Cost of Sales
-4,879 GBP2023-01-01 ~ 2023-12-31
-107,653 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-5,609,453 GBP2023-01-01 ~ 2023-12-31
-4,824,843 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
0 GBP2023-01-01 ~ 2023-12-31
1,060 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
662,212 GBP2023-01-01 ~ 2023-12-31
731,547 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
446,138 GBP2023-01-01 ~ 2023-12-31
532,078 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
2,627,969 GBP2023-12-31
2,606,831 GBP2022-12-31
2,574,753 GBP2021-12-31
Dividends Paid
-425,000 GBP2023-01-01 ~ 2023-12-31
Retained earnings (accumulated losses)
-500,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Goodwill
994,048 GBP2023-12-31
1,293,786 GBP2022-12-31
Property, Plant & Equipment
34,645 GBP2023-12-31
39,542 GBP2022-12-31
Fixed Assets
1,028,693 GBP2023-12-31
1,333,328 GBP2022-12-31
Debtors
4,020,895 GBP2023-12-31
3,470,235 GBP2022-12-31
Cash at bank and in hand
797,568 GBP2023-12-31
988,832 GBP2022-12-31
Current Assets
4,818,463 GBP2023-12-31
4,459,067 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,949,186 GBP2023-12-31
-2,306,665 GBP2022-12-31
Net Current Assets/Liabilities
1,869,277 GBP2023-12-31
2,152,402 GBP2022-12-31
Total Assets Less Current Liabilities
2,897,970 GBP2023-12-31
3,485,730 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-270,000 GBP2023-12-31
-878,898 GBP2022-12-31
Net Assets/Liabilities
2,627,970 GBP2023-12-31
2,606,832 GBP2022-12-31
Equity
Called up share capital
1 GBP2023-12-31
1 GBP2022-12-31
Equity
2,627,970 GBP2023-12-31
2,606,832 GBP2022-12-31
Audit Fees/Expenses
8,000 GBP2023-01-01 ~ 2023-12-31
7,750 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
792023-01-01 ~ 2023-12-31
662022-01-01 ~ 2022-12-31
Wages/Salaries
3,086,231 GBP2023-01-01 ~ 2023-12-31
2,794,556 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
348,926 GBP2023-01-01 ~ 2023-12-31
228,863 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,779,170 GBP2023-01-01 ~ 2023-12-31
3,335,676 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
799,951 GBP2023-01-01 ~ 2023-12-31
751,918 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
3,424,650 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
2,430,602 GBP2023-12-31
2,130,864 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
299,738 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
70,012 GBP2023-12-31
70,012 GBP2022-12-31
Plant and equipment
67,209 GBP2023-12-31
112,995 GBP2022-12-31
Furniture and fittings
72,112 GBP2023-12-31
72,112 GBP2022-12-31
Computers
41,191 GBP2023-12-31
48,172 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
250,524 GBP2023-12-31
303,291 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-45,786 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Computers
-27,948 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-73,734 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
60,960 GBP2023-12-31
59,685 GBP2022-12-31
Plant and equipment
66,574 GBP2023-12-31
102,141 GBP2022-12-31
Furniture and fittings
72,104 GBP2023-12-31
70,597 GBP2022-12-31
Computers
16,241 GBP2023-12-31
31,326 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
215,879 GBP2023-12-31
263,749 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
1,275 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
10,214 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
1,507 GBP2023-01-01 ~ 2023-12-31
Computers
12,841 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
25,837 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-45,781 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Computers
-27,926 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-73,707 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
9,052 GBP2023-12-31
10,327 GBP2022-12-31
Plant and equipment
635 GBP2023-12-31
10,854 GBP2022-12-31
Furniture and fittings
8 GBP2023-12-31
1,515 GBP2022-12-31
Computers
24,950 GBP2023-12-31
16,846 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,356,501 GBP2023-12-31
1,057,884 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
46,959 GBP2023-12-31
24,318 GBP2022-12-31
Other Debtors
Current
1,590 GBP2023-12-31
1,717 GBP2022-12-31
Prepayments/Accrued Income
Current
181,024 GBP2023-12-31
94,780 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
220,000 GBP2023-12-31
220,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
0 GBP2023-12-31
1,667 GBP2022-12-31
Other Remaining Borrowings
Current
405,503 GBP2023-12-31
0 GBP2022-12-31
Trade Creditors/Trade Payables
Current
154,823 GBP2023-12-31
118,077 GBP2022-12-31
Amounts owed to group undertakings
Current
177,393 GBP2023-12-31
159,419 GBP2022-12-31
Corporation Tax Payable
Current
295,632 GBP2023-12-31
221,902 GBP2022-12-31
Other Taxation & Social Security Payable
Current
638,133 GBP2023-12-31
615,265 GBP2022-12-31
Other Creditors
Current
543,955 GBP2023-12-31
628,782 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
513,747 GBP2023-12-31
341,553 GBP2022-12-31
Creditors
Current
2,949,186 GBP2023-12-31
2,306,665 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
270,000 GBP2023-12-31
390,000 GBP2022-12-31
Other Remaining Borrowings
Non-current
0 GBP2023-12-31
379,362 GBP2022-12-31
Creditors
Non-current
270,000 GBP2023-12-31
878,898 GBP2022-12-31
Bank Borrowings
490,000 GBP2023-12-31
610,000 GBP2022-12-31
Total Borrowings
895,503 GBP2023-12-31
989,362 GBP2022-12-31
Current
625,503 GBP2023-12-31
220,000 GBP2022-12-31
Non-current
270,000 GBP2023-12-31
769,362 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
0 GBP2023-12-31
1,667 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
170,637 GBP2023-12-31
134,173 GBP2022-12-31
Between two and five year
414,973 GBP2023-12-31
585,610 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
585,610 GBP2023-12-31
719,783 GBP2022-12-31