Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
15,309,468 GBP2023-01-01 ~ 2023-12-31
13,717,808 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
6,017,575 GBP2023-01-01 ~ 2023-12-31
5,436,588 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
9,291,893 GBP2023-01-01 ~ 2023-12-31
8,281,220 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
8,855,393 GBP2023-01-01 ~ 2023-12-31
8,653,661 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
436,750 GBP2023-01-01 ~ 2023-12-31
-371,516 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
109,998 GBP2023-01-01 ~ 2023-12-31
33,069 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
376,848 GBP2023-01-01 ~ 2023-12-31
183,014 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
169,900 GBP2023-01-01 ~ 2023-12-31
-521,461 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
169,900 GBP2023-01-01 ~ 2023-12-31
-521,461 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
169,900 GBP2023-01-01 ~ 2023-12-31
-521,461 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
1,111,719 GBP2023-12-31
1,667,578 GBP2022-12-31
Property, Plant & Equipment
45,134 GBP2023-12-31
58,958 GBP2022-12-31
Fixed Assets
1,156,853 GBP2023-12-31
1,726,536 GBP2022-12-31
Debtors
5,025,077 GBP2023-12-31
2,971,985 GBP2022-12-31
Cash at bank and in hand
403,227 GBP2023-12-31
316,035 GBP2022-12-31
Current Assets
5,428,304 GBP2023-12-31
3,288,020 GBP2022-12-31
Creditors
Current
4,373,261 GBP2023-12-31
3,084,799 GBP2022-12-31
Net Current Assets/Liabilities
1,055,043 GBP2023-12-31
203,221 GBP2022-12-31
Total Assets Less Current Liabilities
2,211,896 GBP2023-12-31
1,929,757 GBP2022-12-31
Creditors
Non-current
2,349,463 GBP2023-12-31
2,237,224 GBP2022-12-31
Net Assets/Liabilities
-137,567 GBP2023-12-31
-307,467 GBP2022-12-31
Equity
Called up share capital
3,080,694 GBP2023-12-31
3,080,694 GBP2022-12-31
3,080,694 GBP2021-12-31
Retained earnings (accumulated losses)
-3,218,261 GBP2023-12-31
-3,388,161 GBP2022-12-31
-2,866,700 GBP2021-12-31
Equity
-137,567 GBP2023-12-31
-307,467 GBP2022-12-31
213,994 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
169,900 GBP2023-01-01 ~ 2023-12-31
-521,461 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
6,423,613 GBP2023-01-01 ~ 2023-12-31
5,479,731 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
807,473 GBP2023-01-01 ~ 2023-12-31
731,054 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
298,172 GBP2023-01-01 ~ 2023-12-31
225,933 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
7,529,258 GBP2023-01-01 ~ 2023-12-31
6,436,718 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
622023-01-01 ~ 2023-12-31
652022-01-01 ~ 2022-12-31
Director Remuneration
211,443 GBP2023-01-01 ~ 2023-12-31
45,709 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
35,871 GBP2023-01-01 ~ 2023-12-31
33,732 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
30,945 GBP2023-01-01 ~ 2023-12-31
23,674 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
32,281 GBP2023-01-01 ~ 2023-12-31
-99,078 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
1,968,536 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
536,758 GBP2022-12-31
Intangible Assets - Gross Cost
2,505,294 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
1,096,153 GBP2023-12-31
659,962 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
297,422 GBP2023-12-31
177,754 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,393,575 GBP2023-12-31
837,716 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
436,191 GBP2023-01-01 ~ 2023-12-31
Patents/Trademarks/Licences/Concessions
119,668 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
555,859 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Net goodwill
872,383 GBP2023-12-31
1,308,574 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
239,336 GBP2023-12-31
359,004 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
86,949 GBP2023-12-31
88,241 GBP2022-12-31
Computers
119,154 GBP2023-12-31
95,844 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
206,103 GBP2023-12-31
184,085 GBP2022-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-1,292 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-1,292 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
45,720 GBP2023-12-31
43,675 GBP2022-12-31
Computers
115,249 GBP2023-12-31
81,452 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
160,969 GBP2023-12-31
125,127 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
2,074 GBP2023-01-01 ~ 2023-12-31
Computers
33,797 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
35,871 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-29 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-29 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Furniture and fittings
41,229 GBP2023-12-31
44,566 GBP2022-12-31
Computers
3,905 GBP2023-12-31
14,392 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,696,872 GBP2023-12-31
1,727,094 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
2,801,600 GBP2023-12-31
841,139 GBP2022-12-31
Other Debtors
Current
191,325 GBP2023-12-31
139,425 GBP2022-12-31
Prepayments/Accrued Income
Current
259,774 GBP2023-12-31
188,821 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
5,025,077 GBP2023-12-31
2,971,985 GBP2022-12-31
Trade Creditors/Trade Payables
Current
237,079 GBP2023-12-31
281,473 GBP2022-12-31
Amounts owed to group undertakings
Current
476 GBP2023-12-31
515,577 GBP2022-12-31
Other Taxation & Social Security Payable
Current
257,276 GBP2023-12-31
223,555 GBP2022-12-31
Other Creditors
Current
36,366 GBP2023-12-31
42 GBP2022-12-31
Accrued Liabilities
Current
493,595 GBP2023-12-31
235,493 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
126,000 GBP2023-12-31
181,104 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
3,080,694 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
169,900 GBP2023-01-01 ~ 2023-12-31