Average Number of Employees
1202023-01-01 ~ 2023-12-31
1342022-01-01 ~ 2022-12-31
Turnover/Revenue
14,194,840 GBP2023-01-01 ~ 2023-12-31
13,431,651 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-10,704,424 GBP2023-01-01 ~ 2023-12-31
-12,416,886 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
3,490,416 GBP2023-01-01 ~ 2023-12-31
1,014,765 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,122,291 GBP2023-01-01 ~ 2023-12-31
-3,055,237 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-631,875 GBP2023-01-01 ~ 2023-12-31
-2,040,472 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
643,433 GBP2023-01-01 ~ 2023-12-31
546,005 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
11,558 GBP2023-01-01 ~ 2023-12-31
-1,494,467 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-428,488 GBP2023-01-01 ~ 2023-12-31
-1,065,282 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
44,713 GBP2023-12-31
51,209 GBP2022-12-31
Fixed Assets - Investments
233,672 GBP2023-12-31
233,672 GBP2022-12-31
Fixed Assets
278,385 GBP2023-12-31
284,881 GBP2022-12-31
Debtors
Current
14,778,067 GBP2023-12-31
13,246,044 GBP2022-12-31
Cash at bank and in hand
8,436 GBP2023-12-31
47,063 GBP2022-12-31
Current Assets
14,786,503 GBP2023-12-31
13,293,107 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-912,671 GBP2023-12-31
-1,389,329 GBP2022-12-31
Net Current Assets/Liabilities
13,873,832 GBP2023-12-31
11,903,778 GBP2022-12-31
Total Assets Less Current Liabilities
14,152,217 GBP2023-12-31
12,188,659 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-17,384,861 GBP2023-12-31
-14,992,815 GBP2022-12-31
Net Assets/Liabilities
-3,232,644 GBP2023-12-31
-2,804,156 GBP2022-12-31
Equity
Called up share capital
1,043 GBP2023-12-31
1,043 GBP2022-12-31
1,043 GBP2022-01-01
Share premium
23,957 GBP2023-12-31
23,957 GBP2022-12-31
23,957 GBP2022-01-01
Retained earnings (accumulated losses)
-3,257,644 GBP2023-12-31
-2,829,156 GBP2022-12-31
-1,763,874 GBP2022-01-01
Equity
-3,232,644 GBP2023-12-31
-2,804,156 GBP2022-12-31
-1,738,874 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
-428,488 GBP2023-01-01 ~ 2023-12-31
-1,065,282 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-428,488 GBP2023-01-01 ~ 2023-12-31
-1,065,282 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-428,488 GBP2023-01-01 ~ 2023-12-31
-1,065,282 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
18,500 GBP2023-01-01 ~ 2023-12-31
15,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
7,103,338 GBP2023-01-01 ~ 2023-12-31
7,761,812 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
793,614 GBP2023-01-01 ~ 2023-12-31
893,439 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
8,234,960 GBP2023-01-01 ~ 2023-12-31
9,069,678 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
440,000 GBP2023-01-01 ~ 2023-12-31
-419,250 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
2,890 GBP2023-01-01 ~ 2023-12-31
-283,949 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
86,131 GBP2023-12-31
86,131 GBP2022-12-31
Computers
200,889 GBP2023-12-31
189,525 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
287,020 GBP2023-12-31
275,656 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
51,279 GBP2022-12-31
Computers
173,168 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
224,447 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
10,304 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
17,860 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
61,583 GBP2023-12-31
Computers
180,724 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
242,307 GBP2023-12-31
Property, Plant & Equipment
Furniture and fittings
24,548 GBP2023-12-31
34,852 GBP2022-12-31
Computers
20,165 GBP2023-12-31
16,357 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
3,677,195 GBP2023-12-31
4,304,624 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
10,379,151 GBP2023-12-31
7,895,347 GBP2022-12-31
Other Debtors
Current
14,193 GBP2023-12-31
84,207 GBP2022-12-31
Prepayments/Accrued Income
Current
707,528 GBP2023-12-31
521,866 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
440,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
308,142 GBP2023-12-31
362,819 GBP2022-12-31
Taxation/Social Security Payable
Current
453,632 GBP2023-12-31
613,760 GBP2022-12-31
Other Creditors
Current
2,479 GBP2023-12-31
9,591 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
148,418 GBP2023-12-31
403,159 GBP2022-12-31
Creditors
Current
912,671 GBP2023-12-31
1,389,329 GBP2022-12-31
Amounts owed to group undertakings
Non-current
17,384,861 GBP2023-12-31
14,992,815 GBP2022-12-31
Net Deferred Tax Liability/Asset
440,000 GBP2022-12-31
20,750 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-440,000 GBP2023-01-01 ~ 2023-12-31
419,250 GBP2022-01-01 ~ 2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,000 shares2023-12-31
50,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
0.012023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
50,000 shares2023-12-31
50,000 shares2022-12-31
Par Value of Share
Class 2 ordinary share
0.012023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
4,256 shares2023-12-31
4,256 shares2022-12-31
Par Value of Share
Class 3 ordinary share
0.012023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
25,880 GBP2023-12-31
77,640 GBP2022-12-31
Between one and five year
12,940 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
25,880 GBP2023-12-31
90,580 GBP2022-12-31