Average Number of Employees
1262023-01-01 ~ 2023-12-31
1212022-01-01 ~ 2022-12-31
Turnover/Revenue
16,101,213 GBP2023-01-01 ~ 2023-12-31
15,211,612 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-9,412,491 GBP2023-01-01 ~ 2023-12-31
-9,675,722 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
6,688,722 GBP2023-01-01 ~ 2023-12-31
5,535,890 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-6,059,697 GBP2023-01-01 ~ 2023-12-31
-5,421,171 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
629,025 GBP2023-01-01 ~ 2023-12-31
152,323 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
14,421 GBP2023-01-01 ~ 2023-12-31
8,116 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
643,446 GBP2023-01-01 ~ 2023-12-31
160,439 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
514,887 GBP2023-01-01 ~ 2023-12-31
141,145 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
514,887 GBP2023-01-01 ~ 2023-12-31
141,145 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
415,502 GBP2023-12-31
656,658 GBP2022-12-31
Property, Plant & Equipment
37,300 GBP2023-12-31
50,044 GBP2022-12-31
Fixed Assets - Investments
413,025 GBP2023-12-31
413,025 GBP2022-12-31
Fixed Assets
865,827 GBP2023-12-31
1,119,727 GBP2022-12-31
Debtors
Current
4,958,594 GBP2023-12-31
4,416,146 GBP2022-12-31
Cash at bank and in hand
5,734,604 GBP2023-12-31
6,096,658 GBP2022-12-31
Current Assets
10,693,198 GBP2023-12-31
10,512,804 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-8,176,874 GBP2023-12-31
-8,692,883 GBP2022-12-31
Net Current Assets/Liabilities
2,516,324 GBP2023-12-31
1,819,921 GBP2022-12-31
Total Assets Less Current Liabilities
3,382,151 GBP2023-12-31
2,939,648 GBP2022-12-31
Net Assets/Liabilities
3,231,570 GBP2023-12-31
2,816,683 GBP2022-12-31
Equity
Called up share capital
30,000 GBP2023-12-31
30,000 GBP2022-12-31
30,000 GBP2022-01-01
Other miscellaneous reserve
2,552,806 GBP2023-12-31
2,552,806 GBP2022-12-31
2,552,806 GBP2022-01-01
Retained earnings (accumulated losses)
648,764 GBP2023-12-31
233,877 GBP2022-12-31
392,732 GBP2022-01-01
Equity
3,231,570 GBP2023-12-31
2,816,683 GBP2022-12-31
2,975,538 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
514,887 GBP2023-01-01 ~ 2023-12-31
141,145 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
514,887 GBP2023-01-01 ~ 2023-12-31
141,145 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-100,000 GBP2023-01-01 ~ 2023-12-31
-300,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-100,000 GBP2023-01-01 ~ 2023-12-31
-300,000 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-100,000 GBP2023-01-01 ~ 2023-12-31
-300,000 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
-100,000 GBP2023-01-01 ~ 2023-12-31
-300,000 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
30,000 GBP2023-01-01 ~ 2023-12-31
26,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
6,874,221 GBP2023-01-01 ~ 2023-12-31
7,689,889 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
902,440 GBP2023-01-01 ~ 2023-12-31
833,450 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
8,279,487 GBP2023-01-01 ~ 2023-12-31
8,954,158 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
709,432 GBP2023-01-01 ~ 2023-12-31
642,608 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
10,459 GBP2023-01-01 ~ 2023-12-31
4,173 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
160,751 GBP2023-01-01 ~ 2023-12-31
46,321 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
303,410 GBP2023-12-31
303,410 GBP2022-12-31
Goodwill
3,071,294 GBP2023-12-31
3,071,294 GBP2022-12-31
Intangible Assets - Gross Cost
3,374,704 GBP2023-12-31
3,374,704 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
300,700 GBP2023-12-31
297,991 GBP2022-12-31
Goodwill
2,658,502 GBP2023-12-31
2,420,055 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
2,959,202 GBP2023-12-31
2,718,046 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
241,156 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
2,710 GBP2023-12-31
5,419 GBP2022-12-31
Goodwill
412,792 GBP2023-12-31
651,239 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
149,733 GBP2023-12-31
152,342 GBP2022-12-31
Furniture and fittings
94,377 GBP2023-12-31
94,377 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
244,110 GBP2023-12-31
246,719 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-11,431 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-11,431 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
131,293 GBP2022-12-31
Furniture and fittings
65,382 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
196,675 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
12,203 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
9,363 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
21,566 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-11,431 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-11,431 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
132,065 GBP2023-12-31
Furniture and fittings
74,745 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
206,810 GBP2023-12-31
Property, Plant & Equipment
Plant and equipment
17,668 GBP2023-12-31
21,049 GBP2022-12-31
Furniture and fittings
19,632 GBP2023-12-31
28,995 GBP2022-12-31
Investments in Subsidiaries
413,025 GBP2023-12-31
413,025 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,545,704 GBP2023-12-31
2,933,279 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
155,669 GBP2023-12-31
62,355 GBP2022-12-31
Other Debtors
Current
161,518 GBP2023-12-31
238,756 GBP2022-12-31
Prepayments/Accrued Income
Current
1,088,162 GBP2023-12-31
1,125,656 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
2,148 GBP2023-12-31
40,248 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
5,393 GBP2023-12-31
15,852 GBP2022-12-31
Cash and Cash Equivalents
5,734,604 GBP2023-12-31
6,096,658 GBP2022-12-31
Trade Creditors/Trade Payables
Current
181,319 GBP2023-12-31
466,289 GBP2022-12-31
Amounts owed to group undertakings
Current
710,605 GBP2023-12-31
610,341 GBP2022-12-31
Taxation/Social Security Payable
Current
3,813,786 GBP2023-12-31
4,896,526 GBP2022-12-31
Other Creditors
Current
1,845,027 GBP2023-12-31
1,076,969 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,626,137 GBP2023-12-31
1,642,758 GBP2022-12-31
Creditors
Current
8,176,874 GBP2023-12-31
8,692,883 GBP2022-12-31
Net Deferred Tax Liability/Asset
5,393 GBP2023-12-31
15,852 GBP2022-12-31
20,098 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-10,459 GBP2023-01-01 ~ 2023-12-31
-4,246 GBP2022-01-01 ~ 2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
30,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Nominal value of allotted share capital
Class 1 ordinary share
30,000 GBP2023-01-01 ~ 2023-12-31
30,000 GBP2022-01-01 ~ 2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
493,064 GBP2023-12-31
491,535 GBP2022-12-31
Between one and five year
150,674 GBP2023-12-31
609,173 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
643,738 GBP2023-12-31
1,100,708 GBP2022-12-31