Average Number of Employees
632023-01-01 ~ 2023-12-31
612022-01-01 ~ 2022-12-31
Turnover/Revenue
5,672,908 GBP2023-01-01 ~ 2023-12-31
4,281,667 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-142,765 GBP2023-01-01 ~ 2023-12-31
-87,795 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
5,530,143 GBP2023-01-01 ~ 2023-12-31
4,193,872 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,567,078 GBP2023-01-01 ~ 2023-12-31
-4,338,132 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
963,065 GBP2023-01-01 ~ 2023-12-31
-144,260 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
4,468 GBP2023-01-01 ~ 2023-12-31
1,182 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
967,533 GBP2023-01-01 ~ 2023-12-31
-143,078 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
742,085 GBP2023-01-01 ~ 2023-12-31
-95,231 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
52,649 GBP2023-12-31
49,276 GBP2022-12-31
Property, Plant & Equipment
372,450 GBP2023-12-31
455,274 GBP2022-12-31
Fixed Assets
425,099 GBP2023-12-31
504,550 GBP2022-12-31
Debtors
Current
5,344,573 GBP2023-12-31
5,147,392 GBP2022-12-31
Cash at bank and in hand
1,311,412 GBP2023-12-31
380,012 GBP2022-12-31
Current Assets
6,655,985 GBP2023-12-31
5,527,404 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-4,748,322 GBP2023-12-31
-4,503,166 GBP2022-12-31
Net Current Assets/Liabilities
1,907,663 GBP2023-12-31
1,024,238 GBP2022-12-31
Total Assets Less Current Liabilities
2,332,762 GBP2023-12-31
1,528,788 GBP2022-12-31
Net Assets/Liabilities
2,270,873 GBP2023-12-31
1,528,788 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2022-01-01
Retained earnings (accumulated losses)
2,270,773 GBP2023-12-31
1,528,688 GBP2022-12-31
1,623,919 GBP2022-01-01
Equity
2,270,873 GBP2023-12-31
1,528,788 GBP2022-12-31
1,624,019 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
742,085 GBP2023-01-01 ~ 2023-12-31
-95,231 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
202023-01-01 ~ 2023-12-31
Motor vehicles
252023-01-01 ~ 2023-12-31
Furniture and fittings
202023-01-01 ~ 2023-12-31
Office equipment
252023-01-01 ~ 2023-12-31
Audit Fees/Expenses
12,500 GBP2023-01-01 ~ 2023-12-31
11,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
3,259,447 GBP2023-01-01 ~ 2023-12-31
3,087,328 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
376,004 GBP2023-01-01 ~ 2023-12-31
354,311 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,700,578 GBP2023-01-01 ~ 2023-12-31
3,504,175 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
188,000 GBP2023-01-01 ~ 2023-12-31
160,500 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
64,313 GBP2023-01-01 ~ 2023-12-31
-3,938 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
227,569 GBP2023-01-01 ~ 2023-12-31
-27,185 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
131,463 GBP2023-12-31
105,507 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
78,814 GBP2023-12-31
56,231 GBP2022-12-31
Intangible Assets
Goodwill
52,649 GBP2023-12-31
49,276 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
385,743 GBP2023-12-31
367,376 GBP2022-12-31
Motor vehicles
31,365 GBP2023-12-31
31,365 GBP2022-12-31
Furniture and fittings
115,981 GBP2023-12-31
112,408 GBP2022-12-31
Office equipment
159,666 GBP2023-12-31
157,376 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
692,755 GBP2023-12-31
668,525 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
50,175 GBP2022-12-31
Motor vehicles
31,365 GBP2022-12-31
Furniture and fittings
55,513 GBP2022-12-31
Office equipment
76,198 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
213,251 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
69,533 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
107,054 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
119,708 GBP2023-12-31
Motor vehicles
31,365 GBP2023-12-31
Furniture and fittings
69,115 GBP2023-12-31
Office equipment
100,117 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
320,305 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
266,035 GBP2023-12-31
317,201 GBP2022-12-31
Furniture and fittings
46,866 GBP2023-12-31
56,895 GBP2022-12-31
Office equipment
59,549 GBP2023-12-31
81,178 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
619,203 GBP2023-12-31
481,654 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
4,476,616 GBP2023-12-31
4,420,531 GBP2022-12-31
Other Debtors
Current
176,461 GBP2023-12-31
201,512 GBP2022-12-31
Prepayments/Accrued Income
Current
72,293 GBP2023-12-31
41,271 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
2,424 GBP2022-12-31
Cash and Cash Equivalents
1,311,412 GBP2023-12-31
380,012 GBP2022-12-31
Trade Creditors/Trade Payables
Current
19,860 GBP2023-12-31
75,748 GBP2022-12-31
Amounts owed to group undertakings
Current
3,460,828 GBP2023-12-31
3,460,868 GBP2022-12-31
Corporation Tax Payable
Current
133,940 GBP2023-12-31
Taxation/Social Security Payable
Current
295,978 GBP2023-12-31
198,868 GBP2022-12-31
Other Creditors
Current
43,574 GBP2023-12-31
40,967 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
212,878 GBP2023-12-31
100,887 GBP2022-12-31
Creditors
Current
4,748,322 GBP2023-12-31
4,503,166 GBP2022-12-31
Net Deferred Tax Liability/Asset
-61,889 GBP2023-12-31
2,424 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-64,313 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-66,749 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2023-12-31
100 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
82,501 GBP2023-12-31
82,501 GBP2022-12-31
Between one and five year
282,104 GBP2023-12-31
488,131 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
364,605 GBP2023-12-31
570,632 GBP2022-12-31