Average Number of Employees
852023-01-01 ~ 2023-12-31
922022-01-01 ~ 2022-12-31
Turnover/Revenue
10,385,469 GBP2023-01-01 ~ 2023-12-31
10,758,490 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-7,055,985 GBP2023-01-01 ~ 2023-12-31
-7,147,962 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,329,484 GBP2023-01-01 ~ 2023-12-31
3,610,528 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,311,229 GBP2023-01-01 ~ 2023-12-31
-2,932,876 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
18,255 GBP2023-01-01 ~ 2023-12-31
677,652 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
39,439 GBP2023-01-01 ~ 2023-12-31
24,944 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
12,439 GBP2023-01-01 ~ 2023-12-31
661,241 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-14,961 GBP2023-01-01 ~ 2023-12-31
633,308 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
11,655 GBP2023-12-31
30,414 GBP2022-12-31
Property, Plant & Equipment
1,284,147 GBP2023-12-31
1,441,402 GBP2022-12-31
Fixed Assets
1,295,802 GBP2023-12-31
1,471,816 GBP2022-12-31
Debtors
Current
6,882,546 GBP2023-12-31
5,332,531 GBP2022-12-31
Cash at bank and in hand
1,433,628 GBP2023-12-31
1,684,554 GBP2022-12-31
Current Assets
8,316,174 GBP2023-12-31
7,017,085 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-4,577,332 GBP2023-12-31
-3,659,843 GBP2022-12-31
Net Current Assets/Liabilities
3,738,842 GBP2023-12-31
3,357,242 GBP2022-12-31
Total Assets Less Current Liabilities
5,034,644 GBP2023-12-31
4,829,058 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-636,318 GBP2023-12-31
-399,720 GBP2022-12-31
Net Assets/Liabilities
4,215,117 GBP2023-12-31
4,230,078 GBP2022-12-31
Equity
Called up share capital
1,107 GBP2023-12-31
1,107 GBP2022-12-31
1,107 GBP2022-01-01
Share premium
108,040 GBP2023-12-31
108,040 GBP2022-12-31
108,040 GBP2022-01-01
Capital redemption reserve
783 GBP2023-12-31
783 GBP2022-12-31
783 GBP2022-01-01
Retained earnings (accumulated losses)
4,105,187 GBP2023-12-31
4,120,148 GBP2022-12-31
3,486,840 GBP2022-01-01
Equity
4,215,117 GBP2023-12-31
4,230,078 GBP2022-12-31
3,596,770 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
-14,961 GBP2023-01-01 ~ 2023-12-31
633,308 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-14,961 GBP2023-01-01 ~ 2023-12-31
633,308 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-14,961 GBP2023-01-01 ~ 2023-12-31
633,308 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
505,007 GBP2023-01-01 ~ 2023-12-31
549,528 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
1,433,628 GBP2023-12-31
1,684,554 GBP2022-12-31
2,838,459 GBP2022-01-01
Audit Fees/Expenses
10,100 GBP2023-01-01 ~ 2023-12-31
11,500 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
4,583,904 GBP2023-01-01 ~ 2023-12-31
4,810,593 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
534,143 GBP2023-01-01 ~ 2023-12-31
577,043 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
5,241,216 GBP2023-01-01 ~ 2023-12-31
5,484,440 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
548,998 GBP2023-01-01 ~ 2023-12-31
623,987 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-16,051 GBP2023-01-01 ~ 2023-12-31
-24,217 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
2,926 GBP2023-01-01 ~ 2023-12-31
125,636 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
231,652 GBP2023-12-31
231,652 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
219,997 GBP2023-12-31
201,238 GBP2022-12-31
Intangible Assets
Development expenditure
11,655 GBP2023-12-31
30,414 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
151,574 GBP2023-12-31
151,574 GBP2022-12-31
Furniture and fittings
664,478 GBP2023-12-31
722,065 GBP2022-12-31
Computers
4,485,592 GBP2023-12-31
5,116,596 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
5,301,644 GBP2023-12-31
5,990,235 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-66,203 GBP2023-01-01 ~ 2023-12-31
Computers
-972,244 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-1,038,447 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
7,160 GBP2022-12-31
Furniture and fittings
396,580 GBP2022-12-31
Computers
4,145,093 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
4,548,833 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
30,450 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
39,273 GBP2023-01-01 ~ 2023-12-31
Computers, Owned/Freehold
435,284 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
505,007 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-66,159 GBP2023-01-01 ~ 2023-12-31
Computers
-970,184 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,036,343 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
37,610 GBP2023-12-31
Furniture and fittings
369,694 GBP2023-12-31
Computers
3,610,193 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,017,497 GBP2023-12-31
Property, Plant & Equipment
Motor vehicles
113,964 GBP2023-12-31
144,414 GBP2022-12-31
Furniture and fittings
294,784 GBP2023-12-31
325,485 GBP2022-12-31
Computers
875,399 GBP2023-12-31
971,503 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,751,600 GBP2023-12-31
1,457,778 GBP2022-12-31
Other Debtors
Current
4,352,596 GBP2023-12-31
3,059,432 GBP2022-12-31
Prepayments/Accrued Income
Current
778,350 GBP2023-12-31
815,321 GBP2022-12-31
Bank Borrowings
Current
325,000 GBP2023-12-31
225,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
367,778 GBP2023-12-31
334,445 GBP2022-12-31
Corporation Tax Payable
Current
348,039 GBP2023-12-31
181,653 GBP2022-12-31
Taxation/Social Security Payable
Current
612,044 GBP2023-12-31
522,439 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
206,986 GBP2023-12-31
162,485 GBP2022-12-31
Other Creditors
Current
255,760 GBP2023-12-31
20,193 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
2,461,725 GBP2023-12-31
2,213,628 GBP2022-12-31
Creditors
Current
4,577,332 GBP2023-12-31
3,659,843 GBP2022-12-31
Bank Borrowings
Non-current
441,667 GBP2023-12-31
300,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
194,651 GBP2023-12-31
99,720 GBP2022-12-31
Creditors
Non-current
636,318 GBP2023-12-31
399,720 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
325,000 GBP2023-12-31
225,000 GBP2022-12-31
Non-current, Between one and two years
175,000 GBP2023-12-31
225,000 GBP2022-12-31
Non-current, Between two and five year
266,667 GBP2023-12-31
75,000 GBP2022-12-31
Total Borrowings
766,667 GBP2023-12-31
525,000 GBP2022-12-31
Minimum gross finance lease payments owing
450,679 GBP2023-12-31
272,420 GBP2022-12-31
Net Deferred Tax Liability/Asset
-183,209 GBP2023-12-31
-199,260 GBP2022-12-31
-223,477 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
16,051 GBP2023-01-01 ~ 2023-12-31
24,217 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-187,327 GBP2023-12-31
-205,257 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,107 shares2023-12-31
1,107 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
115,572 GBP2023-12-31
62,536 GBP2022-12-31
Between one and five year
363,858 GBP2023-12-31
457,200 GBP2022-12-31
More than five year
19,050 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
479,430 GBP2023-12-31
538,786 GBP2022-12-31