Cost of Sales
-1,252,093 GBP2023-01-01 ~ 2023-12-31
-1,266,279 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-2,412,293 GBP2023-01-01 ~ 2023-12-31
-2,148,379 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
241,438 GBP2023-01-01 ~ 2023-12-31
63,398 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-2,131 GBP2023-01-01 ~ 2023-12-31
-1,462 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,199,894 GBP2023-01-01 ~ 2023-12-31
1,338,348 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
914,783 GBP2023-01-01 ~ 2023-12-31
1,083,766 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
252,440 GBP2023-12-31
248,945 GBP2022-12-31
Fixed Assets - Investments
5,000 GBP2023-12-31
5,000 GBP2022-12-31
Fixed Assets
257,440 GBP2023-12-31
253,945 GBP2022-12-31
Debtors
305,414 GBP2023-12-31
696,802 GBP2022-12-31
Cash at bank and in hand
4,416,247 GBP2023-12-31
3,715,736 GBP2022-12-31
Current Assets
4,721,661 GBP2023-12-31
4,412,538 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-1,759,774 GBP2023-12-31
-1,442,692 GBP2022-12-31
Net Current Assets/Liabilities
2,961,887 GBP2023-12-31
2,969,846 GBP2022-12-31
Total Assets Less Current Liabilities
3,219,327 GBP2023-12-31
3,223,791 GBP2022-12-31
Net Assets/Liabilities
3,199,101 GBP2023-12-31
3,204,318 GBP2022-12-31
Equity
Called up share capital
2 GBP2023-12-31
2 GBP2022-12-31
Retained earnings (accumulated losses)
3,199,099 GBP2023-12-31
3,204,316 GBP2022-12-31
Equity
3,199,101 GBP2023-12-31
3,204,318 GBP2022-12-31
Audit Fees/Expenses
5,550 GBP2023-01-01 ~ 2023-12-31
5,750 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
452023-01-01 ~ 2023-12-31
362022-01-01 ~ 2022-12-31
Wages/Salaries
1,113,983 GBP2023-01-01 ~ 2023-12-31
943,674 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
25,007 GBP2023-01-01 ~ 2023-12-31
19,750 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,251,674 GBP2023-01-01 ~ 2023-12-31
1,064,603 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
753 GBP2023-01-01 ~ 2023-12-31
-1,699 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
330,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
330,000 GBP2022-12-31
Intangible Assets
Net goodwill
0 GBP2023-12-31
0 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
174,136 GBP2023-12-31
156,036 GBP2022-12-31
Furniture and fittings
140,647 GBP2023-12-31
139,261 GBP2022-12-31
Computers
65,344 GBP2023-12-31
54,394 GBP2022-12-31
Motor vehicles
102,159 GBP2023-12-31
94,859 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
482,286 GBP2023-12-31
444,550 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Computers
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-7,450 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-7,450 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
50,466 GBP2023-12-31
35,309 GBP2022-12-31
Furniture and fittings
85,810 GBP2023-12-31
76,225 GBP2022-12-31
Computers
31,531 GBP2023-12-31
26,718 GBP2022-12-31
Motor vehicles
62,039 GBP2023-12-31
57,353 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
229,846 GBP2023-12-31
195,605 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
15,157 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
9,585 GBP2023-01-01 ~ 2023-12-31
Computers
4,813 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
12,136 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
41,691 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Computers
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-7,450 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-7,450 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
123,670 GBP2023-12-31
120,727 GBP2022-12-31
Furniture and fittings
54,837 GBP2023-12-31
63,036 GBP2022-12-31
Computers
33,813 GBP2023-12-31
27,676 GBP2022-12-31
Motor vehicles
40,120 GBP2023-12-31
37,506 GBP2022-12-31
Other Investments Other Than Loans
5,000 GBP2023-12-31
5,000 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
60,705 GBP2023-12-31
51,070 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
65,971 GBP2023-12-31
468,603 GBP2022-12-31
Other Debtors
Current
3,627 GBP2023-12-31
3,627 GBP2022-12-31
Prepayments/Accrued Income
Current
175,111 GBP2023-12-31
173,502 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
305,414 GBP2023-12-31
696,802 GBP2022-12-31
Trade Creditors/Trade Payables
Current
81,240 GBP2023-12-31
49,977 GBP2022-12-31
Amounts owed to group undertakings
Current
125,366 GBP2023-12-31
53,518 GBP2022-12-31
Corporation Tax Payable
Current
1,945 GBP2023-12-31
26,716 GBP2022-12-31
Other Taxation & Social Security Payable
Current
274,165 GBP2023-12-31
97,431 GBP2022-12-31
Other Creditors
Current
1,196,720 GBP2023-12-31
1,153,613 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
80,338 GBP2023-12-31
61,437 GBP2022-12-31
Creditors
Current
1,759,774 GBP2023-12-31
1,442,692 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
99,995 GBP2023-12-31
97,091 GBP2022-12-31
Between two and five year
149,728 GBP2023-12-31
193,855 GBP2022-12-31
More than five year
31,249 GBP2023-12-31
61,500 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
280,972 GBP2023-12-31
352,446 GBP2022-12-31