Average Number of Employees
4312023-01-01 ~ 2023-12-31
2582022-01-01 ~ 2022-12-31
Turnover/Revenue
49,941,276 GBP2023-01-01 ~ 2023-12-31
36,284,114 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-32,876,620 GBP2023-01-01 ~ 2023-12-31
-23,011,560 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
17,064,656 GBP2023-01-01 ~ 2023-12-31
13,272,554 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-13,771,204 GBP2023-01-01 ~ 2023-12-31
-9,089,736 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
3,308,452 GBP2023-01-01 ~ 2023-12-31
4,184,919 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
12,695 GBP2023-01-01 ~ 2023-12-31
43 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
3,238,312 GBP2023-01-01 ~ 2023-12-31
4,140,235 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
2,463,977 GBP2023-01-01 ~ 2023-12-31
4,428,120 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
2,464,098 GBP2023-01-01 ~ 2023-12-31
4,427,859 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
1,905,581 GBP2023-12-31
620,638 GBP2022-12-31
Property, Plant & Equipment
1,301,195 GBP2023-12-31
1,332,819 GBP2022-12-31
Fixed Assets
3,206,776 GBP2023-12-31
1,953,457 GBP2022-12-31
Debtors
Current
7,129,763 GBP2023-12-31
8,188,121 GBP2022-12-31
Cash at bank and in hand
1,158,722 GBP2023-12-31
853,109 GBP2022-12-31
Current Assets
8,288,485 GBP2023-12-31
9,041,230 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-4,931,152 GBP2023-12-31
-6,232,448 GBP2022-12-31
Net Current Assets/Liabilities
3,357,333 GBP2023-12-31
2,808,782 GBP2022-12-31
Total Assets Less Current Liabilities
6,564,109 GBP2023-12-31
4,762,239 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-104,166 GBP2023-12-31
-427,442 GBP2022-12-31
Net Assets/Liabilities
5,788,793 GBP2023-12-31
4,022,665 GBP2022-12-31
Equity
Called up share capital
40 GBP2023-12-31
40 GBP2022-12-31
40 GBP2022-01-01
Other miscellaneous reserve
63,574 GBP2023-12-31
63,453 GBP2022-12-31
63,714 GBP2022-01-01
Retained earnings (accumulated losses)
5,725,179 GBP2023-12-31
3,959,172 GBP2022-12-31
1,122,898 GBP2022-01-01
Equity
5,788,793 GBP2023-12-31
4,022,665 GBP2022-12-31
1,186,652 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,463,977 GBP2023-01-01 ~ 2023-12-31
4,428,120 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-697,970 GBP2023-01-01 ~ 2023-12-31
-1,591,846 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-697,970 GBP2023-01-01 ~ 2023-12-31
-1,591,846 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
546,030 GBP2023-01-01 ~ 2023-12-31
350,013 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
1,158,722 GBP2023-12-31
853,109 GBP2022-12-31
610,247 GBP2022-01-01
Audit Fees/Expenses
34,000 GBP2023-01-01 ~ 2023-12-31
25,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
28,897,482 GBP2023-01-01 ~ 2023-12-31
17,185,872 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
30,610,240 GBP2023-01-01 ~ 2023-12-31
18,077,783 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
306,949 GBP2023-01-01 ~ 2023-12-31
304,301 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
359,018 GBP2023-01-01 ~ 2023-12-31
228,509 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
761,667 GBP2023-01-01 ~ 2023-12-31
786,645 GBP2022-01-01 ~ 2022-12-31
Dividends Paid on Shares
697,970 GBP2023-01-01 ~ 2023-12-31
1,591,846 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
2,027,372 GBP2023-12-31
620,638 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
253,180 GBP2023-12-31
160,414 GBP2022-12-31
Computers
996,392 GBP2023-12-31
674,113 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
2,251,465 GBP2023-12-31
1,737,059 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
35,438 GBP2022-12-31
Computers
279,005 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
404,240 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
45,036 GBP2023-01-01 ~ 2023-12-31
Computers, Owned/Freehold
400,930 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
546,030 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
80,474 GBP2023-12-31
Computers
679,935 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
950,270 GBP2023-12-31
Property, Plant & Equipment
Furniture and fittings
172,706 GBP2023-12-31
124,976 GBP2022-12-31
Computers
316,457 GBP2023-12-31
395,108 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
5,250,934 GBP2023-12-31
5,774,207 GBP2022-12-31
Other Debtors
Current
1,187,937 GBP2023-12-31
201,692 GBP2022-12-31
Prepayments/Accrued Income
Current
988,870 GBP2023-12-31
943,175 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
361,797 GBP2022-12-31
Bank Borrowings
Current
50,000 GBP2023-12-31
50,000 GBP2022-12-31
Other Remaining Borrowings
Current
273,276 GBP2023-12-31
327,931 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,410,525 GBP2023-12-31
1,735,608 GBP2022-12-31
Corporation Tax Payable
Current
415,317 GBP2023-12-31
Taxation/Social Security Payable
Current
1,560,541 GBP2023-12-31
1,472,414 GBP2022-12-31
Other Creditors
Current
420,920 GBP2023-12-31
735,659 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
800,573 GBP2023-12-31
1,910,836 GBP2022-12-31
Creditors
Current
4,931,152 GBP2023-12-31
6,232,448 GBP2022-12-31
Bank Borrowings
Non-current
104,166 GBP2023-12-31
154,167 GBP2022-12-31
Other Remaining Borrowings
Non-current
273,275 GBP2022-12-31
Creditors
Non-current
104,166 GBP2023-12-31
427,442 GBP2022-12-31
Bank Borrowings
Current, Amounts falling due within one year
50,000 GBP2023-12-31
50,000 GBP2022-12-31
Total Borrowings
Current, Amounts falling due within one year
323,276 GBP2023-12-31
377,931 GBP2022-12-31
Bank Borrowings
Non-current, Between one and two years
50,000 GBP2023-12-31
50,000 GBP2022-12-31
Non-current, Between two and five year
54,166 GBP2023-12-31
104,167 GBP2022-12-31
Total Borrowings
427,442 GBP2023-12-31
805,374 GBP2022-12-31
Net Deferred Tax Liability/Asset
-671,150 GBP2023-12-31
-312,132 GBP2022-12-31
-83,623 GBP2022-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-359,018 GBP2023-01-01 ~ 2023-12-31
-228,509 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-713,299 GBP2023-12-31
-344,487 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
5,000,000 shares2023-12-31
5,000,000 shares2022-12-31
Par Value of Share
Class 2 ordinary share
0.0000022023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
2,000,000 shares2023-12-31
2,000,000 shares2022-12-31
Par Value of Share
Class 3 ordinary share
0.0000022023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
2,000,000 shares2023-12-31
2,000,000 shares2022-12-31
Par Value of Share
Class 4 ordinary share
0.0000022023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
996,682 GBP2023-12-31
745,956 GBP2022-12-31
Between one and five year
2,066,303 GBP2023-12-31
2,372,179 GBP2022-12-31
More than five year
571,920 GBP2023-12-31
696,070 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,634,905 GBP2023-12-31
3,814,205 GBP2022-12-31