Average Number of Employees
1082023-01-01 ~ 2023-12-31
1102022-01-01 ~ 2022-12-31
Turnover/Revenue
10,970,422 GBP2023-01-01 ~ 2023-12-31
9,272,698 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-5,821,259 GBP2023-01-01 ~ 2023-12-31
-5,502,961 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
5,149,163 GBP2023-01-01 ~ 2023-12-31
3,769,737 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,109,599 GBP2023-01-01 ~ 2023-12-31
-3,671,391 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
1,039,564 GBP2023-01-01 ~ 2023-12-31
98,346 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
298 GBP2023-01-01 ~ 2023-12-31
35 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,039,862 GBP2023-01-01 ~ 2023-12-31
98,381 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
3,083,015 GBP2023-01-01 ~ 2023-12-31
130,712 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
252,921 GBP2023-12-31
394,996 GBP2022-12-31
Fixed Assets
252,921 GBP2023-12-31
394,996 GBP2022-12-31
Debtors
Non-current
1,816,141 GBP2023-12-31
Current
3,265,044 GBP2023-12-31
4,409,639 GBP2022-12-31
Cash at bank and in hand
2,314,846 GBP2023-12-31
1,434,610 GBP2022-12-31
Current Assets
7,396,031 GBP2023-12-31
5,844,249 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-4,522,495 GBP2023-12-31
-6,149,255 GBP2022-12-31
Net Current Assets/Liabilities
2,873,536 GBP2023-12-31
-305,006 GBP2022-12-31
Total Assets Less Current Liabilities
3,126,457 GBP2023-12-31
89,990 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-78,305 GBP2023-12-31
-139,449 GBP2022-12-31
Net Assets/Liabilities
2,705,470 GBP2023-12-31
-377,545 GBP2022-12-31
Equity
Called up share capital
10,242,264 GBP2023-12-31
10,242,264 GBP2022-12-31
10,242,264 GBP2022-01-01
Retained earnings (accumulated losses)
-7,536,794 GBP2023-12-31
-10,619,809 GBP2022-12-31
-10,750,521 GBP2022-01-01
Equity
2,705,470 GBP2023-12-31
-377,545 GBP2022-12-31
-508,257 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
3,083,015 GBP2023-01-01 ~ 2023-12-31
130,712 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
5,019,371 GBP2023-01-01 ~ 2023-12-31
4,901,773 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
490,258 GBP2023-01-01 ~ 2023-12-31
497,400 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
5,695,357 GBP2023-01-01 ~ 2023-12-31
5,578,702 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
235,154 GBP2023-01-01 ~ 2023-12-31
227,391 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-1,996,618 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
244,576 GBP2023-01-01 ~ 2023-12-31
18,692 GBP2022-01-01 ~ 2022-12-31
Net Deferred Tax Liability/Asset
2,042,472 GBP2023-12-31
45,854 GBP2022-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
1,996,618 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
55,705 GBP2023-12-31
63,679 GBP2022-12-31
Computers
820,219 GBP2023-12-31
778,655 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
1,296,360 GBP2023-12-31
1,264,090 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-11,354 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-17,142 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
59,933 GBP2022-12-31
Computers
519,056 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
869,094 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
2,185 GBP2023-01-01 ~ 2023-12-31
Computers, Owned/Freehold
146,657 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
188,509 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-11,100 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-14,164 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
51,018 GBP2023-12-31
Computers
665,713 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,043,439 GBP2023-12-31
Property, Plant & Equipment
Furniture and fittings
4,687 GBP2023-12-31
3,746 GBP2022-12-31
Computers
154,506 GBP2023-12-31
259,599 GBP2022-12-31
Under hire purchased contracts or finance leases
121,429 GBP2023-12-31
231,501 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,202,333 GBP2023-12-31
3,382,520 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
166,276 GBP2023-12-31
171,790 GBP2022-12-31
Other Debtors
Current
86,029 GBP2023-12-31
71,380 GBP2022-12-31
Prepayments/Accrued Income
Current
584,075 GBP2023-12-31
738,095 GBP2022-12-31
Debtors - Deferred Tax Asset
Current
226,331 GBP2023-12-31
45,854 GBP2022-12-31
Trade Creditors/Trade Payables
Current
706,688 GBP2023-12-31
1,349,437 GBP2022-12-31
Amounts owed to group undertakings
Current
514,029 GBP2023-12-31
1,799,979 GBP2022-12-31
Taxation/Social Security Payable
Current
612,648 GBP2023-12-31
741,285 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
50,914 GBP2023-12-31
100,534 GBP2022-12-31
Other Creditors
Current
9,893 GBP2023-12-31
13,137 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
2,628,323 GBP2023-12-31
2,144,883 GBP2022-12-31
Creditors
Current
4,522,495 GBP2023-12-31
6,149,255 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
49,013 GBP2023-12-31
95,495 GBP2022-12-31
Other Creditors
Non-current
29,292 GBP2023-12-31
43,954 GBP2022-12-31
Creditors
Non-current
78,305 GBP2023-12-31
139,449 GBP2022-12-31
Minimum gross finance lease payments owing
99,927 GBP2023-12-31
196,029 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
188,247 GBP2023-12-31
200,638 GBP2022-12-31
Between one and five year
355,395 GBP2023-12-31
497,701 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
543,642 GBP2023-12-31
698,339 GBP2022-12-31