Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
6,443,900 GBP2023-01-01 ~ 2023-12-31
7,639,400 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
5,897,988 GBP2023-01-01 ~ 2023-12-31
6,962,655 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
545,912 GBP2023-01-01 ~ 2023-12-31
676,745 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
21 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
545,933 GBP2023-01-01 ~ 2023-12-31
676,745 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
144,639 GBP2023-01-01 ~ 2023-12-31
142,849 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
401,294 GBP2023-01-01 ~ 2023-12-31
533,896 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
395,089 GBP2023-01-01 ~ 2023-12-31
547,404 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
76,795 GBP2023-12-31
113,638 GBP2022-12-31
Debtors
2,359,403 GBP2023-12-31
2,488,970 GBP2022-12-31
Cash at bank and in hand
1,773,742 GBP2023-12-31
1,513,540 GBP2022-12-31
Current Assets
4,133,145 GBP2023-12-31
4,002,510 GBP2022-12-31
Creditors
Current
825,585 GBP2023-12-31
1,126,931 GBP2022-12-31
Net Current Assets/Liabilities
3,307,560 GBP2023-12-31
2,875,579 GBP2022-12-31
Total Assets Less Current Liabilities
3,384,355 GBP2023-12-31
2,989,217 GBP2022-12-31
Net Assets/Liabilities
3,377,624 GBP2023-12-31
2,982,535 GBP2022-12-31
Equity
Called up share capital
1,326,000 GBP2023-12-31
1,326,000 GBP2022-12-31
1,326,000 GBP2021-12-31
Retained earnings (accumulated losses)
2,051,624 GBP2023-12-31
1,656,535 GBP2022-12-31
1,109,131 GBP2021-12-31
Equity
3,377,624 GBP2023-12-31
2,982,535 GBP2022-12-31
2,435,131 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
395,089 GBP2023-01-01 ~ 2023-12-31
547,404 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
3,408,765 GBP2023-01-01 ~ 2023-12-31
4,684,062 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
470,604 GBP2023-01-01 ~ 2023-12-31
654,362 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
87,865 GBP2023-01-01 ~ 2023-12-31
85,890 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
3,967,234 GBP2023-01-01 ~ 2023-12-31
5,424,314 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
132023-01-01 ~ 2023-12-31
102022-01-01 ~ 2022-12-31
Director Remuneration
2,159,081 GBP2023-01-01 ~ 2023-12-31
2,765,987 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
45,454 GBP2023-01-01 ~ 2023-12-31
47,314 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
144,590 GBP2023-01-01 ~ 2023-12-31
144,638 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
128,294 GBP2023-01-01 ~ 2023-12-31
128,582 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
96,011 GBP2023-12-31
96,259 GBP2022-12-31
Computers
117,593 GBP2023-12-31
109,125 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
505,851 GBP2023-12-31
497,631 GBP2022-12-31
Property, Plant & Equipment - Increase or decrease due to transfers between classes
-482 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
80,629 GBP2023-12-31
71,067 GBP2022-12-31
Computers
104,238 GBP2023-12-31
97,938 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
429,056 GBP2023-12-31
383,993 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
9,767 GBP2023-01-01 ~ 2023-12-31
Computers
6,486 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
45,454 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Furniture and fittings
15,382 GBP2023-12-31
25,192 GBP2022-12-31
Computers
13,355 GBP2023-12-31
11,187 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
62,331 GBP2023-12-31
61,463 GBP2022-12-31
Other Debtors
Current
301,722 GBP2023-12-31
308,223 GBP2022-12-31
Prepayments
Current
1,995,350 GBP2023-12-31
2,119,284 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,359,403 GBP2023-12-31
2,488,970 GBP2022-12-31
Trade Creditors/Trade Payables
Current
240,779 GBP2023-12-31
162,969 GBP2022-12-31
Corporation Tax Payable
Current
133,147 GBP2023-12-31
127,658 GBP2022-12-31
Other Taxation & Social Security Payable
Current
213,803 GBP2023-12-31
318,001 GBP2022-12-31
Other Creditors
Current
13,154 GBP2023-12-31
22,276 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
124,702 GBP2023-12-31
396,027 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
396,424 GBP2023-12-31
388,537 GBP2022-12-31
Between one and five year
515,191 GBP2023-12-31
897,406 GBP2022-12-31
More than five year
14,209 GBP2022-12-31
All periods
911,615 GBP2023-12-31
1,300,152 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
6,731 GBP2023-12-31
6,682 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
6,731 GBP2023-12-31
6,682 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,326,000 shares2023-12-31