Average Number of Employees
372023-01-01 ~ 2023-12-31
292022-01-01 ~ 2022-12-31
Turnover/Revenue
10,620,096 GBP2023-01-01 ~ 2023-12-31
8,850,829 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-2,043,221 GBP2023-01-01 ~ 2023-12-31
-2,882,129 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
8,576,875 GBP2023-01-01 ~ 2023-12-31
5,968,700 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-8,800,641 GBP2023-01-01 ~ 2023-12-31
-6,215,684 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
362,779 GBP2023-01-01 ~ 2023-12-31
287,748 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
1 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-20,625 GBP2023-01-01 ~ 2023-12-31
-20,239 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
342,154 GBP2023-01-01 ~ 2023-12-31
267,510 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
249,591 GBP2023-01-01 ~ 2023-12-31
227,596 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
254,846 GBP2023-12-31
289,406 GBP2022-12-31
Debtors
Current
8,297,278 GBP2023-12-31
7,925,951 GBP2022-12-31
Cash at bank and in hand
388,747 GBP2023-12-31
423,067 GBP2022-12-31
Current Assets
8,686,025 GBP2023-12-31
8,349,018 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-6,687,585 GBP2023-12-31
-6,643,033 GBP2022-12-31
Net Current Assets/Liabilities
1,998,440 GBP2023-12-31
1,705,985 GBP2022-12-31
Total Assets Less Current Liabilities
2,253,286 GBP2023-12-31
1,995,391 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-485,323 GBP2023-12-31
-477,019 GBP2022-12-31
Net Assets/Liabilities
1,726,952 GBP2023-12-31
1,477,361 GBP2022-12-31
Equity
Called up share capital
700,000 GBP2023-12-31
700,000 GBP2022-12-31
700,000 GBP2022-01-01
Retained earnings (accumulated losses)
1,026,952 GBP2023-12-31
777,361 GBP2022-12-31
549,765 GBP2022-01-01
Equity
1,726,952 GBP2023-12-31
1,477,361 GBP2022-12-31
1,249,765 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
249,591 GBP2023-01-01 ~ 2023-12-31
227,596 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
135,734 GBP2023-01-01 ~ 2023-12-31
146,074 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
388,747 GBP2023-12-31
423,067 GBP2022-12-31
507,818 GBP2022-01-01
Audit Fees/Expenses
18,150 GBP2023-01-01 ~ 2023-12-31
18,150 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
4,547,136 GBP2023-01-01 ~ 2023-12-31
3,204,023 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
526,347 GBP2023-01-01 ~ 2023-12-31
434,814 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
5,147,194 GBP2023-01-01 ~ 2023-12-31
3,689,149 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
1,616,374 GBP2023-01-01 ~ 2023-12-31
1,673,517 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-28,956 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
80,476 GBP2023-01-01 ~ 2023-12-31
50,827 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
49,990 GBP2023-12-31
49,990 GBP2022-12-31
Furniture and fittings
101,654 GBP2023-12-31
101,654 GBP2022-12-31
Office equipment
110,713 GBP2023-12-31
110,713 GBP2022-12-31
Computers
637,811 GBP2023-12-31
536,636 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
27,519 GBP2022-12-31
Furniture and fittings
87,185 GBP2022-12-31
Office equipment
106,079 GBP2022-12-31
Computers
425,066 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
9,998 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
6,741 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
1,467 GBP2023-01-01 ~ 2023-12-31
Computers, Owned/Freehold
91,783 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
37,517 GBP2023-12-31
Furniture and fittings
93,926 GBP2023-12-31
Office equipment
107,546 GBP2023-12-31
Computers
516,849 GBP2023-12-31
Property, Plant & Equipment
Motor vehicles
12,473 GBP2023-12-31
22,471 GBP2022-12-31
Furniture and fittings
7,728 GBP2023-12-31
14,469 GBP2022-12-31
Office equipment
3,167 GBP2023-12-31
4,634 GBP2022-12-31
Computers
120,962 GBP2023-12-31
111,570 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,384,558 GBP2023-12-31
1,283,383 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
993,977 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
135,735 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,129,712 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,535,832 GBP2023-12-31
821,362 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
3,478,640 GBP2023-12-31
3,405,927 GBP2022-12-31
Other Debtors
Current
3,337 GBP2023-12-31
25,884 GBP2022-12-31
Prepayments/Accrued Income
Current
3,279,469 GBP2023-12-31
3,672,272 GBP2022-12-31
Trade Creditors/Trade Payables
Current
203,590 GBP2023-12-31
233,635 GBP2022-12-31
Amounts owed to group undertakings
Current
3,516,977 GBP2023-12-31
3,507,397 GBP2022-12-31
Taxation/Social Security Payable
Current
494,773 GBP2023-12-31
211,739 GBP2022-12-31
Other Creditors
Current
100 GBP2023-12-31
3,812 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
2,472,145 GBP2023-12-31
2,686,450 GBP2022-12-31
Creditors
Current
6,687,585 GBP2023-12-31
6,643,033 GBP2022-12-31
Amounts owed to group undertakings
Non-current
485,323 GBP2023-12-31
477,019 GBP2022-12-31
Net Deferred Tax Liability/Asset
-41,011 GBP2023-12-31
-41,011 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-41,011 GBP2023-12-31
-41,011 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
700,000 shares2023-12-31
700,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
574,229 GBP2023-12-31
563,394 GBP2022-12-31
Between one and five year
1,626,982 GBP2023-12-31
2,159,677 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,201,211 GBP2023-12-31
2,723,071 GBP2022-12-31