Average Number of Employees
742023-01-01 ~ 2023-12-31
712022-01-01 ~ 2022-12-31
Turnover/Revenue
24,893,587 GBP2023-01-01 ~ 2023-12-31
26,369,232 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-14,066,245 GBP2023-01-01 ~ 2023-12-31
-14,526,860 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
10,827,342 GBP2023-01-01 ~ 2023-12-31
11,842,372 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-7,825,377 GBP2023-01-01 ~ 2023-12-31
-7,961,371 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
3,001,965 GBP2023-01-01 ~ 2023-12-31
3,881,001 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
161 GBP2023-01-01 ~ 2023-12-31
734 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,958,110 GBP2023-01-01 ~ 2023-12-31
3,866,082 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
2,201,095 GBP2023-01-01 ~ 2023-12-31
3,098,282 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
2,201,095 GBP2023-01-01 ~ 2023-12-31
3,098,282 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
1,232,938 GBP2023-12-31
1,437,387 GBP2022-12-31
Property, Plant & Equipment
131,935 GBP2023-12-31
164,901 GBP2022-12-31
Fixed Assets - Investments
186,590 GBP2023-12-31
150,721 GBP2022-12-31
Fixed Assets
1,551,463 GBP2023-12-31
1,753,009 GBP2022-12-31
Debtors
Current
4,505,582 GBP2023-12-31
4,666,803 GBP2022-12-31
Cash at bank and in hand
965,340 GBP2023-12-31
971,678 GBP2022-12-31
Current Assets
5,470,922 GBP2023-12-31
5,638,481 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-3,899,105 GBP2023-12-31
-4,177,742 GBP2022-12-31
Net Current Assets/Liabilities
1,571,817 GBP2023-12-31
1,460,739 GBP2022-12-31
Total Assets Less Current Liabilities
3,123,280 GBP2023-12-31
3,213,748 GBP2022-12-31
Net Assets/Liabilities
3,123,280 GBP2023-12-31
3,213,748 GBP2022-12-31
Equity
Called up share capital
11,316 GBP2023-12-31
11,316 GBP2022-12-31
11,316 GBP2022-01-01
Share premium
292,905 GBP2023-12-31
292,905 GBP2022-12-31
292,905 GBP2022-01-01
Retained earnings (accumulated losses)
2,819,059 GBP2023-12-31
2,909,527 GBP2022-12-31
6,047,280 GBP2022-01-01
Equity
3,123,280 GBP2023-12-31
3,213,748 GBP2022-12-31
6,351,501 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,201,095 GBP2023-01-01 ~ 2023-12-31
3,098,282 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,201,095 GBP2023-01-01 ~ 2023-12-31
3,098,282 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,291,563 GBP2023-01-01 ~ 2023-12-31
-6,236,035 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-2,291,563 GBP2023-01-01 ~ 2023-12-31
-6,236,035 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-2,291,563 GBP2023-01-01 ~ 2023-12-31
-6,236,035 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
-2,291,563 GBP2023-01-01 ~ 2023-12-31
-6,236,035 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
4,999,860 GBP2023-01-01 ~ 2023-12-31
5,331,587 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
580,688 GBP2023-01-01 ~ 2023-12-31
687,884 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
6,022,827 GBP2023-01-01 ~ 2023-12-31
6,343,308 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
10,590 GBP2023-01-01 ~ 2023-12-31
13,437 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
695,156 GBP2023-01-01 ~ 2023-12-31
734,556 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
2,291,563 GBP2023-01-01 ~ 2023-12-31
6,236,035 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
19,089 GBP2023-12-31
16,524 GBP2022-12-31
Goodwill
4,861,450 GBP2023-12-31
4,861,450 GBP2022-12-31
Intangible Assets - Gross Cost
4,880,539 GBP2023-12-31
4,877,974 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
8,021 GBP2023-12-31
4,652 GBP2022-12-31
Goodwill
3,639,580 GBP2023-12-31
3,435,935 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
3,647,601 GBP2023-12-31
3,440,587 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
207,014 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Development expenditure
11,068 GBP2023-12-31
11,872 GBP2022-12-31
Goodwill
1,221,870 GBP2023-12-31
1,425,515 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
84,010 GBP2023-12-31
79,988 GBP2022-12-31
Office equipment
268,426 GBP2023-12-31
308,681 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
549,714 GBP2023-12-31
581,546 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
-54,735 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
52,123 GBP2022-12-31
Office equipment
183,782 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
416,645 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
7,150 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
38,580 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
49,479 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-48,345 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
59,273 GBP2023-12-31
Office equipment
174,017 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
417,779 GBP2023-12-31
Property, Plant & Equipment
Furniture and fittings
24,737 GBP2023-12-31
27,865 GBP2022-12-31
Office equipment
94,409 GBP2023-12-31
124,899 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,776,124 GBP2023-12-31
2,174,110 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
424,362 GBP2023-12-31
111,478 GBP2022-12-31
Other Debtors
Current
688,837 GBP2023-12-31
704,401 GBP2022-12-31
Prepayments/Accrued Income
Current
1,616,259 GBP2023-12-31
1,676,814 GBP2022-12-31
Bank Overdrafts
-1,322 GBP2023-12-31
Cash and Cash Equivalents
964,018 GBP2023-12-31
971,678 GBP2022-12-31
Bank Overdrafts
Current
1,322 GBP2023-12-31
Trade Creditors/Trade Payables
Current
193,119 GBP2023-12-31
300,406 GBP2022-12-31
Amounts owed to group undertakings
Current
636,214 GBP2023-12-31
1,196,193 GBP2022-12-31
Corporation Tax Payable
Current
243,976 GBP2023-12-31
315,885 GBP2022-12-31
Taxation/Social Security Payable
Current
510,688 GBP2023-12-31
567,431 GBP2022-12-31
Other Creditors
Current
1,084,880 GBP2023-12-31
21,015 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,228,906 GBP2023-12-31
1,776,812 GBP2022-12-31
Creditors
Current
3,899,105 GBP2023-12-31
4,177,742 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,131,564 shares2023-12-31
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
110,803 GBP2023-12-31
109,352 GBP2022-12-31
Between one and five year
323,174 GBP2023-12-31
433,976 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
433,977 GBP2023-12-31
543,328 GBP2022-12-31