Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
10,532,087 GBP2023-01-01 ~ 2023-12-31
10,033,447 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
10,237,839 GBP2023-01-01 ~ 2023-12-31
9,636,009 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
294,248 GBP2023-01-01 ~ 2023-12-31
397,438 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
25,211 GBP2023-01-01 ~ 2023-12-31
6,230 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
20,145 GBP2023-01-01 ~ 2023-12-31
15,247 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
299,314 GBP2023-01-01 ~ 2023-12-31
388,421 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
87,445 GBP2023-01-01 ~ 2023-12-31
34,273 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
211,869 GBP2023-01-01 ~ 2023-12-31
354,148 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
3,557,018 GBP2023-12-31
3,545,149 GBP2022-12-31
3,491,001 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-200,000 GBP2023-01-01 ~ 2023-12-31
-300,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
590,500 GBP2023-12-31
398,500 GBP2022-12-31
Property, Plant & Equipment
131,916 GBP2023-12-31
72,238 GBP2022-12-31
Fixed Assets - Investments
3 GBP2023-12-31
3 GBP2022-12-31
Fixed Assets
722,419 GBP2023-12-31
470,741 GBP2022-12-31
Debtors
8,218,440 GBP2023-12-31
7,789,174 GBP2022-12-31
Cash at bank and in hand
355,305 GBP2023-12-31
617,205 GBP2022-12-31
Current Assets
8,573,745 GBP2023-12-31
8,406,379 GBP2022-12-31
Creditors
Current
4,927,067 GBP2023-12-31
4,560,607 GBP2022-12-31
Net Current Assets/Liabilities
3,646,678 GBP2023-12-31
3,845,772 GBP2022-12-31
Total Assets Less Current Liabilities
4,369,097 GBP2023-12-31
4,316,513 GBP2022-12-31
Creditors
Non-current
40,715 GBP2023-12-31
Net Assets/Liabilities
4,328,382 GBP2023-12-31
4,316,513 GBP2022-12-31
Equity
Called up share capital
771,364 GBP2023-12-31
771,364 GBP2022-12-31
Equity
4,328,382 GBP2023-12-31
4,316,513 GBP2022-12-31
Wages/Salaries
2,714,211 GBP2023-01-01 ~ 2023-12-31
2,879,189 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
249,285 GBP2023-01-01 ~ 2023-12-31
264,378 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
84,592 GBP2023-01-01 ~ 2023-12-31
55,334 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,048,088 GBP2023-01-01 ~ 2023-12-31
3,198,901 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
892023-01-01 ~ 2023-12-31
1052022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
28,828 GBP2023-01-01 ~ 2023-12-31
34,882 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
22,830 GBP2023-01-01 ~ 2023-12-31
22,683 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
88,704 GBP2023-01-01 ~ 2023-12-31
36,904 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
70,402 GBP2023-01-01 ~ 2023-12-31
73,800 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
730,000 GBP2023-12-31
465,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
139,500 GBP2023-12-31
66,500 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
73,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
590,500 GBP2023-12-31
398,500 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Computers
1,627,523 GBP2023-12-31
1,491,619 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Computers
1,495,607 GBP2023-12-31
1,419,381 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers
76,226 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Computers
131,916 GBP2023-12-31
72,238 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,009,882 GBP2023-12-31
1,772,380 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
3,501,020 GBP2023-12-31
3,501,011 GBP2022-12-31
Other Debtors
Current
2,238,117 GBP2023-12-31
2,069,905 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
94,390 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
3,890 GBP2023-12-31
2,631 GBP2022-12-31
Prepayments
Current
465,531 GBP2023-12-31
348,857 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
8,218,440 GBP2023-12-31
7,789,174 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
40,173 GBP2023-12-31
4,338 GBP2022-12-31
Trade Creditors/Trade Payables
Current
3,164,180 GBP2023-12-31
3,407,886 GBP2022-12-31
Corporation Tax Payable
Current
88,644 GBP2023-12-31
36,904 GBP2022-12-31
Other Taxation & Social Security Payable
Current
64,122 GBP2023-12-31
64,844 GBP2022-12-31
Other Creditors
Current
39,951 GBP2023-12-31
11,211 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,498,137 GBP2023-12-31
970,264 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
40,715 GBP2023-12-31
Between one and five year, hire purchase agreements
40,715 GBP2023-12-31
hire purchase agreements
80,888 GBP2023-12-31
4,338 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
187,747 GBP2023-12-31
237,877 GBP2022-12-31
Between one and five year
470,854 GBP2023-12-31
699,439 GBP2022-12-31
All periods
658,601 GBP2023-12-31
937,316 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
-3,890 GBP2023-12-31
-2,631 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
771,364 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
211,869 GBP2023-01-01 ~ 2023-12-31