Cost of Sales
-11,413,000 GBP2023-01-01 ~ 2023-12-31
-11,151,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,047,000 GBP2023-01-01 ~ 2023-12-31
290,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Other
362,000 GBP2023-12-31
410,000 GBP2022-12-31
Property, Plant & Equipment
686,000 GBP2023-12-31
880,000 GBP2022-12-31
Fixed Assets
1,048,000 GBP2023-12-31
1,290,000 GBP2022-12-31
Debtors
4,442,000 GBP2023-12-31
3,305,000 GBP2022-12-31
Cash at bank and in hand
805,000 GBP2023-12-31
1,055,000 GBP2022-12-31
Current Assets
5,279,000 GBP2023-12-31
4,428,000 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,540,000 GBP2023-12-31
-1,427,000 GBP2022-12-31
Net Current Assets/Liabilities
3,739,000 GBP2023-12-31
3,001,000 GBP2022-12-31
Total Assets Less Current Liabilities
4,787,000 GBP2023-12-31
4,291,000 GBP2022-12-31
Net Assets/Liabilities
4,783,000 GBP2023-12-31
4,148,000 GBP2022-12-31
Equity
Called up share capital
0 GBP2023-12-31
0 GBP2022-12-31
0 GBP2021-12-31
Share premium
1,050,000 GBP2023-12-31
1,050,000 GBP2022-12-31
1,050,000 GBP2021-12-31
Retained earnings (accumulated losses)
3,733,000 GBP2023-12-31
3,098,000 GBP2022-12-31
3,204,000 GBP2021-12-31
Equity
4,783,000 GBP2023-12-31
4,148,000 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,047,000 GBP2023-01-01 ~ 2023-12-31
290,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-396,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-412,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
15,000 GBP2023-01-01 ~ 2023-12-31
15,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
4902023-01-01 ~ 2023-12-31
4182022-01-01 ~ 2022-12-31
Wages/Salaries
10,103,000 GBP2023-01-01 ~ 2023-12-31
7,743,000 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
170,000 GBP2023-01-01 ~ 2023-12-31
151,000 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
11,042,000 GBP2023-01-01 ~ 2023-12-31
8,574,000 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
48,000 GBP2023-01-01 ~ 2023-12-31
69,000 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
33,000 GBP2023-01-01 ~ 2023-12-31
54,000 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,378,000 GBP2023-01-01 ~ 2023-12-31
344,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
1,015,000 GBP2023-12-31
845,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
584,000 GBP2023-12-31
500,000 GBP2022-12-31
Furniture and fittings
290,000 GBP2023-12-31
279,000 GBP2022-12-31
Computers
1,379,000 GBP2023-12-31
1,360,000 GBP2022-12-31
Motor vehicles
181,000 GBP2023-12-31
174,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,434,000 GBP2023-12-31
2,313,000 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Computers
-17,000 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-106,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-123,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
507,000 GBP2023-12-31
464,000 GBP2022-12-31
Furniture and fittings
271,000 GBP2023-12-31
264,000 GBP2022-12-31
Computers
949,000 GBP2023-12-31
691,000 GBP2022-12-31
Motor vehicles
21,000 GBP2023-12-31
14,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,748,000 GBP2023-12-31
1,433,000 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
43,000 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
7,000 GBP2023-01-01 ~ 2023-12-31
Computers
267,000 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
26,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
343,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Computers
-9,000 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-19,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-28,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
77,000 GBP2023-12-31
36,000 GBP2022-12-31
Furniture and fittings
19,000 GBP2023-12-31
15,000 GBP2022-12-31
Computers
430,000 GBP2023-12-31
669,000 GBP2022-12-31
Motor vehicles
160,000 GBP2023-12-31
160,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,428,000 GBP2023-12-31
1,782,000 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
0 GBP2023-12-31
76,000 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
427,000 GBP2023-12-31
376,000 GBP2022-12-31
Other Debtors
Current
156,000 GBP2023-12-31
22,000 GBP2022-12-31
Prepayments/Accrued Income
Current
1,431,000 GBP2023-12-31
1,049,000 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
4,442,000 GBP2023-12-31
3,305,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
0 GBP2023-12-31
23,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
403,000 GBP2023-12-31
622,000 GBP2022-12-31
Corporation Tax Payable
Current
296,000 GBP2023-12-31
0 GBP2022-12-31
Other Taxation & Social Security Payable
Current
182,000 GBP2023-12-31
378,000 GBP2022-12-31
Other Creditors
Current
34,000 GBP2023-12-31
24,000 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
625,000 GBP2023-12-31
380,000 GBP2022-12-31
Creditors
Current
1,540,000 GBP2023-12-31
1,427,000 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
0 GBP2023-12-31
23,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
120,000 GBP2023-12-31
158,000 GBP2022-12-31
Between two and five year
180,000 GBP2023-12-31
0 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
300,000 GBP2023-12-31
158,000 GBP2022-12-31