Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
2,208,534 GBP2023-01-01 ~ 2023-12-31
2,300,426 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-519,747 GBP2023-01-01 ~ 2023-12-31
-505,080 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
1,688,787 GBP2023-01-01 ~ 2023-12-31
1,795,346 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-896,851 GBP2023-01-01 ~ 2023-12-31
-870,996 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
791,936 GBP2023-01-01 ~ 2023-12-31
924,369 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
16,103 GBP2023-01-01 ~ 2023-12-31
6,894 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-1,867 GBP2023-01-01 ~ 2023-12-31
-736 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
806,172 GBP2023-01-01 ~ 2023-12-31
930,527 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
611,938 GBP2023-01-01 ~ 2023-12-31
744,619 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
611,938 GBP2023-01-01 ~ 2023-12-31
744,619 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
65,462 GBP2023-12-31
25,026 GBP2022-12-31
Debtors
1,273,739 GBP2023-12-31
648,913 GBP2022-12-31
Cash at bank and in hand
242,549 GBP2023-12-31
569,436 GBP2022-12-31
Current Assets
1,516,288 GBP2023-12-31
1,218,349 GBP2022-12-31
Net Current Assets/Liabilities
1,155,077 GBP2023-12-31
866,465 GBP2022-12-31
Total Assets Less Current Liabilities
1,220,539 GBP2023-12-31
891,491 GBP2022-12-31
Creditors
Non-current
-17,656 GBP2023-12-31
Net Assets/Liabilities
1,188,406 GBP2023-12-31
886,012 GBP2022-12-31
Equity
Called up share capital
300 GBP2023-12-31
300 GBP2022-12-31
300 GBP2021-12-31
Retained earnings (accumulated losses)
1,188,106 GBP2023-12-31
885,712 GBP2022-12-31
787,733 GBP2021-12-31
Equity
1,188,406 GBP2023-12-31
886,012 GBP2022-12-31
788,033 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-309,544 GBP2023-01-01 ~ 2023-12-31
-646,640 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-309,544 GBP2023-01-01 ~ 2023-12-31
-646,640 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
611,938 GBP2023-01-01 ~ 2023-12-31
744,619 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
489,277 GBP2023-01-01 ~ 2023-12-31
425,517 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
46,014 GBP2023-01-01 ~ 2023-12-31
41,873 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
46,107 GBP2023-01-01 ~ 2023-12-31
38,598 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
581,398 GBP2023-01-01 ~ 2023-12-31
505,988 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
122023-01-01 ~ 2023-12-31
122022-01-01 ~ 2022-12-31
Director Remuneration
87,583 GBP2023-01-01 ~ 2023-12-31
119,975 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
20,452 GBP2023-01-01 ~ 2023-12-31
8,974 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
8,525 GBP2023-01-01 ~ 2023-12-31
7,500 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
185,236 GBP2023-01-01 ~ 2023-12-31
178,553 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
201,543 GBP2023-01-01 ~ 2023-12-31
176,800 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
40,952 GBP2023-12-31
37,091 GBP2022-12-31
Computers
71,202 GBP2023-12-31
61,826 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
157,144 GBP2023-12-31
98,917 GBP2022-12-31
Property, Plant & Equipment - Disposals
Computers
-2,661 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-2,661 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
44,990 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
22,114 GBP2023-12-31
14,445 GBP2022-12-31
Computers
59,258 GBP2023-12-31
59,446 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
91,682 GBP2023-12-31
73,891 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
7,669 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
10,310 GBP2023-01-01 ~ 2023-12-31
Computers
2,473 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
20,452 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Computers
-2,661 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-2,661 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
10,310 GBP2023-12-31
Property, Plant & Equipment
Furniture and fittings
18,838 GBP2023-12-31
22,646 GBP2022-12-31
Motor vehicles
34,680 GBP2023-12-31
Computers
11,944 GBP2023-12-31
2,380 GBP2022-12-31
Other Debtors
Current
25,176 GBP2023-12-31
28,543 GBP2022-12-31
Prepayments/Accrued Income
Current
50,460 GBP2023-12-31
58,081 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,273,739 GBP2023-12-31
648,913 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
14,692 GBP2023-12-31
Trade Creditors/Trade Payables
Current
103,459 GBP2023-12-31
106,670 GBP2022-12-31
Corporation Tax Payable
Current
185,236 GBP2023-12-31
178,553 GBP2022-12-31
Other Taxation & Social Security Payable
Current
14,478 GBP2023-12-31
13,032 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
38,994 GBP2023-12-31
49,784 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
17,656 GBP2023-12-31
Between one and five year, hire purchase agreements
17,656 GBP2023-12-31
hire purchase agreements
32,348 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
64,628 GBP2023-12-31
59,965 GBP2022-12-31
Between one and five year
113,603 GBP2023-12-31
147,950 GBP2022-12-31
All periods
178,231 GBP2023-12-31
207,915 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
14,477 GBP2023-12-31
5,479 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
300 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
611,938 GBP2023-01-01 ~ 2023-12-31