Average Number of Employees
1112023-01-01 ~ 2023-12-31
1002022-01-01 ~ 2022-12-31
Turnover/Revenue
54,340,826 GBP2023-01-01 ~ 2023-12-31
51,746,444 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-47,664,576 GBP2023-01-01 ~ 2023-12-31
-44,439,870 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
6,676,250 GBP2023-01-01 ~ 2023-12-31
7,306,574 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-6,756,190 GBP2023-01-01 ~ 2023-12-31
-6,174,179 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
180,060 GBP2023-01-01 ~ 2023-12-31
1,132,395 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
393,605 GBP2023-01-01 ~ 2023-12-31
90,441 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
573,665 GBP2023-01-01 ~ 2023-12-31
1,222,836 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
437,004 GBP2023-01-01 ~ 2023-12-31
1,149,869 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
173,495 GBP2023-12-31
107,851 GBP2022-12-31
Property, Plant & Equipment
79,153 GBP2023-12-31
21,507 GBP2022-12-31
Fixed Assets
252,648 GBP2023-12-31
129,358 GBP2022-12-31
Debtors
Current
9,990,211 GBP2023-12-31
9,186,602 GBP2022-12-31
Cash at bank and in hand
7,326,483 GBP2023-12-31
7,041,927 GBP2022-12-31
Current Assets
17,316,694 GBP2023-12-31
16,228,529 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-15,966,068 GBP2023-12-31
-15,191,617 GBP2022-12-31
Net Current Assets/Liabilities
1,350,626 GBP2023-12-31
1,036,912 GBP2022-12-31
Total Assets Less Current Liabilities
1,603,274 GBP2023-12-31
1,166,270 GBP2022-12-31
Net Assets/Liabilities
1,603,274 GBP2023-12-31
1,166,270 GBP2022-12-31
Equity
Called up share capital
30,000 GBP2023-12-31
30,000 GBP2022-12-31
30,000 GBP2022-01-01
Retained earnings (accumulated losses)
1,573,274 GBP2023-12-31
1,136,270 GBP2022-12-31
-13,599 GBP2022-01-01
Equity
1,603,274 GBP2023-12-31
1,166,270 GBP2022-12-31
16,401 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
437,004 GBP2023-01-01 ~ 2023-12-31
1,149,869 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
34,000 GBP2023-01-01 ~ 2023-12-31
24,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
3,966,339 GBP2023-01-01 ~ 2023-12-31
3,667,722 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
416,816 GBP2023-01-01 ~ 2023-12-31
388,260 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,496,378 GBP2023-01-01 ~ 2023-12-31
4,147,139 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
28,562 GBP2023-01-01 ~ 2023-12-31
72,967 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
143,416 GBP2023-01-01 ~ 2023-12-31
232,339 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Development expenditure
4,173,445 GBP2023-12-31
4,173,445 GBP2022-12-31
Computer software
841,200 GBP2023-12-31
746,200 GBP2022-12-31
Intangible Assets - Gross Cost
5,014,645 GBP2023-12-31
4,919,645 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
4,173,445 GBP2023-12-31
4,173,445 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
4,841,150 GBP2023-12-31
4,811,794 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
29,356 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
396,773 GBP2023-12-31
396,773 GBP2022-12-31
Office equipment
672,182 GBP2023-12-31
641,440 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,349,452 GBP2023-12-31
1,283,700 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
396,773 GBP2022-12-31
Office equipment
619,933 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,262,193 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Office equipment, Owned/Freehold
6,647 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
8,106 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
396,773 GBP2023-12-31
Office equipment
626,580 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,270,299 GBP2023-12-31
Property, Plant & Equipment
Office equipment
45,602 GBP2023-12-31
21,507 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
9,406,010 GBP2023-12-31
8,891,969 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
260,000 GBP2023-12-31
Other Debtors
Current
79,928 GBP2023-12-31
94,731 GBP2022-12-31
Prepayments/Accrued Income
Current
190,502 GBP2023-12-31
96,021 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
51,932 GBP2023-12-31
80,494 GBP2022-12-31
Cash and Cash Equivalents
7,326,483 GBP2023-12-31
7,041,927 GBP2022-12-31
Trade Creditors/Trade Payables
Current
13,582,077 GBP2023-12-31
12,828,839 GBP2022-12-31
Corporation Tax Payable
Current
58,099 GBP2023-12-31
Taxation/Social Security Payable
Current
122,841 GBP2023-12-31
122,272 GBP2022-12-31
Other Creditors
Current
1,604,699 GBP2023-12-31
1,546,763 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
515,351 GBP2023-12-31
635,152 GBP2022-12-31
Creditors
Current
15,966,068 GBP2023-12-31
15,191,617 GBP2022-12-31
Net Deferred Tax Liability/Asset
51,932 GBP2023-12-31
80,494 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-28,562 GBP2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
3,000,000 shares2023-12-31
3,000,000 shares2022-12-31
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
84,844 GBP2023-12-31
84,844 GBP2022-12-31
Between one and five year
314,271 GBP2023-12-31
339,376 GBP2022-12-31
More than five year
59,739 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
399,115 GBP2023-12-31
483,959 GBP2022-12-31