Cost of Sales
-2,845,484 GBP2022-04-01 ~ 2023-03-31
-2,724,591 GBP2021-04-01 ~ 2022-03-31
Administrative Expenses
-1,635,677 GBP2022-04-01 ~ 2023-03-31
-1,611,746 GBP2021-04-01 ~ 2022-03-31
Other Interest Receivable/Similar Income (Finance Income)
468 GBP2022-04-01 ~ 2023-03-31
10 GBP2021-04-01 ~ 2022-03-31
Profit/Loss on Ordinary Activities Before Tax
2,663,203 GBP2022-04-01 ~ 2023-03-31
2,112,844 GBP2021-04-01 ~ 2022-03-31
Profit/Loss
2,151,572 GBP2022-04-01 ~ 2023-03-31
1,706,321 GBP2021-04-01 ~ 2022-03-31
Intangible Assets
Goodwill
5,614,397 GBP2023-03-31
5,645,320 GBP2022-03-31
Property, Plant & Equipment
21,908 GBP2023-03-31
13,729 GBP2022-03-31
Fixed Assets
5,636,305 GBP2023-03-31
5,659,049 GBP2022-03-31
Debtors
2,921,361 GBP2023-03-31
2,574,475 GBP2022-03-31
Cash at bank and in hand
604,229 GBP2023-03-31
500,377 GBP2022-03-31
Current Assets
3,525,590 GBP2023-03-31
3,074,852 GBP2022-03-31
Creditors
Current, Amounts falling due within one year
-2,129,313 GBP2023-03-31
-2,120,707 GBP2022-03-31
Net Current Assets/Liabilities
1,396,277 GBP2023-03-31
954,145 GBP2022-03-31
Total Assets Less Current Liabilities
7,032,582 GBP2023-03-31
6,613,194 GBP2022-03-31
Creditors
Non-current, Amounts falling due after one year
-378,985 GBP2023-03-31
-728,992 GBP2022-03-31
Net Assets/Liabilities
6,650,478 GBP2023-03-31
5,883,906 GBP2022-03-31
Equity
Called up share capital
2 GBP2023-03-31
2 GBP2022-03-31
3 GBP2021-03-31
Capital redemption reserve
5 GBP2023-03-31
5 GBP2022-03-31
4 GBP2021-03-31
Retained earnings (accumulated losses)
6,650,471 GBP2023-03-31
5,883,899 GBP2022-03-31
6,292,198 GBP2021-03-31
Equity
6,650,478 GBP2023-03-31
5,883,906 GBP2022-03-31
6,292,205 GBP2021-03-31
Profit/Loss
Retained earnings (accumulated losses)
2,151,572 GBP2022-04-01 ~ 2023-03-31
1,706,321 GBP2021-04-01 ~ 2022-03-31
Dividends Paid
Retained earnings (accumulated losses)
-1,008,500 GBP2021-04-01 ~ 2022-03-31
Dividends Paid
-1,385,000 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
5,000 GBP2022-04-01 ~ 2023-03-31
4,800 GBP2021-04-01 ~ 2022-03-31
Average Number of Employees
732022-04-01 ~ 2023-03-31
632021-04-01 ~ 2022-03-31
Wages/Salaries
2,702,938 GBP2022-04-01 ~ 2023-03-31
2,538,632 GBP2021-04-01 ~ 2022-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
139,526 GBP2022-04-01 ~ 2023-03-31
244,915 GBP2021-04-01 ~ 2022-03-31
Staff Costs/Employee Benefits Expense
3,126,046 GBP2022-04-01 ~ 2023-03-31
3,028,260 GBP2021-04-01 ~ 2022-03-31
Director Remuneration
47,632 GBP2022-04-01 ~ 2023-03-31
50,280 GBP2021-04-01 ~ 2022-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
2,823 GBP2022-04-01 ~ 2023-03-31
-1,315 GBP2021-04-01 ~ 2022-03-31
Intangible Assets - Gross Cost
Goodwill
6,130,895 GBP2022-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
516,498 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
25,650 GBP2023-03-31
19,256 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
271,806 GBP2023-03-31
250,495 GBP2022-03-31
Computers
246,156 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
16,422 GBP2023-03-31
13,550 GBP2022-03-31
Computers
233,476 GBP2023-03-31
223,217 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
249,898 GBP2023-03-31
236,767 GBP2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
2,872 GBP2022-04-01 ~ 2023-03-31
Computers
10,259 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
13,131 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
Furniture and fittings
9,228 GBP2023-03-31
5,706 GBP2022-03-31
Computers
12,680 GBP2023-03-31
8,023 GBP2022-03-31
Trade Debtors/Trade Receivables
Current
2,098,592 GBP2023-03-31
1,894,935 GBP2022-03-31
Other Debtors
Current
31,835 GBP2023-03-31
37,264 GBP2022-03-31
Prepayments/Accrued Income
Current
122,317 GBP2023-03-31
104,262 GBP2022-03-31
Debtors
Current, Amounts falling due within one year
2,921,361 GBP2023-03-31
2,574,475 GBP2022-03-31
Bank Borrowings/Overdrafts
Current
323,397 GBP2023-03-31
296,100 GBP2022-03-31
Other Remaining Borrowings
Current
450,000 GBP2023-03-31
452,250 GBP2022-03-31
Trade Creditors/Trade Payables
Current
76,935 GBP2023-03-31
98,255 GBP2022-03-31
Corporation Tax Payable
Current
296,627 GBP2023-03-31
316,161 GBP2022-03-31
Other Taxation & Social Security Payable
Current
711,438 GBP2023-03-31
667,106 GBP2022-03-31
Other Creditors
Current
22,738 GBP2023-03-31
-2,020 GBP2022-03-31
Accrued Liabilities/Deferred Income
Current
248,178 GBP2023-03-31
292,855 GBP2022-03-31
Creditors
Current
2,129,313 GBP2023-03-31
2,120,707 GBP2022-03-31
Bank Borrowings/Overdrafts
Non-current
378,985 GBP2023-03-31
728,992 GBP2022-03-31
Bank Borrowings
702,382 GBP2023-03-31
1,025,092 GBP2022-03-31
Total Borrowings
1,152,382 GBP2023-03-31
1,477,342 GBP2022-03-31
Current
773,397 GBP2023-03-31
748,350 GBP2022-03-31
Non-current
378,985 GBP2023-03-31
728,992 GBP2022-03-31
Equity
Called up share capital
2 GBP2023-03-31
2 GBP2022-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
193,000 GBP2023-03-31
193,000 GBP2022-03-31
Between two and five year
0 GBP2023-03-31
193,000 GBP2022-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
193,000 GBP2023-03-31
386,000 GBP2022-03-31