Average Number of Employees
872023-01-01 ~ 2023-12-31
672022-01-01 ~ 2022-12-31
Turnover/Revenue
13,408,119 GBP2023-01-01 ~ 2023-12-31
11,543,387 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-7,442,747 GBP2023-01-01 ~ 2023-12-31
-6,860,358 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
5,965,372 GBP2023-01-01 ~ 2023-12-31
4,683,029 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-6,029,389 GBP2023-01-01 ~ 2023-12-31
-4,126,276 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-54,992 GBP2023-01-01 ~ 2023-12-31
556,753 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
6,841 GBP2023-01-01 ~ 2023-12-31
5,800 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-3,305 GBP2023-01-01 ~ 2023-12-31
-7,120 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-51,456 GBP2023-01-01 ~ 2023-12-31
555,433 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-84,334 GBP2023-01-01 ~ 2023-12-31
538,812 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-83,670 GBP2023-01-01 ~ 2023-12-31
550,664 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
1,185,059 GBP2023-12-31
987,474 GBP2022-12-31
Property, Plant & Equipment
22,838 GBP2023-12-31
59,161 GBP2022-12-31
Fixed Assets - Investments
36,731 GBP2023-12-31
16,325 GBP2022-12-31
Fixed Assets
1,244,628 GBP2023-12-31
1,062,960 GBP2022-12-31
Debtors
Non-current
136,691 GBP2023-12-31
136,685 GBP2022-12-31
Current
6,165,947 GBP2023-12-31
4,537,702 GBP2022-12-31
Cash at bank and in hand
1,418,184 GBP2023-12-31
915,213 GBP2022-12-31
Current Assets
7,720,822 GBP2023-12-31
5,589,600 GBP2022-12-31
Net Current Assets/Liabilities
-1,254,886 GBP2023-12-31
-930,610 GBP2022-12-31
Total Assets Less Current Liabilities
-10,258 GBP2023-12-31
132,350 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-58,938 GBP2022-12-31
Net Assets/Liabilities
-10,258 GBP2023-12-31
73,412 GBP2022-12-31
Equity
Called up share capital
60,000 GBP2023-12-31
60,000 GBP2022-12-31
60,000 GBP2022-01-01
Retained earnings (accumulated losses)
-101,314 GBP2023-12-31
-16,980 GBP2022-12-31
-555,792 GBP2022-01-01
Equity
-10,258 GBP2023-12-31
73,412 GBP2022-12-31
-477,252 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
-84,334 GBP2023-01-01 ~ 2023-12-31
538,812 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
4,272,136 GBP2023-01-01 ~ 2023-12-31
3,469,210 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
508,443 GBP2023-01-01 ~ 2023-12-31
420,618 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,915,625 GBP2023-01-01 ~ 2023-12-31
4,012,419 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-12,102 GBP2023-01-01 ~ 2023-12-31
105,532 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
2,342,392 GBP2023-12-31
1,736,880 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
110,928 GBP2023-12-31
110,928 GBP2022-12-31
Office equipment
71,464 GBP2023-12-31
71,464 GBP2022-12-31
Computers
30,474 GBP2023-12-31
10,425 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
485,431 GBP2023-12-31
465,382 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
74,707 GBP2022-12-31
Office equipment
52,441 GBP2022-12-31
Computers
6,508 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
406,221 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers, Owned/Freehold
9,065 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
20,151 GBP2023-01-01 ~ 2023-12-31
Motor vehicles, Under hire purchased contracts or finance leases
36,221 GBP2023-01-01 ~ 2023-12-31
Under hire purchased contracts or finance leases
36,221 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
110,928 GBP2023-12-31
Office equipment
63,527 GBP2023-12-31
Computers
15,573 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
462,593 GBP2023-12-31
Property, Plant & Equipment
Office equipment
7,937 GBP2023-12-31
19,023 GBP2022-12-31
Computers
14,901 GBP2023-12-31
3,917 GBP2022-12-31
Motor vehicles
36,221 GBP2022-12-31
Under hire purchased contracts or finance leases, Motor vehicles
36,221 GBP2022-12-31
Under hire purchased contracts or finance leases
36,221 GBP2022-12-31
Other Debtors
Non-current
136,691 GBP2023-12-31
136,685 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,471,131 GBP2023-12-31
2,148,835 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
2,783,052 GBP2023-12-31
1,521,656 GBP2022-12-31
Other Debtors
Current
772,893 GBP2023-12-31
695,954 GBP2022-12-31
Prepayments/Accrued Income
Current
63,150 GBP2023-12-31
94,919 GBP2022-12-31
Bank Overdrafts
Current
17 GBP2023-12-31
71 GBP2022-12-31
Trade Creditors/Trade Payables
Current
135,265 GBP2023-12-31
114,422 GBP2022-12-31
Amounts owed to group undertakings
Current
5,630,647 GBP2023-12-31
4,272,020 GBP2022-12-31
Corporation Tax Payable
Current
24,249 GBP2023-12-31
24,630 GBP2022-12-31
Taxation/Social Security Payable
Current
283,602 GBP2023-12-31
174,631 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
62,810 GBP2023-12-31
15,176 GBP2022-12-31
Other Creditors
Current
2,321,562 GBP2023-12-31
1,555,685 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
517,556 GBP2023-12-31
363,575 GBP2022-12-31
Creditors
Current
8,975,708 GBP2023-12-31
6,520,210 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
58,938 GBP2022-12-31
Minimum gross finance lease payments owing
62,810 GBP2023-12-31
74,552 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
6,000,000 shares2023-12-31
6,000,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
0.012023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
183,510 GBP2023-12-31
278,215 GBP2022-12-31
Between one and five year
724,679 GBP2023-12-31
199,771 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
908,189 GBP2023-12-31
477,986 GBP2022-12-31