Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
10,277,460 GBP2023-01-01 ~ 2023-12-31
14,188,686 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
8,193,075 GBP2023-01-01 ~ 2023-12-31
9,780,234 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,084,385 GBP2023-01-01 ~ 2023-12-31
4,408,452 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
2,641,896 GBP2023-01-01 ~ 2023-12-31
2,380,007 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-557,511 GBP2023-01-01 ~ 2023-12-31
2,373,436 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
1,102 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-558,613 GBP2023-01-01 ~ 2023-12-31
2,373,436 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-121,880 GBP2023-01-01 ~ 2023-12-31
440,921 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-436,733 GBP2023-01-01 ~ 2023-12-31
1,932,515 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-426,991 GBP2023-01-01 ~ 2023-12-31
1,943,240 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
445,561 GBP2023-12-31
96,911 GBP2022-12-31
Debtors
5,377,290 GBP2023-12-31
6,395,197 GBP2022-12-31
Cash at bank and in hand
658,124 GBP2023-12-31
1,330,817 GBP2022-12-31
Current Assets
6,035,414 GBP2023-12-31
7,726,014 GBP2022-12-31
Creditors
Current
3,004,767 GBP2023-12-31
3,919,727 GBP2022-12-31
Net Current Assets/Liabilities
3,030,647 GBP2023-12-31
3,806,287 GBP2022-12-31
Total Assets Less Current Liabilities
3,476,208 GBP2023-12-31
3,903,198 GBP2022-12-31
Net Assets/Liabilities
3,460,118 GBP2023-12-31
3,887,108 GBP2022-12-31
Equity
Called up share capital
1,000 GBP2023-12-31
1,000 GBP2022-12-31
1,000 GBP2021-12-31
Retained earnings (accumulated losses)
3,454,845 GBP2023-12-31
3,870,008 GBP2022-12-31
1,936,442 GBP2021-12-31
Equity
3,460,118 GBP2023-12-31
3,887,108 GBP2022-12-31
1,943,868 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,933,566 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
8,403,978 GBP2023-01-01 ~ 2023-12-31
9,496,419 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
926,948 GBP2023-01-01 ~ 2023-12-31
1,147,864 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
192,197 GBP2023-01-01 ~ 2023-12-31
211,142 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
9,523,123 GBP2023-01-01 ~ 2023-12-31
10,855,425 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1252023-01-01 ~ 2023-12-31
1632022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
45,967 GBP2023-01-01 ~ 2023-12-31
37,622 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
64,667 GBP2023-01-01 ~ 2023-12-31
28,040 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
440,921 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-139,653 GBP2023-01-01 ~ 2023-12-31
450,953 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Computers
213,917 GBP2023-12-31
199,903 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
594,520 GBP2023-12-31
199,903 GBP2022-12-31
Improvements to leasehold property
380,603 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Computers
135,180 GBP2023-12-31
102,992 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
148,959 GBP2023-12-31
102,992 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
13,779 GBP2023-01-01 ~ 2023-12-31
Computers
32,188 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
45,967 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
13,779 GBP2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
366,824 GBP2023-12-31
Computers
78,737 GBP2023-12-31
96,911 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,097,887 GBP2023-12-31
3,995,147 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
3,913,749 GBP2023-12-31
2,340,127 GBP2022-12-31
Other Debtors
Current
182,068 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
123,840 GBP2023-12-31
Prepayments/Accrued Income
Current
59,746 GBP2023-12-31
59,923 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
5,377,290 GBP2023-12-31
6,395,197 GBP2022-12-31
Trade Creditors/Trade Payables
Current
2,418 GBP2023-12-31
23,877 GBP2022-12-31
Amounts owed to group undertakings
Current
1,095,978 GBP2023-12-31
1,546,668 GBP2022-12-31
Corporation Tax Payable
Current
642,951 GBP2022-12-31
Other Taxation & Social Security Payable
Current
179,734 GBP2023-12-31
306,562 GBP2022-12-31
Other Creditors
Current
17,416 GBP2023-12-31
38,199 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,477,293 GBP2023-12-31
965,372 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
74,917 GBP2023-12-31
1,629 GBP2022-12-31
Between one and five year
411,504 GBP2023-12-31
More than five year
344,657 GBP2023-12-31
All periods
831,078 GBP2023-12-31
1,629 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
16,090 GBP2023-12-31
16,090 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2023-12-31