Average Number of Employees
722023-01-01 ~ 2023-12-31
592022-01-01 ~ 2022-12-31
Turnover/Revenue
9,012,298 GBP2023-01-01 ~ 2023-12-31
8,968,405 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-4,518,216 GBP2023-01-01 ~ 2023-12-31
-4,225,706 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,494,082 GBP2023-01-01 ~ 2023-12-31
4,742,699 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,760,883 GBP2023-01-01 ~ 2023-12-31
-2,450,149 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,733,199 GBP2023-01-01 ~ 2023-12-31
2,292,550 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
2,356 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
836,683 GBP2023-01-01 ~ 2023-12-31
2,276,823 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
2,905,456 GBP2023-12-31
2,601,196 GBP2022-12-31
2,454,266 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
364,260 GBP2023-01-01 ~ 2023-12-31
1,791,930 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-60,000 GBP2023-01-01 ~ 2023-12-31
-1,645,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
1,000,000 GBP2023-12-31
2,166,178 GBP2022-12-31
Property, Plant & Equipment
113,549 GBP2023-12-31
119,620 GBP2022-12-31
Fixed Assets - Investments
1 GBP2023-12-31
1 GBP2022-12-31
Fixed Assets
1,113,550 GBP2023-12-31
2,285,799 GBP2022-12-31
Debtors
Current
2,513,801 GBP2023-12-31
1,880,128 GBP2022-12-31
Cash at bank and in hand
2,049,548 GBP2023-12-31
403,571 GBP2022-12-31
Current Assets
4,563,349 GBP2023-12-31
2,283,699 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,507,573 GBP2023-12-31
-1,502,128 GBP2022-12-31
Net Current Assets/Liabilities
2,055,776 GBP2023-12-31
781,571 GBP2022-12-31
Total Assets Less Current Liabilities
3,169,326 GBP2023-12-31
3,067,370 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-83,329 GBP2023-12-31
-283,329 GBP2022-12-31
Net Assets/Liabilities
3,062,369 GBP2023-12-31
2,758,109 GBP2022-12-31
Equity
Called up share capital
156,913 GBP2023-12-31
156,913 GBP2022-12-31
Equity
3,062,369 GBP2023-12-31
2,758,109 GBP2022-12-31
Property, Plant & Equipment - Depreciation rate used
Furniture and fittings
202023-01-01 ~ 2023-12-31
Office equipment
202023-01-01 ~ 2023-12-31
Computers
332023-01-01 ~ 2023-12-31
Audit Fees/Expenses
13,105 GBP2023-01-01 ~ 2023-12-31
12,480 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
3,320,105 GBP2023-01-01 ~ 2023-12-31
2,591,166 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
390,096 GBP2023-01-01 ~ 2023-12-31
390,414 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,003,310 GBP2023-01-01 ~ 2023-12-31
3,197,213 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
150,264 GBP2023-01-01 ~ 2023-12-31
152,705 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-2,304 GBP2023-01-01 ~ 2023-12-31
-10,358 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
209,171 GBP2023-01-01 ~ 2023-12-31
432,596 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
60,000 GBP2023-01-01 ~ 2023-12-31
1,645,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
2,897,827 GBP2023-12-31
2,897,827 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
1,897,827 GBP2023-12-31
731,649 GBP2022-12-31
Intangible Assets
Goodwill
1,000,000 GBP2023-12-31
2,166,178 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
15,167 GBP2023-12-31
15,084 GBP2022-12-31
Office equipment
107,779 GBP2023-12-31
107,779 GBP2022-12-31
Computers
176,739 GBP2023-12-31
123,716 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
299,685 GBP2023-12-31
246,579 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
13,372 GBP2022-12-31
Office equipment
46,528 GBP2022-12-31
Computers
67,059 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
126,959 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
1,333 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
17,341 GBP2023-01-01 ~ 2023-12-31
Computers, Owned/Freehold
40,503 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
59,177 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
14,705 GBP2023-12-31
Office equipment
63,869 GBP2023-12-31
Computers
107,562 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
186,136 GBP2023-12-31
Property, Plant & Equipment
Furniture and fittings
462 GBP2023-12-31
1,712 GBP2022-12-31
Office equipment
43,910 GBP2023-12-31
61,251 GBP2022-12-31
Computers
69,177 GBP2023-12-31
56,657 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,862,716 GBP2023-12-31
929,594 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
69,876 GBP2023-12-31
23,252 GBP2022-12-31
Other Debtors
Current
48,993 GBP2023-12-31
101,813 GBP2022-12-31
Prepayments/Accrued Income
Current
532,135 GBP2023-12-31
825,258 GBP2022-12-31
Cash and Cash Equivalents
2,049,548 GBP2023-12-31
403,571 GBP2022-12-31
Bank Borrowings
Current
200,004 GBP2023-12-31
200,004 GBP2022-12-31
Trade Creditors/Trade Payables
Current
69,120 GBP2023-12-31
21,549 GBP2022-12-31
Amounts owed to group undertakings
Current
126,020 GBP2023-12-31
70,677 GBP2022-12-31
Corporation Tax Payable
Current
219,578 GBP2023-12-31
200,579 GBP2022-12-31
Taxation/Social Security Payable
Current
118,885 GBP2023-12-31
Other Creditors
Current
25,863 GBP2023-12-31
42,563 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,748,103 GBP2023-12-31
966,756 GBP2022-12-31
Creditors
Current
2,507,573 GBP2023-12-31
1,502,128 GBP2022-12-31
Bank Borrowings
Non-current
83,329 GBP2023-12-31
283,329 GBP2022-12-31
Creditors
Non-current
83,329 GBP2023-12-31
283,329 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
200,004 GBP2023-12-31
200,004 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
200,004 GBP2023-12-31
200,004 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
83,329 GBP2023-12-31
200,004 GBP2022-12-31
Non-current, Between two and five year
83,325 GBP2022-12-31
Total Borrowings
283,333 GBP2023-12-31
483,333 GBP2022-12-31
Net Deferred Tax Liability/Asset
-23,628 GBP2023-12-31
-25,932 GBP2022-12-31
-30,066 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
2,304 GBP2023-01-01 ~ 2023-12-31
4,134 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-27,145 GBP2023-12-31
-29,368 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
15,691,250 shares2023-12-31
15,691,250 shares2022-12-31
Par Value of Share
Class 1 ordinary share
0.012023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
192,408 GBP2023-12-31
192,408 GBP2022-12-31
Between one and five year
17,792 GBP2023-12-31
210,200 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
210,200 GBP2023-12-31
402,608 GBP2022-12-31