Average Number of Employees
852023-01-01 ~ 2023-12-31
1032022-01-01 ~ 2022-12-31
Turnover/Revenue
13,534,880 GBP2023-01-01 ~ 2023-12-31
21,144,901 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-10,933,317 GBP2023-01-01 ~ 2023-12-31
-17,592,500 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,601,563 GBP2023-01-01 ~ 2023-12-31
3,552,401 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,222,751 GBP2023-01-01 ~ 2023-12-31
-2,189,234 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
378,812 GBP2023-01-01 ~ 2023-12-31
1,363,167 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,186 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
361,737 GBP2023-01-01 ~ 2023-12-31
1,354,394 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
2,996,192 GBP2023-12-31
2,594,425 GBP2022-12-31
1,348,605 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
401,767 GBP2023-01-01 ~ 2023-12-31
1,245,820 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
65,984 GBP2023-12-31
103,483 GBP2022-12-31
Fixed Assets
65,984 GBP2023-12-31
103,483 GBP2022-12-31
Debtors
Current
4,646,041 GBP2023-12-31
9,372,394 GBP2022-12-31
Cash at bank and in hand
601,337 GBP2023-12-31
68,293 GBP2022-12-31
Current Assets
5,247,378 GBP2023-12-31
9,440,687 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,512,597 GBP2023-12-31
-6,137,389 GBP2022-12-31
Net Current Assets/Liabilities
3,734,781 GBP2023-12-31
3,303,298 GBP2022-12-31
Total Assets Less Current Liabilities
3,800,765 GBP2023-12-31
3,406,781 GBP2022-12-31
Net Assets/Liabilities
3,796,200 GBP2023-12-31
3,394,433 GBP2022-12-31
Equity
Called up share capital
400,000 GBP2023-12-31
400,000 GBP2022-12-31
Share premium
200,000 GBP2023-12-31
200,000 GBP2022-12-31
Capital redemption reserve
200,008 GBP2023-12-31
200,008 GBP2022-12-31
Equity
3,796,200 GBP2023-12-31
3,394,433 GBP2022-12-31
Profit/Loss
401,767 GBP2023-01-01 ~ 2023-12-31
1,245,820 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
45,554 GBP2023-01-01 ~ 2023-12-31
58,416 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
601,337 GBP2023-12-31
-69,427 GBP2022-12-31
119,490 GBP2022-01-01
Bank Overdrafts
-137,720 GBP2022-12-31
Audit Fees/Expenses
14,000 GBP2023-01-01 ~ 2023-12-31
14,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
4,462,649 GBP2023-01-01 ~ 2023-12-31
5,667,809 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
503,416 GBP2023-01-01 ~ 2023-12-31
692,272 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
5,394,071 GBP2023-01-01 ~ 2023-12-31
6,794,321 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
168,666 GBP2023-01-01 ~ 2023-12-31
197,827 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-7,783 GBP2023-01-01 ~ 2023-12-31
-3,477 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
85,084 GBP2023-01-01 ~ 2023-12-31
257,335 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
4,700 GBP2023-12-31
4,700 GBP2022-12-31
Furniture and fittings
281,644 GBP2023-12-31
274,784 GBP2022-12-31
Computers
878,607 GBP2023-12-31
877,415 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,181,121 GBP2023-12-31
1,173,069 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
4,395 GBP2022-12-31
Furniture and fittings
226,427 GBP2022-12-31
Computers
828,121 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,069,586 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
305 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
13,107 GBP2023-01-01 ~ 2023-12-31
Computers, Owned/Freehold
30,481 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
45,551 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
4,700 GBP2023-12-31
Furniture and fittings
239,534 GBP2023-12-31
Computers
858,602 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,115,137 GBP2023-12-31
Property, Plant & Equipment
Furniture and fittings
42,110 GBP2023-12-31
48,357 GBP2022-12-31
Computers
20,005 GBP2023-12-31
49,294 GBP2022-12-31
Motor vehicles
305 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
989,149 GBP2023-12-31
1,310,366 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
3,032,470 GBP2023-12-31
6,642,243 GBP2022-12-31
Other Debtors
Current
144,114 GBP2022-12-31
Prepayments/Accrued Income
Current
624,422 GBP2023-12-31
1,275,671 GBP2022-12-31
Bank Overdrafts
Current
137,720 GBP2022-12-31
Bank Borrowings
Current
10,557 GBP2023-12-31
832,753 GBP2022-12-31
Trade Creditors/Trade Payables
Current
421,860 GBP2023-12-31
1,234,199 GBP2022-12-31
Amounts owed to group undertakings
Current
52,426 GBP2023-12-31
2,721,982 GBP2022-12-31
Taxation/Social Security Payable
Current
647,386 GBP2023-12-31
407,710 GBP2022-12-31
Other Creditors
Current
35,543 GBP2023-12-31
60,651 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
344,825 GBP2023-12-31
742,374 GBP2022-12-31
Creditors
Current
1,512,597 GBP2023-12-31
6,137,389 GBP2022-12-31
Net Deferred Tax Liability/Asset
-4,565 GBP2023-12-31
4,565 GBP2023-12-31
-12,348 GBP2022-12-31
12,348 GBP2022-12-31
-15,825 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
7,783 GBP2023-01-01 ~ 2023-12-31
3,477 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
12,933 GBP2023-12-31
21,371 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
400,000 shares2023-12-31
400,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
229,385 GBP2023-12-31
229,385 GBP2022-12-31
Between one and five year
305,847 GBP2023-12-31
535,232 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
535,232 GBP2023-12-31
764,617 GBP2022-12-31