Property, Plant & Equipment
163,948 GBP2023-12-31
131,000 GBP2022-12-31
Debtors
933,413 GBP2023-12-31
970,796 GBP2022-12-31
Cash at bank and in hand
59,186 GBP2023-12-31
72,129 GBP2022-12-31
Current Assets
1,837,744 GBP2023-12-31
1,902,506 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-758,393 GBP2023-12-31
-897,064 GBP2022-12-31
Net Current Assets/Liabilities
1,079,351 GBP2023-12-31
1,005,442 GBP2022-12-31
Total Assets Less Current Liabilities
1,243,299 GBP2023-12-31
1,136,442 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-83,334 GBP2023-12-31
-135,239 GBP2022-12-31
Net Assets/Liabilities
1,115,155 GBP2023-12-31
965,948 GBP2022-12-31
Equity
Called up share capital
91,600 GBP2023-12-31
91,600 GBP2022-12-31
Share premium
2,688 GBP2023-12-31
2,688 GBP2022-12-31
Capital redemption reserve
75,000 GBP2023-12-31
75,000 GBP2022-12-31
Retained earnings (accumulated losses)
945,867 GBP2023-12-31
796,660 GBP2022-12-31
Equity
1,115,155 GBP2023-12-31
965,948 GBP2022-12-31
Average Number of Employees
322023-01-01 ~ 2023-12-31
312022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
202,863 GBP2023-12-31
174,144 GBP2022-12-31
Furniture and fittings
101,071 GBP2023-12-31
89,385 GBP2022-12-31
Computers
278,722 GBP2023-12-31
250,579 GBP2022-12-31
Motor vehicles
88,835 GBP2023-12-31
87,750 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
671,491 GBP2023-12-31
601,858 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Computers
-4,957 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-4,957 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
144,776 GBP2023-12-31
136,307 GBP2022-12-31
Furniture and fittings
73,970 GBP2023-12-31
66,896 GBP2022-12-31
Computers
204,582 GBP2023-12-31
184,467 GBP2022-12-31
Motor vehicles
84,215 GBP2023-12-31
83,188 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
507,543 GBP2023-12-31
470,858 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
8,469 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
7,074 GBP2023-01-01 ~ 2023-12-31
Computers
20,115 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
1,027 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
36,685 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
58,087 GBP2023-12-31
37,837 GBP2022-12-31
Furniture and fittings
27,101 GBP2023-12-31
22,489 GBP2022-12-31
Computers
74,140 GBP2023-12-31
66,112 GBP2022-12-31
Motor vehicles
4,620 GBP2023-12-31
4,562 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
708,077 GBP2023-12-31
690,817 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
39,196 GBP2023-12-31
39,197 GBP2022-12-31
Other Debtors
Current
133,841 GBP2023-12-31
157,214 GBP2022-12-31
Prepayments/Accrued Income
Current
52,299 GBP2023-12-31
83,568 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
933,413 GBP2023-12-31
970,796 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
50,000 GBP2023-12-31
50,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
1,905 GBP2023-12-31
3,265 GBP2022-12-31
Trade Creditors/Trade Payables
Current
404,347 GBP2023-12-31
326,861 GBP2022-12-31
Corporation Tax Payable
Current
30,846 GBP2023-12-31
54,930 GBP2022-12-31
Other Taxation & Social Security Payable
Current
114,448 GBP2023-12-31
57,357 GBP2022-12-31
Other Creditors
Current
14,921 GBP2023-12-31
262,696 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
141,926 GBP2023-12-31
141,955 GBP2022-12-31
Creditors
Current
758,393 GBP2023-12-31
897,064 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
83,334 GBP2023-12-31
133,334 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
0 GBP2023-12-31
1,905 GBP2022-12-31
Creditors
Non-current
83,334 GBP2023-12-31
135,239 GBP2022-12-31
Bank Borrowings
133,334 GBP2023-12-31
183,334 GBP2022-12-31
Total Borrowings
Current
50,000 GBP2023-12-31
50,000 GBP2022-12-31
Non-current
83,334 GBP2023-12-31
133,334 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
1,905 GBP2023-12-31
3,265 GBP2022-12-31
Minimum gross finance lease payments owing
1,905 GBP2023-12-31
5,170 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
396,510 GBP2023-12-31
105,183 GBP2022-12-31