Average Number of Employees
1542023-01-01 ~ 2023-12-31
1132022-01-01 ~ 2022-12-31
Turnover/Revenue
14,929,774 GBP2023-01-01 ~ 2023-12-31
8,801,698 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-7,793,265 GBP2023-01-01 ~ 2023-12-31
-4,064,441 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
7,136,509 GBP2023-01-01 ~ 2023-12-31
4,737,257 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-7,228,991 GBP2023-01-01 ~ 2023-12-31
-4,671,188 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-92,482 GBP2023-01-01 ~ 2023-12-31
66,069 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
200 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-19,544 GBP2023-01-01 ~ 2023-12-31
-6,505 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-112,026 GBP2023-01-01 ~ 2023-12-31
59,764 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-112,026 GBP2023-01-01 ~ 2023-12-31
45,432 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
867,488 GBP2023-12-31
542,944 GBP2022-12-31
Total Inventories
119,165 GBP2023-12-31
114,682 GBP2022-12-31
Debtors
Current
5,124,738 GBP2023-12-31
2,068,478 GBP2022-12-31
Cash at bank and in hand
959,261 GBP2023-12-31
93,362 GBP2022-12-31
Current Assets
6,203,164 GBP2023-12-31
2,276,522 GBP2022-12-31
Net Current Assets/Liabilities
-311,436 GBP2023-12-31
175,134 GBP2022-12-31
Creditors
Non-current
-70,833 GBP2023-12-31
-120,833 GBP2022-12-31
Net Assets/Liabilities
485,219 GBP2023-12-31
597,245 GBP2022-12-31
Equity
Called up share capital
1,000 GBP2023-12-31
1,000 GBP2022-12-31
1,000 GBP2022-01-01
Retained earnings (accumulated losses)
484,219 GBP2023-12-31
596,245 GBP2022-12-31
550,813 GBP2022-01-01
Equity
485,219 GBP2023-12-31
597,245 GBP2022-12-31
551,813 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
-112,026 GBP2023-01-01 ~ 2023-12-31
45,432 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
192,301 GBP2023-01-01 ~ 2023-12-31
68,154 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
8,025,316 GBP2023-01-01 ~ 2023-12-31
4,798,747 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
937,126 GBP2023-01-01 ~ 2023-12-31
563,434 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
9,205,211 GBP2023-01-01 ~ 2023-12-31
5,514,336 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
516,385 GBP2023-01-01 ~ 2023-12-31
356,180 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-28,007 GBP2023-01-01 ~ 2023-12-31
11,355 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Office equipment
708,732 GBP2023-12-31
57,870 GBP2022-12-31
Computers
315,702 GBP2023-12-31
26,808 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,778,498 GBP2023-12-31
672,961 GBP2022-12-31
Motor vehicles
28,000 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Office equipment
42,352 GBP2022-12-31
Computers
26,808 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
130,017 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers, Owned/Freehold
28,889 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
192,301 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
27,222 GBP2023-12-31
Office equipment
627,620 GBP2023-12-31
Computers
55,697 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
911,010 GBP2023-12-31
Property, Plant & Equipment
Motor vehicles
778 GBP2023-12-31
Office equipment
81,112 GBP2023-12-31
15,518 GBP2022-12-31
Computers
260,005 GBP2023-12-31
Value of work in progress
89,533 GBP2023-12-31
78,143 GBP2022-12-31
Finished Goods/Goods for Resale
29,632 GBP2023-12-31
36,539 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,885,405 GBP2023-12-31
1,381,499 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
2,190,092 GBP2023-12-31
407,789 GBP2022-12-31
Other Debtors
Current
51,335 GBP2023-12-31
24,194 GBP2022-12-31
Prepayments/Accrued Income
Current
997,906 GBP2023-12-31
254,996 GBP2022-12-31
Bank Borrowings
Current
50,000 GBP2023-12-31
50,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
178,220 GBP2023-12-31
89,489 GBP2022-12-31
Amounts owed to group undertakings
Current
2,244,530 GBP2023-12-31
Corporation Tax Payable
Current
34,474 GBP2023-12-31
84,000 GBP2022-12-31
Taxation/Social Security Payable
Current
1,120,857 GBP2023-12-31
685,989 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
290,500 GBP2023-12-31
Accrued Liabilities
Current
357,684 GBP2023-12-31
249,730 GBP2022-12-31
Amount of value-added tax that is payable
Current
820,011 GBP2023-12-31
496,401 GBP2022-12-31
Bank Borrowings
Non-current
70,833 GBP2023-12-31
120,833 GBP2022-12-31
Current, Amounts falling due within one year
50,000 GBP2023-12-31
50,000 GBP2022-12-31
Non-current, Between one and two years
50,000 GBP2023-12-31
50,000 GBP2022-12-31
Non-current, Between two and five year
20,833 GBP2023-12-31
Between two and five year, Non-current
70,833 GBP2022-12-31
Total Borrowings
120,833 GBP2023-12-31
170,833 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Nominal value of allotted share capital
Class 1 ordinary share
1,000 GBP2023-01-01 ~ 2023-12-31
1,000 GBP2022-01-01 ~ 2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
278,885 GBP2023-12-31
288,885 GBP2022-12-31
Between one and five year
1,095,540 GBP2023-12-31
1,100,540 GBP2022-12-31
More than five year
650,152 GBP2023-12-31
924,037 GBP2022-12-31