Average Number of Employees
8152023-01-01 ~ 2023-12-31
8432022-01-01 ~ 2022-12-31
Turnover/Revenue
20,311,486 GBP2023-01-01 ~ 2023-12-31
22,048,214 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-14,799,701 GBP2023-01-01 ~ 2023-12-31
-15,917,521 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
5,511,785 GBP2023-01-01 ~ 2023-12-31
6,130,693 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,313,787 GBP2023-01-01 ~ 2023-12-31
-5,154,133 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,197,998 GBP2023-01-01 ~ 2023-12-31
976,560 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
11,883 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,172,452 GBP2023-01-01 ~ 2023-12-31
962,462 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
877,552 GBP2023-01-01 ~ 2023-12-31
625,951 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
1,111,738 GBP2023-12-31
1,185,855 GBP2022-12-31
Property, Plant & Equipment
6,728 GBP2023-12-31
6,522 GBP2022-12-31
Fixed Assets
1,118,466 GBP2023-12-31
1,192,377 GBP2022-12-31
Debtors
Current
4,516,865 GBP2023-12-31
5,480,969 GBP2022-12-31
Cash at bank and in hand
1,010,117 GBP2023-12-31
1,265,775 GBP2022-12-31
Current Assets
5,526,982 GBP2023-12-31
6,746,744 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-3,509,383 GBP2023-12-31
-4,680,608 GBP2022-12-31
Net Current Assets/Liabilities
2,017,599 GBP2023-12-31
2,066,136 GBP2022-12-31
Total Assets Less Current Liabilities
3,136,065 GBP2023-12-31
3,258,513 GBP2022-12-31
Net Assets/Liabilities
3,136,065 GBP2023-12-31
3,258,513 GBP2022-12-31
Equity
Called up share capital
1,860,000 GBP2023-12-31
1,860,000 GBP2022-12-31
1,860,000 GBP2022-01-01
Other miscellaneous reserve
269,210 GBP2023-12-31
269,210 GBP2022-12-31
269,210 GBP2022-01-01
Retained earnings (accumulated losses)
1,006,855 GBP2023-12-31
1,129,303 GBP2022-12-31
503,352 GBP2022-01-01
Equity
3,136,065 GBP2023-12-31
3,258,513 GBP2022-12-31
2,632,562 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
877,552 GBP2023-01-01 ~ 2023-12-31
625,951 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
877,552 GBP2023-01-01 ~ 2023-12-31
625,951 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
877,552 GBP2023-01-01 ~ 2023-12-31
625,951 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,000,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,000,000 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-1,000,000 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
-1,000,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
14,718,656 GBP2023-01-01 ~ 2023-12-31
15,493,653 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
1,119,591 GBP2023-01-01 ~ 2023-12-31
1,285,011 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
16,018,456 GBP2023-01-01 ~ 2023-12-31
16,948,401 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
13,804 GBP2023-01-01 ~ 2023-12-31
5,361 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
275,761 GBP2023-01-01 ~ 2023-12-31
182,868 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
1,000,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
1,482,318 GBP2023-12-31
1,482,318 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
370,580 GBP2023-12-31
296,464 GBP2022-12-31
Intangible Assets
Goodwill
1,111,738 GBP2023-12-31
1,185,855 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Office equipment
16,668 GBP2023-12-31
13,942 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Office equipment
7,420 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Office equipment, Owned/Freehold
2,520 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Office equipment
9,940 GBP2023-12-31
Property, Plant & Equipment
Office equipment
6,728 GBP2023-12-31
6,522 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,837,238 GBP2023-12-31
4,440,691 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
607,051 GBP2023-12-31
905,085 GBP2022-12-31
Other Debtors
Current
1,337 GBP2023-12-31
6,594 GBP2022-12-31
Prepayments/Accrued Income
Current
42,184 GBP2023-12-31
85,740 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
29,055 GBP2023-12-31
42,859 GBP2022-12-31
Bank Overdrafts
-1,604,459 GBP2023-12-31
-2,470,799 GBP2022-12-31
Cash and Cash Equivalents
-594,342 GBP2023-12-31
-1,205,024 GBP2022-12-31
Bank Overdrafts
Current
1,604,459 GBP2023-12-31
2,470,799 GBP2022-12-31
Trade Creditors/Trade Payables
Current
92,761 GBP2023-12-31
197,689 GBP2022-12-31
Amounts owed to group undertakings
Current
4,412 GBP2023-12-31
54,336 GBP2022-12-31
Corporation Tax Payable
Current
258,523 GBP2023-12-31
276,814 GBP2022-12-31
Taxation/Social Security Payable
Current
439,161 GBP2023-12-31
473,704 GBP2022-12-31
Other Creditors
Current
986,408 GBP2023-12-31
1,050,770 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
123,659 GBP2023-12-31
156,496 GBP2022-12-31
Creditors
Current
3,509,383 GBP2023-12-31
4,680,608 GBP2022-12-31
Net Deferred Tax Liability/Asset
29,055 GBP2023-12-31
42,859 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-13,804 GBP2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,860,000 shares2023-12-31
1,860,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31