Average Number of Employees
112023-01-01 ~ 2023-12-31
102022-01-01 ~ 2022-12-31
Property, Plant & Equipment
61,328 GBP2023-12-31
74,330 GBP2022-12-31
Fixed Assets
61,328 GBP2023-12-31
74,330 GBP2022-12-31
Total Inventories
19,069 GBP2023-12-31
18,437 GBP2022-12-31
Debtors
137,520 GBP2023-12-31
176,639 GBP2022-12-31
Cash at bank and in hand
688,313 GBP2023-12-31
769,723 GBP2022-12-31
Current Assets
844,902 GBP2023-12-31
964,799 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-511,398 GBP2023-12-31
-583,319 GBP2022-12-31
Net Current Assets/Liabilities
333,504 GBP2023-12-31
381,480 GBP2022-12-31
Total Assets Less Current Liabilities
394,832 GBP2023-12-31
455,810 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-130,216 GBP2023-12-31
-271,373 GBP2022-12-31
Net Assets/Liabilities
256,106 GBP2023-12-31
172,803 GBP2022-12-31
Equity
Called up share capital
30,000 GBP2023-12-31
30,000 GBP2022-12-31
Other miscellaneous reserve
8,638 GBP2023-12-31
8,638 GBP2022-12-31
Retained earnings (accumulated losses)
217,468 GBP2023-12-31
134,165 GBP2022-12-31
Equity
256,106 GBP2023-12-31
172,803 GBP2022-12-31
Property, Plant & Equipment - Depreciation rate used
Motor vehicles
252023-01-01 ~ 2023-12-31
Furniture and fittings
202023-01-01 ~ 2023-12-31
Office equipment
152023-01-01 ~ 2023-12-31
Computers
332023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
72,772 GBP2023-12-31
72,772 GBP2022-12-31
Furniture and fittings
149,895 GBP2023-12-31
149,895 GBP2022-12-31
Office equipment
165,898 GBP2023-12-31
162,625 GBP2022-12-31
Other
45,223 GBP2023-12-31
45,223 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
66,754 GBP2022-12-31
Furniture and fittings
132,157 GBP2022-12-31
Office equipment
133,854 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
1,505 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
4,435 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
7,894 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
68,259 GBP2023-12-31
Furniture and fittings
136,592 GBP2023-12-31
Office equipment
141,748 GBP2023-12-31
Other
42,145 GBP2023-12-31
Property, Plant & Equipment
Motor vehicles
4,513 GBP2023-12-31
6,018 GBP2022-12-31
Furniture and fittings
13,303 GBP2023-12-31
17,738 GBP2022-12-31
Office equipment
24,150 GBP2023-12-31
28,771 GBP2022-12-31
Other
3,078 GBP2023-12-31
3,709 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
461,506 GBP2023-12-31
458,233 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
383,903 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
16,275 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
400,178 GBP2023-12-31
Finished Goods/Goods for Resale
19,069 GBP2023-12-31
18,437 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,425 GBP2023-12-31
17,288 GBP2022-12-31
Other Debtors
Current
41,994 GBP2023-12-31
59,104 GBP2022-12-31
Prepayments/Accrued Income
Current
92,101 GBP2023-12-31
100,247 GBP2022-12-31
Debtors
Current
137,520 GBP2023-12-31
176,639 GBP2022-12-31
Cash and Cash Equivalents
688,313 GBP2023-12-31
769,723 GBP2022-12-31
Bank Borrowings
Current
60,000 GBP2023-12-31
60,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
8,249 GBP2023-12-31
29,479 GBP2022-12-31
Amounts owed to group undertakings
Current
1,911 GBP2023-12-31
Corporation Tax Payable
Current
30,313 GBP2023-12-31
63,345 GBP2022-12-31
Taxation/Social Security Payable
Current
8,880 GBP2023-12-31
39,768 GBP2022-12-31
Other Creditors
Current
96,679 GBP2023-12-31
68,962 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
305,366 GBP2023-12-31
321,765 GBP2022-12-31
Creditors
Current
511,398 GBP2023-12-31
583,319 GBP2022-12-31
Bank Borrowings
Non-current
125,000 GBP2023-12-31
185,000 GBP2022-12-31
Other Creditors
Non-current
70,000 GBP2022-12-31
Creditors
Non-current
130,216 GBP2023-12-31
271,373 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
60,000 GBP2023-12-31
60,000 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
60,000 GBP2023-12-31
60,000 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
65,000 GBP2023-12-31
60,000 GBP2022-12-31
Non-current, Between two and five year
60,000 GBP2023-12-31
125,000 GBP2022-12-31
Total Borrowings
185,000 GBP2023-12-31
245,000 GBP2022-12-31
Net Deferred Tax Liability/Asset
-8,510 GBP2023-12-31
-11,634 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
3,124 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-8,510 GBP2023-12-31
-11,634 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
30,000 shares2023-12-31
30,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31