Cost of Sales
-10,550,381 GBP2023-01-01 ~ 2023-12-31
-10,658,417 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-7,169,149 GBP2023-01-01 ~ 2023-12-31
-6,294,302 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,313,819 GBP2023-01-01 ~ 2023-12-31
1,681,424 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,137,414 GBP2023-01-01 ~ 2023-12-31
1,323,450 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
3,337,713 GBP2023-12-31
2,200,299 GBP2022-12-31
876,849 GBP2021-12-31
Intangible Assets
Other
0 GBP2023-12-31
14,982 GBP2022-12-31
Property, Plant & Equipment
1,219,947 GBP2023-12-31
1,331,089 GBP2022-12-31
Fixed Assets
1,219,947 GBP2023-12-31
1,346,071 GBP2022-12-31
Debtors
6,391,018 GBP2023-12-31
5,436,132 GBP2022-12-31
Cash at bank and in hand
7,666 GBP2023-12-31
256,209 GBP2022-12-31
Current Assets
6,398,684 GBP2023-12-31
5,692,341 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,672,279 GBP2023-12-31
-2,720,870 GBP2022-12-31
Net Current Assets/Liabilities
3,726,405 GBP2023-12-31
2,971,471 GBP2022-12-31
Total Assets Less Current Liabilities
4,946,352 GBP2023-12-31
4,317,542 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-300,000 GBP2023-12-31
-850,000 GBP2022-12-31
Net Assets/Liabilities
3,437,716 GBP2023-12-31
2,300,302 GBP2022-12-31
Equity
Called up share capital
100,003 GBP2023-12-31
100,003 GBP2022-12-31
Equity
3,437,716 GBP2023-12-31
2,300,302 GBP2022-12-31
Audit Fees/Expenses
15,000 GBP2023-01-01 ~ 2023-12-31
14,250 GBP2022-01-01 ~ 2022-12-31
Average number of employees in administration and support functions
612023-01-01 ~ 2023-12-31
552022-01-01 ~ 2022-12-31
Average Number of Employees
1372023-01-01 ~ 2023-12-31
1292022-01-01 ~ 2022-12-31
Wages/Salaries
5,343,844 GBP2023-01-01 ~ 2023-12-31
4,936,607 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
293,845 GBP2023-01-01 ~ 2023-12-31
291,457 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
6,192,307 GBP2023-01-01 ~ 2023-12-31
5,813,098 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-127,692 GBP2023-01-01 ~ 2023-12-31
146,203 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
290,296 GBP2022-12-31
Computer software
84,603 GBP2022-12-31
Intangible Assets - Gross Cost
374,899 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
290,296 GBP2023-12-31
290,296 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
374,899 GBP2023-12-31
359,917 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
0 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
14,982 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
0 GBP2023-12-31
0 GBP2022-12-31
Intangible Assets
0 GBP2023-12-31
14,982 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
1,961,125 GBP2023-12-31
1,954,315 GBP2022-12-31
Plant and equipment
239,482 GBP2023-12-31
275,803 GBP2022-12-31
Computers
1,705,368 GBP2023-12-31
3,202,044 GBP2022-12-31
Motor vehicles
416,467 GBP2023-12-31
390,028 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
4,322,442 GBP2023-12-31
5,822,190 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-43,821 GBP2023-01-01 ~ 2023-12-31
Computers
-1,729,993 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-15,750 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-1,857,831 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
1,281,495 GBP2023-12-31
1,108,128 GBP2022-12-31
Plant and equipment
226,567 GBP2023-12-31
261,741 GBP2022-12-31
Computers
1,341,160 GBP2023-12-31
2,894,684 GBP2022-12-31
Motor vehicles
253,273 GBP2023-12-31
226,548 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,102,495 GBP2023-12-31
4,491,101 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
241,634 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
8,647 GBP2023-01-01 ~ 2023-12-31
Computers
176,469 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
42,475 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
469,225 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-43,821 GBP2023-01-01 ~ 2023-12-31
Computers
-1,729,993 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-15,750 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,857,831 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
679,630 GBP2023-12-31
846,187 GBP2022-12-31
Plant and equipment
12,915 GBP2023-12-31
14,062 GBP2022-12-31
Computers
364,208 GBP2023-12-31
307,360 GBP2022-12-31
Motor vehicles
163,194 GBP2023-12-31
163,480 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
4,127,451 GBP2023-12-31
4,202,212 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,276,514 GBP2023-12-31
551,117 GBP2022-12-31
Other Debtors
Current
103,411 GBP2023-12-31
88,592 GBP2022-12-31
Prepayments/Accrued Income
Current
685,995 GBP2023-12-31
524,256 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
197,647 GBP2023-12-31
69,955 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
6,391,018 GBP2023-12-31
5,436,132 GBP2022-12-31
Trade Creditors/Trade Payables
Current
496,209 GBP2023-12-31
550,361 GBP2022-12-31
Amounts owed to group undertakings
Current
353,409 GBP2023-12-31
395,970 GBP2022-12-31
Other Taxation & Social Security Payable
Current
592,328 GBP2023-12-31
647,856 GBP2022-12-31
Other Creditors
Current
28,817 GBP2023-12-31
27,560 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,201,516 GBP2023-12-31
1,099,123 GBP2022-12-31
Creditors
Current
2,672,279 GBP2023-12-31
2,720,870 GBP2022-12-31
Amounts owed to group undertakings
Non-current
300,000 GBP2023-12-31
850,000 GBP2022-12-31
Equity
Called up share capital
100,003 GBP2023-12-31
100,003 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,164,450 GBP2023-12-31
1,360,326 GBP2022-12-31
Between two and five year
2,730,022 GBP2023-12-31
3,700,167 GBP2022-12-31
More than five year
3,165,804 GBP2023-12-31
5,174,838 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
7,060,276 GBP2023-12-31
10,235,331 GBP2022-12-31