Turnover/Revenue
2,704,258 GBP2022-01-01 ~ 2022-12-31
2,969,269 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-669,142 GBP2022-01-01 ~ 2022-12-31
-587,200 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
2,035,116 GBP2022-01-01 ~ 2022-12-31
2,382,069 GBP2021-01-01 ~ 2021-12-31
Distribution Costs
-374,396 GBP2022-01-01 ~ 2022-12-31
-340,275 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-2,063,184 GBP2022-01-01 ~ 2022-12-31
-1,898,873 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
-402,464 GBP2022-01-01 ~ 2022-12-31
142,921 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
361 GBP2022-01-01 ~ 2022-12-31
93 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
-402,103 GBP2022-01-01 ~ 2022-12-31
143,014 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
-298,535 GBP2022-01-01 ~ 2022-12-31
117,051 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
109,115 GBP2022-12-31
114,892 GBP2021-12-31
Fixed Assets - Investments
1 GBP2022-12-31
1 GBP2021-12-31
Fixed Assets
109,116 GBP2022-12-31
114,893 GBP2021-12-31
Debtors
241,763 GBP2022-12-31
178,740 GBP2021-12-31
Cash at bank and in hand
546,499 GBP2022-12-31
1,049,047 GBP2021-12-31
Current Assets
788,262 GBP2022-12-31
1,227,787 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-232,991 GBP2022-12-31
-305,913 GBP2021-12-31
Net Current Assets/Liabilities
555,271 GBP2022-12-31
921,874 GBP2021-12-31
Total Assets Less Current Liabilities
664,387 GBP2022-12-31
1,036,767 GBP2021-12-31
Net Assets/Liabilities
738,232 GBP2022-12-31
1,036,767 GBP2021-12-31
Equity
Called up share capital
8,910 GBP2022-12-31
8,910 GBP2021-12-31
8,910 GBP2020-12-31
Capital redemption reserve
205,715 GBP2022-12-31
205,715 GBP2021-12-31
Retained earnings (accumulated losses)
523,607 GBP2022-12-31
822,142 GBP2021-12-31
702,788 GBP2020-12-31
Equity
738,232 GBP2022-12-31
1,036,767 GBP2021-12-31
917,413 GBP2020-12-31
Profit/Loss
Retained earnings (accumulated losses)
-298,535 GBP2022-01-01 ~ 2022-12-31
117,051 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
14,000 GBP2022-01-01 ~ 2022-12-31
10,800 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
14,970 GBP2022-01-01 ~ 2022-12-31
27,318 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
342022-01-01 ~ 2022-12-31
332021-01-01 ~ 2021-12-31
Wages/Salaries
1,667,980 GBP2022-01-01 ~ 2022-12-31
1,659,828 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
203,589 GBP2022-01-01 ~ 2022-12-31
194,339 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
95,099 GBP2022-01-01 ~ 2022-12-31
80,660 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
1,966,668 GBP2022-01-01 ~ 2022-12-31
1,934,827 GBP2021-01-01 ~ 2021-12-31
Director Remuneration
559,974 GBP2022-01-01 ~ 2022-12-31
590,157 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-56,122 GBP2022-01-01 ~ 2022-12-31
-552 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
91,118 GBP2022-12-31
91,118 GBP2021-12-31
Land and buildings, Under hire purchased contracts or finance leases
49,280 GBP2022-12-31
49,280 GBP2021-12-31
Furniture and fittings
74,086 GBP2022-12-31
125,998 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
214,484 GBP2022-12-31
266,396 GBP2021-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-61,105 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals
-61,105 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
12,764 GBP2022-12-31
10,940 GBP2021-12-31
Land and buildings, Under hire purchased contracts or finance leases
49,280 GBP2022-12-31
49,280 GBP2021-12-31
Furniture and fittings
43,325 GBP2022-12-31
91,284 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
105,369 GBP2022-12-31
151,504 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
1,824 GBP2022-01-01 ~ 2022-12-31
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
13,146 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
14,970 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-61,105 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-61,105 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
78,354 GBP2022-12-31
80,178 GBP2021-12-31
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2022-12-31
0 GBP2021-12-31
Furniture and fittings
30,761 GBP2022-12-31
34,714 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
88,407 GBP2022-12-31
84,533 GBP2021-12-31
Amount of corporation tax that is recoverable
Current
29,723 GBP2022-12-31
0 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
48,001 GBP2022-12-31
27,889 GBP2021-12-31
Other Debtors
Current
7,162 GBP2022-12-31
6,563 GBP2021-12-31
Prepayments/Accrued Income
Current
68,470 GBP2022-12-31
59,755 GBP2021-12-31
Debtors
Current, Amounts falling due within one year
241,763 GBP2022-12-31
178,740 GBP2021-12-31
Trade Creditors/Trade Payables
Current
1,329 GBP2022-12-31
727 GBP2021-12-31
Corporation Tax Payable
Current
0 GBP2022-12-31
29,723 GBP2021-12-31
Other Taxation & Social Security Payable
Current
59,743 GBP2022-12-31
65,718 GBP2021-12-31
Other Creditors
Current
7,389 GBP2022-12-31
2,913 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
164,530 GBP2022-12-31
206,832 GBP2021-12-31
Creditors
Current
232,991 GBP2022-12-31
305,913 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
25,500 GBP2022-12-31
25,500 GBP2021-12-31
Between two and five year
4,122 GBP2022-12-31
4,122 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
29,622 GBP2022-12-31
29,622 GBP2021-12-31