Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
8,575,084 GBP2023-01-01 ~ 2023-12-31
9,605,429 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
4,508,432 GBP2023-01-01 ~ 2023-12-31
4,107,430 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,066,652 GBP2023-01-01 ~ 2023-12-31
5,497,999 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
4,995,105 GBP2023-01-01 ~ 2023-12-31
4,659,966 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-859,489 GBP2023-01-01 ~ 2023-12-31
896,393 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
5,884 GBP2023-01-01 ~ 2023-12-31
1,070 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
9,467 GBP2023-01-01 ~ 2023-12-31
-152 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-863,072 GBP2023-01-01 ~ 2023-12-31
897,615 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
1,226 GBP2023-01-01 ~ 2023-12-31
168,736 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-864,298 GBP2023-01-01 ~ 2023-12-31
728,879 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-864,298 GBP2023-01-01 ~ 2023-12-31
728,879 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
503,258 GBP2023-12-31
482,049 GBP2022-12-31
Debtors
2,369,359 GBP2023-12-31
1,632,972 GBP2022-12-31
Cash at bank and in hand
3,919,456 GBP2023-12-31
5,734,304 GBP2022-12-31
Current Assets
6,288,815 GBP2023-12-31
7,367,276 GBP2022-12-31
Creditors
Current
1,597,714 GBP2023-12-31
1,791,894 GBP2022-12-31
Net Current Assets/Liabilities
4,691,101 GBP2023-12-31
5,575,382 GBP2022-12-31
Total Assets Less Current Liabilities
5,194,359 GBP2023-12-31
6,057,431 GBP2022-12-31
Net Assets/Liabilities
5,152,816 GBP2023-12-31
6,017,114 GBP2022-12-31
Equity
Called up share capital
1,000,000 GBP2023-12-31
1,000,000 GBP2022-12-31
1,000,000 GBP2021-12-31
Retained earnings (accumulated losses)
4,152,816 GBP2023-12-31
5,017,114 GBP2022-12-31
4,288,235 GBP2021-12-31
Equity
5,152,816 GBP2023-12-31
6,017,114 GBP2022-12-31
5,288,235 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-864,298 GBP2023-01-01 ~ 2023-12-31
728,879 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
5,939,126 GBP2023-01-01 ~ 2023-12-31
5,592,279 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
575,087 GBP2023-01-01 ~ 2023-12-31
602,683 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
86,648 GBP2023-01-01 ~ 2023-12-31
87,107 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
6,600,861 GBP2023-01-01 ~ 2023-12-31
6,282,069 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1262023-01-01 ~ 2023-12-31
1302022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
58,814 GBP2023-01-01 ~ 2023-12-31
51,331 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
159,650 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-215,768 GBP2023-01-01 ~ 2023-12-31
170,547 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
202,494 GBP2023-12-31
202,494 GBP2022-12-31
Furniture and fittings
960,080 GBP2023-12-31
916,112 GBP2022-12-31
Motor vehicles
83,139 GBP2023-12-31
53,429 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,245,713 GBP2023-12-31
1,172,035 GBP2022-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-6,500 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-6,500 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
695,909 GBP2023-12-31
649,291 GBP2022-12-31
Motor vehicles
46,546 GBP2023-12-31
40,695 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
742,455 GBP2023-12-31
689,986 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
46,618 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
12,196 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
58,814 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-6,345 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-6,345 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
202,494 GBP2023-12-31
202,494 GBP2022-12-31
Furniture and fittings
264,171 GBP2023-12-31
266,821 GBP2022-12-31
Motor vehicles
36,593 GBP2023-12-31
12,734 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
633,420 GBP2023-12-31
1,108,306 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
1,700,720 GBP2023-12-31
490,447 GBP2022-12-31
Prepayments
Current
35,219 GBP2023-12-31
34,219 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,369,359 GBP2023-12-31
1,632,972 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,242,190 GBP2023-12-31
1,350,758 GBP2022-12-31
Corporation Tax Payable
Current
9,463 GBP2023-12-31
160,995 GBP2022-12-31
Other Taxation & Social Security Payable
Current
160,500 GBP2023-12-31
150,050 GBP2022-12-31
Accrued Liabilities
Current
152,347 GBP2023-12-31
112,595 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
41,543 GBP2023-12-31
40,317 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-864,298 GBP2023-01-01 ~ 2023-12-31