12-31
166,655 GBP2022-12-31
Other Debtors
Current
72,085 GBP2023-12-31
14,027 GBP2022-12-31
Prepayments/Accrued Income
Current
67,811 GBP2023-12-31
90,758 GBP2022-12-31
Debtors
Current
1,124,506 GBP2023-12-31
731,675 GBP2022-12-31
Trade Creditors/Trade Payables
Current
70,960 GBP2023-12-31
56,496 GBP2022-12-31
Amounts owed to group undertakings
Current
1,366 GBP2023-12-31
302,116 GBP2022-12-31
Corporation Tax Payable
Current
49,445 GBP2023-12-31
5,509 GBP2022-12-31
Taxation/Social Security Payable
Current
96,532 GBP2023-12-31
127,484 GBP2022-12-31
Other Creditors
Current
147,084 GBP2023-12-31
50,639 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,583,215 GBP2023-12-31
1,171,348 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
31,500 shares2023-12-31