Average Number of Employees
172023-01-01 ~ 2023-12-31
152022-01-01 ~ 2022-12-31
Turnover/Revenue
23,478,194 GBP2023-01-01 ~ 2023-12-31
72,777,101 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
-4,947,200 GBP2023-01-01 ~ 2023-12-31
-3,768,302 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
18,530,994 GBP2023-01-01 ~ 2023-12-31
69,008,799 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-12,018,430 GBP2023-01-01 ~ 2023-12-31
-12,703,364 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
6,512,564 GBP2023-01-01 ~ 2023-12-31
56,305,435 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
255,122 GBP2023-01-01 ~ 2023-12-31
28,597 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-170,387 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
6,597,299 GBP2023-01-01 ~ 2023-12-31
56,334,032 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
5,741,308 GBP2023-01-01 ~ 2023-12-31
46,055,641 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
348,511 GBP2023-12-31
359,228 GBP2022-12-31
Debtors
Non-current
254,518 GBP2023-12-31
254,518 GBP2022-12-31
Current
7,457,503 GBP2023-12-31
59,495,128 GBP2022-12-31
Cash at bank and in hand
6,461,346 GBP2023-12-31
5,331,598 GBP2022-12-31
Current Assets
14,173,367 GBP2023-12-31
65,081,244 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-5,646,295 GBP2023-12-31
-17,306,197 GBP2022-12-31
Net Current Assets/Liabilities
8,527,072 GBP2023-12-31
47,775,047 GBP2022-12-31
Net Assets/Liabilities
8,792,072 GBP2023-12-31
48,050,764 GBP2022-12-31
Equity
Called up share capital
1,000,000 GBP2023-12-31
1,000,000 GBP2022-12-31
1,000,000 GBP2022-01-01
Retained earnings (accumulated losses)
7,792,072 GBP2023-12-31
47,050,764 GBP2022-12-31
995,123 GBP2022-01-01
Equity
8,792,072 GBP2023-12-31
48,050,764 GBP2022-12-31
1,995,123 GBP2022-01-01
Profit/Loss
Retained earnings (accumulated losses)
5,741,308 GBP2023-01-01 ~ 2023-12-31
46,055,641 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-45,000,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-45,000,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
177,488 GBP2023-01-01 ~ 2023-12-31
99,209 GBP2022-01-01 ~ 2022-12-31
Cash and Cash Equivalents
6,461,346 GBP2023-12-31
5,331,598 GBP2022-12-31
2,407,041 GBP2022-01-01
Property, Plant & Equipment - Depreciation rate used
Motor vehicles
252023-01-01 ~ 2023-12-31
Office equipment
252023-01-01 ~ 2023-12-31
Computers
332023-01-01 ~ 2023-12-31
Wages/Salaries
7,582,814 GBP2023-01-01 ~ 2023-12-31
8,566,992 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
1,094,053 GBP2023-01-01 ~ 2023-12-31
1,245,871 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
8,819,047 GBP2023-01-01 ~ 2023-12-31
9,919,055 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
2,016,150 GBP2023-01-01 ~ 2023-12-31
1,750,000 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
38,748 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
1,551,721 GBP2023-01-01 ~ 2023-12-31
10,703,466 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
182,684 GBP2023-12-31
207,475 GBP2022-12-31
Office equipment
212,112 GBP2023-12-31
164,167 GBP2022-12-31
Computers
288,627 GBP2023-12-31
172,522 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
683,423 GBP2023-12-31
544,164 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-207,475 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-207,475 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
8,849 GBP2022-12-31
Office equipment
83,183 GBP2022-12-31
Computers
92,904 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
184,936 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
49,110 GBP2023-01-01 ~ 2023-12-31
Office equipment, Owned/Freehold
50,309 GBP2023-01-01 ~ 2023-12-31
Computers, Owned/Freehold
78,069 GBP2023-01-01 ~ 2023-12-31
Owned/Freehold
177,488 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-27,512 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-27,512 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
30,447 GBP2023-12-31
Office equipment
133,492 GBP2023-12-31
Computers
170,973 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
334,912 GBP2023-12-31
Property, Plant & Equipment
Motor vehicles
152,237 GBP2023-12-31
198,626 GBP2022-12-31
Office equipment
78,620 GBP2023-12-31
80,984 GBP2022-12-31
Computers
117,654 GBP2023-12-31
79,618 GBP2022-12-31
Other Debtors
Non-current
254,518 GBP2023-12-31
254,518 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,144,209 GBP2023-12-31
232,187 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
4,400,000 GBP2023-12-31
9,699,065 GBP2022-12-31
Other Debtors
Current
473,988 GBP2023-12-31
407,576 GBP2022-12-31
Prepayments/Accrued Income
Current
439,306 GBP2023-12-31
49,156,300 GBP2022-12-31
Trade Creditors/Trade Payables
Current
397,077 GBP2023-12-31
472,565 GBP2022-12-31
Corporation Tax Payable
Current
327,570 GBP2023-12-31
10,476,192 GBP2022-12-31
Taxation/Social Security Payable
Current
182,991 GBP2023-12-31
167,934 GBP2022-12-31
Other Creditors
Current
25,107 GBP2023-12-31
28,811 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
4,713,550 GBP2023-12-31
6,160,695 GBP2022-12-31
Creditors
Current
5,646,295 GBP2023-12-31
17,306,197 GBP2022-12-31
Net Deferred Tax Liability/Asset
-83,511 GBP2023-12-31
-83,511 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-83,511 GBP2023-12-31
-83,511 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000,000 shares2023-12-31
1,000,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
289,397 GBP2023-12-31
291,397 GBP2022-12-31
Between one and five year
265,831 GBP2023-12-31
542,028 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
555,228 GBP2023-12-31
833,425 GBP2022-12-31