Average Number of Employees
872023-01-01 ~ 2023-12-31
732022-01-01 ~ 2022-12-31
Turnover/Revenue
10,146,730 GBP2023-01-01 ~ 2023-12-31
8,086,838 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-5,912,529 GBP2023-01-01 ~ 2023-12-31
-4,498,393 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,234,201 GBP2023-01-01 ~ 2023-12-31
3,588,445 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,985,060 GBP2023-01-01 ~ 2023-12-31
-3,220,268 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
249,141 GBP2023-01-01 ~ 2023-12-31
368,177 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,703 GBP2023-01-01 ~ 2023-12-31
690 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-55,873 GBP2023-01-01 ~ 2023-12-31
-42,964 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
194,971 GBP2023-01-01 ~ 2023-12-31
325,903 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
566,121 GBP2023-12-31
522,864 GBP2022-12-31
397,374 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
139,257 GBP2023-01-01 ~ 2023-12-31
259,990 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-96,000 GBP2023-01-01 ~ 2023-12-31
-134,500 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
29,374 GBP2023-12-31
21,622 GBP2022-12-31
Property, Plant & Equipment
1,608,428 GBP2023-12-31
1,423,667 GBP2022-12-31
Fixed Assets - Investments
1 GBP2023-12-31
1 GBP2022-12-31
Fixed Assets
1,637,803 GBP2023-12-31
1,445,290 GBP2022-12-31
Total Inventories
128,686 GBP2023-12-31
113,789 GBP2022-12-31
Debtors
Current
1,233,924 GBP2023-12-31
1,142,197 GBP2022-12-31
Cash at bank and in hand
206,147 GBP2023-12-31
308,105 GBP2022-12-31
Current Assets
1,568,757 GBP2023-12-31
1,564,091 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,915,642 GBP2023-12-31
-1,663,251 GBP2022-12-31
Net Current Assets/Liabilities
-346,885 GBP2023-12-31
-99,160 GBP2022-12-31
Total Assets Less Current Liabilities
1,290,918 GBP2023-12-31
1,346,130 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-491,614 GBP2023-12-31
-645,797 GBP2022-12-31
Net Assets/Liabilities
597,123 GBP2023-12-31
553,866 GBP2022-12-31
Equity
Called up share capital
2,002 GBP2023-12-31
2,002 GBP2022-12-31
Share premium
29,000 GBP2023-12-31
29,000 GBP2022-12-31
Equity
597,123 GBP2023-12-31
553,866 GBP2022-12-31
Property, Plant & Equipment - Depreciation rate used
Furniture and fittings
252023-01-01 ~ 2023-12-31
Office equipment
252023-01-01 ~ 2023-12-31
Computers
202023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
56,041 GBP2023-01-01 ~ 2023-12-31
133,369 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
45,858 GBP2023-01-01 ~ 2023-12-31
61,922 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
36,059 GBP2023-12-31
26,078 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
6,685 GBP2023-12-31
4,456 GBP2022-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
29,374 GBP2023-12-31
21,622 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
185,967 GBP2023-12-31
178,517 GBP2022-12-31
Office equipment
9,819 GBP2023-12-31
9,005 GBP2022-12-31
Computers
3,492,447 GBP2023-12-31
2,709,275 GBP2022-12-31
Other
40,784 GBP2023-12-31
40,784 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
4,052,351 GBP2023-12-31
3,260,915 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
173,640 GBP2022-12-31
Office equipment
9,005 GBP2022-12-31
Computers
1,316,883 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,837,248 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
2,445 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
85 GBP2023-01-01 ~ 2023-12-31
Computers, Owned/Freehold
230,380 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
253,016 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
353,659 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
176,085 GBP2023-12-31
Office equipment
9,090 GBP2023-12-31
Computers
1,900,922 GBP2023-12-31
Other
40,784 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,443,923 GBP2023-12-31
Property, Plant & Equipment
Furniture and fittings
9,882 GBP2023-12-31
4,877 GBP2022-12-31
Office equipment
729 GBP2023-12-31
Computers
1,591,525 GBP2023-12-31
1,392,392 GBP2022-12-31
Under hire purchased contracts or finance leases
760,009 GBP2023-12-31
1,063,319 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,026,047 GBP2023-12-31
802,716 GBP2022-12-31
Other Debtors
Current
207,877 GBP2023-12-31
339,481 GBP2022-12-31
Bank Borrowings
Current
50,000 GBP2023-12-31
50,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
510,840 GBP2023-12-31
367,565 GBP2022-12-31
Amounts owed to group undertakings
Current
215,000 GBP2023-12-31
Taxation/Social Security Payable
Current
453,852 GBP2023-12-31
395,194 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
387,121 GBP2023-12-31
376,181 GBP2022-12-31
Other Creditors
Current
247,927 GBP2023-12-31
348,933 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
50,902 GBP2023-12-31
125,378 GBP2022-12-31
Creditors
Current
1,915,642 GBP2023-12-31
1,663,251 GBP2022-12-31
Bank Borrowings
Non-current
70,833 GBP2023-12-31
120,834 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
420,781 GBP2023-12-31
524,963 GBP2022-12-31
Creditors
Non-current
491,614 GBP2023-12-31
645,797 GBP2022-12-31
Net Deferred Tax Liability/Asset
202,181 GBP2023-12-31
146,467 GBP2022-12-31
80,554 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
55,714 GBP2023-01-01 ~ 2023-12-31
65,913 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
394,034 GBP2023-12-31
337,993 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
37,881 GBP2023-12-31
70,586 GBP2022-12-31
Between one and five year
56,953 GBP2023-12-31
41,742 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
94,834 GBP2023-12-31
112,328 GBP2022-12-31