Cost of Sales
-15,068,508 GBP2023-01-01 ~ 2023-12-31
-11,670,390 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,960,897 GBP2023-01-01 ~ 2023-12-31
-4,221,414 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
169,142 GBP2023-01-01 ~ 2023-12-31
142,473 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
168,134 GBP2023-01-01 ~ 2023-12-31
149,173 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Other
124,405 GBP2023-12-31
0 GBP2022-12-31
Property, Plant & Equipment
0 GBP2023-12-31
20,778 GBP2022-12-31
Fixed Assets
124,405 GBP2023-12-31
20,778 GBP2022-12-31
Debtors
5,988,755 GBP2023-12-31
5,888,435 GBP2022-12-31
Cash at bank and in hand
402,443 GBP2023-12-31
588,405 GBP2022-12-31
Current Assets
6,391,198 GBP2023-12-31
6,476,840 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-4,586,822 GBP2023-12-31
-4,659,046 GBP2022-12-31
Net Current Assets/Liabilities
1,804,376 GBP2023-12-31
1,817,794 GBP2022-12-31
Total Assets Less Current Liabilities
1,928,781 GBP2023-12-31
1,838,572 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-571,809 GBP2023-12-31
-654,520 GBP2022-12-31
Net Assets/Liabilities
1,331,964 GBP2023-12-31
1,164,048 GBP2022-12-31
Equity
Called up share capital
98 GBP2023-12-31
98 GBP2022-12-31
98 GBP2021-12-31
Share premium
6,145 GBP2023-12-31
6,145 GBP2022-12-31
6,145 GBP2021-12-31
Retained earnings (accumulated losses)
1,325,721 GBP2023-12-31
1,157,805 GBP2022-12-31
1,008,244 GBP2021-12-31
Equity
1,331,964 GBP2023-12-31
1,164,048 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
168,134 GBP2023-01-01 ~ 2023-12-31
149,173 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
32,750 GBP2023-01-01 ~ 2023-12-31
28,500 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
592023-01-01 ~ 2023-12-31
532022-01-01 ~ 2022-12-31
Wages/Salaries
2,503,873 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
74,823 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
2,864,430 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
203,744 GBP2023-01-01 ~ 2023-12-31
221,969 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
0 GBP2023-01-01 ~ 2023-12-31
-6,700 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
186,607 GBP2023-12-31
0 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
195,414 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
195,414 GBP2023-12-31
174,636 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
20,778 GBP2023-01-01 ~ 2023-12-31
Trade Debtors/Trade Receivables
Current
3,491,238 GBP2023-12-31
3,021,467 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,930,019 GBP2023-12-31
2,453,792 GBP2022-12-31
Other Debtors
Current
8,489 GBP2023-12-31
6,237 GBP2022-12-31
Prepayments/Accrued Income
Current
559,009 GBP2023-12-31
406,939 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
5,988,755 GBP2023-12-31
5,888,435 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
227,009 GBP2023-12-31
601,129 GBP2022-12-31
Other Remaining Borrowings
Current
363 GBP2023-12-31
166,507 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,076,814 GBP2023-12-31
694,384 GBP2022-12-31
Amounts owed to group undertakings
Current
261,438 GBP2023-12-31
363,830 GBP2022-12-31
Corporation Tax Payable
Current
1,008 GBP2023-12-31
0 GBP2022-12-31
Other Taxation & Social Security Payable
Current
129,759 GBP2023-12-31
121,135 GBP2022-12-31
Other Creditors
Current
2,304,148 GBP2023-12-31
2,131,935 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
586,283 GBP2023-12-31
580,126 GBP2022-12-31
Creditors
Current
4,586,822 GBP2023-12-31
4,659,046 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
255,609 GBP2023-12-31
464,904 GBP2022-12-31
Other Remaining Borrowings
Non-current
316,200 GBP2023-12-31
189,616 GBP2022-12-31
Creditors
Non-current
571,809 GBP2023-12-31
654,520 GBP2022-12-31
Bank Borrowings
482,618 GBP2023-12-31
681,057 GBP2022-12-31
Bank Overdrafts
0 GBP2023-12-31
384,976 GBP2022-12-31
Total Borrowings
799,181 GBP2023-12-31
1,422,156 GBP2022-12-31
Current
227,372 GBP2023-12-31
767,636 GBP2022-12-31
Non-current
571,809 GBP2023-12-31
654,520 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
10,636 GBP2023-12-31
21,272 GBP2022-12-31
Between two and five year
0 GBP2023-12-31
10,636 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
10,636 GBP2023-12-31
31,908 GBP2022-12-31