Cost of Sales
-7,852,100 GBP2023-01-01 ~ 2023-12-31
-6,592,483 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-4,227,681 GBP2023-01-01 ~ 2023-12-31
-3,521,742 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
52,340 GBP2023-01-01 ~ 2023-12-31
460,629 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
459,171 GBP2023-01-01 ~ 2023-12-31
3,116,681 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-71,526 GBP2023-01-01 ~ 2023-12-31
2,596,897 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Other
80,751 GBP2023-12-31
0 GBP2022-12-31
Property, Plant & Equipment
319,790 GBP2023-12-31
224,744 GBP2022-12-31
Fixed Assets - Investments
0 GBP2023-12-31
1,050 GBP2022-12-31
Fixed Assets
400,541 GBP2023-12-31
225,794 GBP2022-12-31
Debtors
3,816,889 GBP2023-12-31
4,009,180 GBP2022-12-31
Cash at bank and in hand
2,117,040 GBP2023-12-31
2,883,550 GBP2022-12-31
Current Assets
5,933,929 GBP2023-12-31
6,892,730 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-2,931,599 GBP2023-12-31
-2,919,075 GBP2022-12-31
Net Current Assets/Liabilities
3,002,330 GBP2023-12-31
3,973,655 GBP2022-12-31
Total Assets Less Current Liabilities
3,402,871 GBP2023-12-31
4,199,449 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-483,333 GBP2023-12-31
-689,022 GBP2022-12-31
Net Assets/Liabilities
2,854,335 GBP2023-12-31
3,468,949 GBP2022-12-31
Equity
Called up share capital
5 GBP2023-12-31
5 GBP2022-12-31
5 GBP2021-12-31
Retained earnings (accumulated losses)
2,854,330 GBP2023-12-31
3,468,944 GBP2022-12-31
1,746,496 GBP2021-12-31
Equity
2,854,335 GBP2023-12-31
3,468,949 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-71,526 GBP2023-01-01 ~ 2023-12-31
2,596,897 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-874,449 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-543,088 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
12,000 GBP2023-01-01 ~ 2023-12-31
12,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1682023-01-01 ~ 2023-12-31
1522022-01-01 ~ 2022-12-31
Wages/Salaries
9,163,046 GBP2023-01-01 ~ 2023-12-31
7,888,249 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
23,725 GBP2023-01-01 ~ 2023-12-31
1,995 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Computer software
101,129 GBP2023-12-31
0 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
98,801 GBP2023-12-31
55,095 GBP2022-12-31
Furniture and fittings
357,559 GBP2023-12-31
240,372 GBP2022-12-31
Computers
305,966 GBP2023-12-31
262,421 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
762,326 GBP2023-12-31
557,888 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
49,290 GBP2023-12-31
34,914 GBP2022-12-31
Furniture and fittings
178,457 GBP2023-12-31
153,208 GBP2022-12-31
Computers
214,789 GBP2023-12-31
145,022 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
442,536 GBP2023-12-31
333,144 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
14,376 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
25,249 GBP2023-01-01 ~ 2023-12-31
Computers
69,767 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
109,392 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
49,511 GBP2023-12-31
20,181 GBP2022-12-31
Furniture and fittings
179,102 GBP2023-12-31
87,164 GBP2022-12-31
Computers
91,177 GBP2023-12-31
117,399 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,669,803 GBP2023-12-31
2,546,066 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
751,395 GBP2023-12-31
1,113,421 GBP2022-12-31
Other Debtors
Current
113,416 GBP2023-12-31
113,532 GBP2022-12-31
Prepayments/Accrued Income
Current
282,275 GBP2023-12-31
236,161 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
3,816,889 GBP2023-12-31
4,009,180 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
200,000 GBP2023-12-31
200,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
537,010 GBP2023-12-31
426,265 GBP2022-12-31
Amounts owed to group undertakings
Current
1,050 GBP2023-12-31
0 GBP2022-12-31
Corporation Tax Payable
Current
202,761 GBP2023-12-31
277,789 GBP2022-12-31
Other Taxation & Social Security Payable
Current
625,470 GBP2023-12-31
799,249 GBP2022-12-31
Other Creditors
Current
419,845 GBP2023-12-31
473,905 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
939,774 GBP2023-12-31
735,276 GBP2022-12-31
Creditors
Current
2,931,599 GBP2023-12-31
2,919,075 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
483,333 GBP2023-12-31
683,333 GBP2022-12-31
Creditors
Non-current
483,333 GBP2023-12-31
689,022 GBP2022-12-31
Bank Borrowings
683,333 GBP2023-12-31
883,333 GBP2022-12-31
Total Borrowings
Current
200,000 GBP2023-12-31
200,000 GBP2022-12-31
Non-current
483,333 GBP2023-12-31
683,333 GBP2022-12-31
Amounts received in advance for goods or services to be provided in the future
5,689 GBP2023-12-31
12,280 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
38,750 shares2023-12-31
Par Value of Share
Class 1 ordinary share
0.01 GBP2023-01-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
14,372 shares2023-12-31
Par Value of Share
Class 2 ordinary share
0.01 GBP2023-01-01 ~ 2023-12-31
Equity
Called up share capital
5 GBP2023-12-31
5 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
244,438 GBP2023-12-31
437,917 GBP2022-12-31
Between two and five year
323,589 GBP2023-12-31
126,924 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
564,841 GBP2022-12-31