Average Number of Employees
2492023-01-01 ~ 2023-12-31
2462022-01-01 ~ 2022-12-31
Turnover/Revenue
13,400,221 GBP2023-01-01 ~ 2023-12-31
12,635,287 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-3,095,852 GBP2023-01-01 ~ 2023-12-31
-2,892,635 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
10,304,369 GBP2023-01-01 ~ 2023-12-31
9,742,652 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-10,334,485 GBP2023-01-01 ~ 2023-12-31
-9,440,000 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
260,778 GBP2023-01-01 ~ 2023-12-31
446,547 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
260,744 GBP2023-01-01 ~ 2023-12-31
672,303 GBP2022-01-01 ~ 2022-12-31
Equity
Retained earnings (accumulated losses)
-2,638,881 GBP2023-12-31
-2,899,625 GBP2022-12-31
-3,571,928 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
260,744 GBP2023-01-01 ~ 2023-12-31
672,303 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
279,791 GBP2022-12-31
Property, Plant & Equipment
2,058,755 GBP2023-12-31
2,265,115 GBP2022-12-31
Fixed Assets
2,058,755 GBP2023-12-31
2,544,906 GBP2022-12-31
Total Inventories
225,636 GBP2023-12-31
239,589 GBP2022-12-31
Debtors
Current
4,503,268 GBP2023-12-31
3,693,151 GBP2022-12-31
Cash at bank and in hand
793,451 GBP2023-12-31
1,049,177 GBP2022-12-31
Current Assets
5,522,355 GBP2023-12-31
4,981,917 GBP2022-12-31
Net Current Assets/Liabilities
2,823,906 GBP2023-12-31
2,116,655 GBP2022-12-31
Total Assets Less Current Liabilities
4,882,661 GBP2023-12-31
4,661,561 GBP2022-12-31
Net Assets/Liabilities
4,587,137 GBP2023-12-31
4,326,393 GBP2022-12-31
Equity
Called up share capital
6,366,713 GBP2023-12-31
6,366,713 GBP2022-12-31
Other miscellaneous reserve
859,305 GBP2023-12-31
859,305 GBP2022-12-31
Equity
4,587,137 GBP2023-12-31
4,326,393 GBP2022-12-31
Property, Plant & Equipment - Depreciation Expense
778,862 GBP2023-01-01 ~ 2023-12-31
668,603 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
12,000 GBP2023-01-01 ~ 2023-12-31
12,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
4,351,886 GBP2023-01-01 ~ 2023-12-31
3,977,056 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
290,689 GBP2023-01-01 ~ 2023-12-31
270,808 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,711,585 GBP2023-01-01 ~ 2023-12-31
4,326,524 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
413,900 GBP2023-01-01 ~ 2023-12-31
413,900 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
65,186 GBP2023-01-01 ~ 2023-12-31
168,076 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
4,689,997 GBP2023-12-31
4,689,997 GBP2022-12-31
Intangible Assets - Gross Cost
5,249,997 GBP2023-12-31
5,249,997 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
4,689,997 GBP2023-12-31
4,410,206 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
5,249,997 GBP2023-12-31
4,970,206 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
279,791 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
279,791 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
6,671,758 GBP2023-12-31
6,311,786 GBP2022-12-31
Office equipment
57,916 GBP2023-12-31
48,129 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
6,729,674 GBP2023-12-31
6,359,915 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-207,995 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-207,995 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
4,621,531 GBP2023-12-31
4,048,149 GBP2022-12-31
Office equipment
49,388 GBP2023-12-31
46,651 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,670,919 GBP2023-12-31
4,094,800 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
773,937 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
2,737 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
776,674 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-200,555 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-200,555 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Furniture and fittings
2,050,227 GBP2023-12-31
2,263,637 GBP2022-12-31
Office equipment
8,528 GBP2023-12-31
1,478 GBP2022-12-31
Finished Goods/Goods for Resale
225,636 GBP2023-12-31
239,589 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
504,490 GBP2023-12-31
211,663 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
3,500,771 GBP2023-12-31
2,611,123 GBP2022-12-31
Other Debtors
Current
102,966 GBP2023-12-31
173,607 GBP2022-12-31
Prepayments/Accrued Income
Current
395,041 GBP2023-12-31
696,758 GBP2022-12-31
Cash and Cash Equivalents
793,451 GBP2023-12-31
1,049,177 GBP2022-12-31
Bank Overdrafts
Current
18 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,600,585 GBP2023-12-31
1,875,487 GBP2022-12-31
Corporation Tax Payable
Current
109 GBP2023-12-31
109 GBP2022-12-31
Taxation/Social Security Payable
Current
466,436 GBP2023-12-31
503,933 GBP2022-12-31
Other Creditors
Current
5,063 GBP2023-12-31
5,001 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
626,256 GBP2023-12-31
480,714 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
6,366,713 shares2023-12-31
6,366,713 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002023-01-01 ~ 2023-12-31
Nominal value of allotted share capital
Class 1 ordinary share
6,366,713 GBP2023-01-01 ~ 2023-12-31
6,366,713 GBP2022-01-01 ~ 2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
2,268,628 GBP2023-12-31
2,308,863 GBP2022-12-31
Between one and five year
6,120,970 GBP2023-12-31
6,815,441 GBP2022-12-31
More than five year
1,917,903,429 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,929,251,970 GBP2023-12-31
12,274,408 GBP2022-12-31