Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
2,420,664 GBP2023-01-01 ~ 2023-12-31
1,751,193 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,429,156 GBP2023-01-01 ~ 2023-12-31
-4,217,371 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
-2,008,492 GBP2023-01-01 ~ 2023-12-31
-2,466,178 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
15,331 GBP2023-01-01 ~ 2023-12-31
3,278 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,993,161 GBP2023-01-01 ~ 2023-12-31
-2,462,900 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-1,516,206 GBP2023-01-01 ~ 2023-12-31
-2,133,025 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-1,516,206 GBP2023-01-01 ~ 2023-12-31
-2,133,025 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
60,957 GBP2023-12-31
117,047 GBP2022-12-31
Debtors
1,159,300 GBP2023-12-31
1,333,139 GBP2022-12-31
Cash at bank and in hand
169,368 GBP2023-12-31
28,823 GBP2022-12-31
Current Assets
1,328,668 GBP2023-12-31
1,361,962 GBP2022-12-31
Creditors
Current
8,247,591 GBP2023-12-31
6,820,769 GBP2022-12-31
Net Current Assets/Liabilities
-6,918,923 GBP2023-12-31
-5,458,807 GBP2022-12-31
Total Assets Less Current Liabilities
-6,857,966 GBP2023-12-31
-5,341,760 GBP2022-12-31
Equity
Called up share capital
1,000 GBP2023-12-31
1,000 GBP2022-12-31
1,000 GBP2021-12-31
Retained earnings (accumulated losses)
-6,858,966 GBP2023-12-31
-5,342,760 GBP2022-12-31
-3,209,735 GBP2021-12-31
Equity
-6,857,966 GBP2023-12-31
-5,341,760 GBP2022-12-31
-3,208,735 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-1,516,206 GBP2023-01-01 ~ 2023-12-31
-2,133,025 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
2,608,976 GBP2023-01-01 ~ 2023-12-31
2,472,594 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
316,761 GBP2023-01-01 ~ 2023-12-31
325,123 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
407,684 GBP2023-01-01 ~ 2023-12-31
367,439 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,333,421 GBP2023-01-01 ~ 2023-12-31
3,165,156 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
342023-01-01 ~ 2023-12-31
312022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
58,223 GBP2023-01-01 ~ 2023-12-31
54,210 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
8,000 GBP2023-01-01 ~ 2023-12-31
8,500 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
-293,044 GBP2023-01-01 ~ 2023-12-31
-329,875 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
-468,791 GBP2023-01-01 ~ 2023-12-31
-467,951 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
248,811 GBP2023-12-31
271,118 GBP2022-12-31
Furniture and fittings
64,481 GBP2023-12-31
64,178 GBP2022-12-31
Computers
135,963 GBP2023-12-31
135,963 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
449,255 GBP2023-12-31
471,259 GBP2022-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-24,137 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Disposals
-24,137 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
196,741 GBP2023-12-31
175,835 GBP2022-12-31
Furniture and fittings
61,604 GBP2023-12-31
57,897 GBP2022-12-31
Computers
129,953 GBP2023-12-31
120,480 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
388,298 GBP2023-12-31
354,212 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
45,043 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
3,707 GBP2023-01-01 ~ 2023-12-31
Computers
9,473 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
58,223 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-24,137 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-24,137 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Plant and equipment
52,070 GBP2023-12-31
95,283 GBP2022-12-31
Furniture and fittings
2,877 GBP2023-12-31
6,281 GBP2022-12-31
Computers
6,010 GBP2023-12-31
15,483 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
680,908 GBP2023-12-31
683,756 GBP2022-12-31
Other Debtors
Current
417,001 GBP2023-12-31
438,832 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
29,653 GBP2023-12-31
63,932 GBP2022-12-31
Prepayments/Accrued Income
Current
31,738 GBP2023-12-31
146,619 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
1,159,300 GBP2023-12-31
1,333,139 GBP2022-12-31
Trade Creditors/Trade Payables
Current
13,329 GBP2023-12-31
65,626 GBP2022-12-31
Amounts owed to group undertakings
Current
7,938,175 GBP2023-12-31
6,317,354 GBP2022-12-31
Other Taxation & Social Security Payable
Current
92,613 GBP2023-12-31
91,508 GBP2022-12-31
Other Creditors
Current
8,485 GBP2023-12-31
31,492 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
194,989 GBP2023-12-31
314,789 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-1,516,206 GBP2023-01-01 ~ 2023-12-31