94990 - Activities Of Other Membership Organisations N.e.c.
96090 - Other Service Activities N.e.c.
Turnover/Revenue
12,995,165 GBP2022-01-01 ~ 2022-12-31
11,618,326 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-3,929,239 GBP2022-01-01 ~ 2022-12-31
-3,436,494 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
9,065,926 GBP2022-01-01 ~ 2022-12-31
8,181,832 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-6,507,190 GBP2022-01-01 ~ 2022-12-31
-5,171,717 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
2,753,887 GBP2022-01-01 ~ 2022-12-31
3,018,137 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
140 GBP2022-01-01 ~ 2022-12-31
752 GBP2021-01-01 ~ 2021-12-31
Interest Payable/Similar Charges (Finance Costs)
0 GBP2022-01-01 ~ 2022-12-31
-177 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
2,758,525 GBP2022-01-01 ~ 2022-12-31
3,018,712 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
2,238,442 GBP2022-01-01 ~ 2022-12-31
3,025,603 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
2,238,442 GBP2022-01-01 ~ 2022-12-31
3,025,603 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
Other
270,136 GBP2022-12-31
132,843 GBP2021-12-31
Property, Plant & Equipment
67,356 GBP2022-12-31
128,814 GBP2021-12-31
Fixed Assets - Investments
53,762 GBP2022-12-31
53,762 GBP2021-12-31
Fixed Assets
391,254 GBP2022-12-31
315,419 GBP2021-12-31
Debtors
3,015,581 GBP2022-12-31
1,020,365 GBP2021-12-31
Cash at bank and in hand
493,811 GBP2022-12-31
1,325,066 GBP2021-12-31
Current Assets
3,509,392 GBP2022-12-31
2,345,431 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-2,728,233 GBP2022-12-31
-1,576,879 GBP2021-12-31
Net Current Assets/Liabilities
781,159 GBP2022-12-31
768,552 GBP2021-12-31
Total Assets Less Current Liabilities
1,172,413 GBP2022-12-31
1,083,971 GBP2021-12-31
Equity
Called up share capital
994 GBP2022-12-31
994 GBP2021-12-31
994 GBP2020-12-31
Share premium
514,687 GBP2022-12-31
514,687 GBP2021-12-31
514,687 GBP2020-12-31
Capital redemption reserve
294 GBP2022-12-31
294 GBP2021-12-31
Retained earnings (accumulated losses)
656,438 GBP2022-12-31
567,996 GBP2021-12-31
1,042,393 GBP2020-12-31
Equity
1,172,413 GBP2022-12-31
1,083,971 GBP2021-12-31
1,558,368 GBP2020-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,238,442 GBP2022-01-01 ~ 2022-12-31
3,025,603 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-3,500,000 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
-2,150,000 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
18,375 GBP2022-01-01 ~ 2022-12-31
15,889 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
61,458 GBP2022-01-01 ~ 2022-12-31
59,998 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
582022-01-01 ~ 2022-12-31
522021-01-01 ~ 2021-12-31
Wages/Salaries
2,763,835 GBP2022-01-01 ~ 2022-12-31
2,143,423 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
303,371 GBP2022-01-01 ~ 2022-12-31
239,136 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
234,237 GBP2022-01-01 ~ 2022-12-31
211,490 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
3,301,443 GBP2022-01-01 ~ 2022-12-31
2,594,049 GBP2021-01-01 ~ 2021-12-31
Director Remuneration
399,409 GBP2022-01-01 ~ 2022-12-31
333,380 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
11,918 GBP2022-01-01 ~ 2022-12-31
-6,891 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
70,450 GBP2022-12-31
70,450 GBP2021-12-31
Development expenditure
298,886 GBP2022-12-31
132,646 GBP2021-12-31
Intangible Assets - Gross Cost
369,336 GBP2022-12-31
203,096 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
70,450 GBP2022-12-31
70,253 GBP2021-12-31
Development expenditure
28,750 GBP2022-12-31
0 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
99,200 GBP2022-12-31
70,253 GBP2021-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
197 GBP2022-01-01 ~ 2022-12-31
Development expenditure
28,750 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
28,947 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
0 GBP2022-12-31
197 GBP2021-12-31
Development expenditure
270,136 GBP2022-12-31
132,646 GBP2021-12-31
Intangible Assets
270,136 GBP2022-12-31
132,843 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
144,266 GBP2021-12-31
Furniture and fittings
31,711 GBP2021-12-31
Computers
188,280 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
364,257 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
103,403 GBP2022-12-31
80,462 GBP2021-12-31
Furniture and fittings
20,055 GBP2022-12-31
15,055 GBP2021-12-31
Computers
173,443 GBP2022-12-31
139,926 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
296,901 GBP2022-12-31
235,443 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
22,941 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
5,000 GBP2022-01-01 ~ 2022-12-31
Computers
33,517 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
61,458 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
40,863 GBP2022-12-31
63,804 GBP2021-12-31
Furniture and fittings
11,656 GBP2022-12-31
17,104 GBP2021-12-31
Computers
14,837 GBP2022-12-31
47,906 GBP2021-12-31
Trade Creditors/Trade Payables
Current
642,525 GBP2022-12-31
244,813 GBP2021-12-31
Amounts owed to group undertakings
Current
934,566 GBP2022-12-31
231,242 GBP2021-12-31
Corporation Tax Payable
Current
4,667 GBP2022-12-31
0 GBP2021-12-31
Other Taxation & Social Security Payable
Current
437,488 GBP2022-12-31
461,425 GBP2021-12-31
Other Creditors
Current
179,985 GBP2022-12-31
163,888 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
529,002 GBP2022-12-31
475,511 GBP2021-12-31
Creditors
Current
2,728,233 GBP2022-12-31
1,576,879 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
773,763 GBP2022-12-31
700,932 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
1,982,433 GBP2022-12-31
55,785 GBP2021-12-31
Other Debtors
Current
124,668 GBP2022-12-31
165,821 GBP2021-12-31
Prepayments/Accrued Income
Current
131,355 GBP2022-12-31
91,194 GBP2021-12-31
Debtors - Deferred Tax Asset
Current
3,362 GBP2022-12-31
6,633 GBP2021-12-31
Debtors
Current, Amounts falling due within one year
3,015,581 GBP2022-12-31
1,020,365 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
230,383 GBP2022-12-31
230,233 GBP2021-12-31
Between two and five year
193,553 GBP2022-12-31
385,000 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
423,936 GBP2022-12-31
615,233 GBP2021-12-31