Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
12,729,253 GBP2023-01-01 ~ 2023-12-31
12,674,186 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-5,612,406 GBP2023-01-01 ~ 2023-12-31
-5,457,843 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
7,116,847 GBP2023-01-01 ~ 2023-12-31
7,216,343 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-5,914,036 GBP2023-01-01 ~ 2023-12-31
-5,309,279 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,202,811 GBP2023-01-01 ~ 2023-12-31
1,907,064 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
112,710 GBP2023-01-01 ~ 2023-12-31
34,322 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,315,521 GBP2023-01-01 ~ 2023-12-31
1,941,386 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,006,300 GBP2023-01-01 ~ 2023-12-31
1,571,169 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,006,300 GBP2023-01-01 ~ 2023-12-31
1,571,169 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
43,520 GBP2023-12-31
75,872 GBP2022-12-31
Property, Plant & Equipment
278,281 GBP2023-12-31
350,279 GBP2022-12-31
Fixed Assets
321,801 GBP2023-12-31
426,151 GBP2022-12-31
Debtors
14,379,201 GBP2023-12-31
14,383,202 GBP2022-12-31
Cash at bank and in hand
1,187,020 GBP2023-12-31
2,709,231 GBP2022-12-31
Current Assets
15,566,221 GBP2023-12-31
17,092,433 GBP2022-12-31
Creditors
Current
10,520,589 GBP2023-12-31
12,633,451 GBP2022-12-31
Net Current Assets/Liabilities
5,045,632 GBP2023-12-31
4,458,982 GBP2022-12-31
Total Assets Less Current Liabilities
5,367,433 GBP2023-12-31
4,885,133 GBP2022-12-31
Net Assets/Liabilities
5,306,433 GBP2023-12-31
4,800,133 GBP2022-12-31
Equity
Called up share capital
2,000 GBP2023-12-31
2,000 GBP2022-12-31
2,000 GBP2021-12-31
Retained earnings (accumulated losses)
5,304,433 GBP2023-12-31
4,798,133 GBP2022-12-31
4,026,964 GBP2021-12-31
Equity
5,306,433 GBP2023-12-31
4,800,133 GBP2022-12-31
4,028,964 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-500,000 GBP2023-01-01 ~ 2023-12-31
-800,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-500,000 GBP2023-01-01 ~ 2023-12-31
-800,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,006,300 GBP2023-01-01 ~ 2023-12-31
1,571,169 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
3,575,570 GBP2023-01-01 ~ 2023-12-31
3,337,797 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
421,254 GBP2023-01-01 ~ 2023-12-31
381,157 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
86,570 GBP2023-01-01 ~ 2023-12-31
90,001 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,083,394 GBP2023-01-01 ~ 2023-12-31
3,808,955 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
672023-01-01 ~ 2023-12-31
702022-01-01 ~ 2022-12-31
Director Remuneration
1,142,503 GBP2023-01-01 ~ 2023-12-31
563,441 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
75,749 GBP2023-01-01 ~ 2023-12-31
88,550 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
11,796 GBP2023-01-01 ~ 2023-12-31
13,469 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
333,221 GBP2023-01-01 ~ 2023-12-31
370,217 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
309,424 GBP2023-01-01 ~ 2023-12-31
368,863 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
67,167 GBP2022-12-31
Computer software
97,054 GBP2022-12-31
Intangible Assets - Gross Cost
164,221 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
67,167 GBP2023-12-31
67,167 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
120,701 GBP2023-12-31
88,349 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
32,352 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
80,679 GBP2023-12-31
80,679 GBP2022-12-31
Furniture and fittings
378,910 GBP2023-12-31
378,910 GBP2022-12-31
Computers
351,675 GBP2023-12-31
347,924 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
811,264 GBP2023-12-31
807,513 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
48,984 GBP2023-12-31
37,459 GBP2022-12-31
Furniture and fittings
160,521 GBP2023-12-31
122,630 GBP2022-12-31
Computers
323,478 GBP2023-12-31
297,145 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
532,983 GBP2023-12-31
457,234 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
11,525 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
37,891 GBP2023-01-01 ~ 2023-12-31
Computers
26,333 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
75,749 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
31,695 GBP2023-12-31
43,220 GBP2022-12-31
Furniture and fittings
218,389 GBP2023-12-31
256,280 GBP2022-12-31
Computers
28,197 GBP2023-12-31
50,779 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
12,550,963 GBP2023-12-31
12,575,064 GBP2022-12-31
Other Debtors
Current
473,003 GBP2023-12-31
558,705 GBP2022-12-31
Prepayments/Accrued Income
Current
145,235 GBP2023-12-31
149,433 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
13,169,201 GBP2023-12-31
13,283,202 GBP2022-12-31
Other Debtors
Non-current
1,210,000 GBP2023-12-31
1,100,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
4,934,501 GBP2023-12-31
4,820,799 GBP2022-12-31
Corporation Tax Payable
Current
122,156 GBP2023-12-31
370,217 GBP2022-12-31
Other Taxation & Social Security Payable
Current
131,778 GBP2023-12-31
73,797 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
5,332,154 GBP2023-12-31
7,368,638 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
119,629 GBP2023-12-31
119,910 GBP2022-12-31
Between one and five year
466,139 GBP2023-12-31
469,230 GBP2022-12-31
More than five year
29,135 GBP2023-12-31
145,670 GBP2022-12-31
All periods
614,903 GBP2023-12-31
734,810 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
61,000 GBP2023-12-31
85,000 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,006,300 GBP2023-01-01 ~ 2023-12-31