Cost of Sales
-19,557,268 GBP2023-01-01 ~ 2023-12-31
-17,339,602 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,289,694 GBP2023-01-01 ~ 2023-12-31
-2,408,387 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
269 GBP2023-01-01 ~ 2023-12-31
1,955 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-2,130 GBP2023-01-01 ~ 2023-12-31
2,130 GBP2023-01-01 ~ 2023-12-31
0 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
4,316,022 GBP2023-01-01 ~ 2023-12-31
3,321,389 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
3,313,088 GBP2023-01-01 ~ 2023-12-31
2,650,836 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Other
1,030,253 GBP2023-12-31
831,380 GBP2022-12-31
Property, Plant & Equipment
48,321 GBP2023-12-31
46,093 GBP2022-12-31
Fixed Assets
1,078,574 GBP2023-12-31
877,473 GBP2022-12-31
Debtors
14,416,052 GBP2023-12-31
10,707,311 GBP2022-12-31
Cash at bank and in hand
3,710,604 GBP2023-12-31
4,893,294 GBP2022-12-31
Current Assets
18,144,162 GBP2023-12-31
15,617,732 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-5,992,529 GBP2023-12-31
-6,633,607 GBP2022-12-31
Net Current Assets/Liabilities
12,151,633 GBP2023-12-31
8,984,125 GBP2022-12-31
Total Assets Less Current Liabilities
13,230,207 GBP2023-12-31
9,861,598 GBP2022-12-31
Net Assets/Liabilities
13,071,230 GBP2023-12-31
9,758,142 GBP2022-12-31
Equity
Called up share capital
100 GBP2023-12-31
100 GBP2022-12-31
100 GBP2021-12-31
Retained earnings (accumulated losses)
13,071,130 GBP2023-12-31
9,758,042 GBP2022-12-31
7,107,206 GBP2021-12-31
Equity
13,071,230 GBP2023-12-31
9,758,142 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
3,313,088 GBP2023-01-01 ~ 2023-12-31
2,650,836 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
10,800 GBP2023-01-01 ~ 2023-12-31
11,065 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
202023-01-01 ~ 2023-12-31
182022-01-01 ~ 2022-12-31
Wages/Salaries
1,044,135 GBP2023-01-01 ~ 2023-12-31
971,156 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
42,799 GBP2023-01-01 ~ 2023-12-31
35,452 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
1,184,601 GBP2023-01-01 ~ 2023-12-31
1,093,105 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
35,491 GBP2023-01-01 ~ 2023-12-31
51,638 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
55,521 GBP2023-01-01 ~ 2023-12-31
56,071 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
400,000 GBP2023-12-31
400,000 GBP2022-12-31
Patents/Trademarks/Licences/Concessions
131,474 GBP2023-12-31
94,946 GBP2022-12-31
Development expenditure
0 GBP2023-12-31
3,372 GBP2022-12-31
Intangible Assets - Gross Cost
1,824,843 GBP2023-12-31
1,419,726 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
38,023 GBP2023-12-31
22,755 GBP2022-12-31
Development expenditure
0 GBP2023-12-31
3,372 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
794,590 GBP2023-12-31
588,346 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
15,268 GBP2023-01-01 ~ 2023-12-31
Development expenditure
0 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
209,616 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
93,451 GBP2023-12-31
72,191 GBP2022-12-31
Development expenditure
0 GBP2023-12-31
0 GBP2022-12-31
Intangible Assets
1,030,253 GBP2023-12-31
831,380 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
24,605 GBP2023-12-31
21,519 GBP2022-12-31
Computers
78,975 GBP2023-12-31
68,576 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
103,580 GBP2023-12-31
90,095 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
8,722 GBP2023-12-31
6,409 GBP2022-12-31
Computers
46,537 GBP2023-12-31
37,593 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
55,259 GBP2023-12-31
44,002 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
2,313 GBP2023-01-01 ~ 2023-12-31
Computers
8,944 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
11,257 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
15,883 GBP2023-12-31
15,110 GBP2022-12-31
Computers
32,438 GBP2023-12-31
30,983 GBP2022-12-31
Finished Goods/Goods for Resale
17,506 GBP2023-12-31
17,127 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
327,220 GBP2023-12-31
163,724 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
10,522,887 GBP2023-12-31
7,184,684 GBP2022-12-31
Other Debtors
Current
3,027,064 GBP2023-12-31
3,184,383 GBP2022-12-31
Prepayments/Accrued Income
Current
538,881 GBP2023-12-31
174,520 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
14,416,052 GBP2023-12-31
10,707,311 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,124,443 GBP2023-12-31
373,670 GBP2022-12-31
Corporation Tax Payable
Current
182,058 GBP2023-12-31
226,947 GBP2022-12-31
Other Taxation & Social Security Payable
Current
650,269 GBP2023-12-31
825,249 GBP2022-12-31
Other Creditors
Current
184,898 GBP2023-12-31
184,166 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
3,850,861 GBP2023-12-31
5,023,575 GBP2022-12-31
Creditors
Current
5,992,529 GBP2023-12-31
6,633,607 GBP2022-12-31