Cost of Sales
-137,745 GBP2023-01-01 ~ 2023-12-31
-98,737 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-670,401 GBP2023-01-01 ~ 2023-12-31
-640,411 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
181,384 GBP2023-01-01 ~ 2023-12-31
-73,974 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-24,850 GBP2023-01-01 ~ 2023-12-31
4,087 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
156,534 GBP2023-01-01 ~ 2023-12-31
-69,887 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
19,249 GBP2023-12-31
24,185 GBP2022-12-31
Debtors
97,562 GBP2023-12-31
107,918 GBP2022-12-31
Cash at bank and in hand
478,993 GBP2023-12-31
292,078 GBP2022-12-31
Current Assets
576,555 GBP2023-12-31
399,996 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-83,165 GBP2023-12-31
-68,076 GBP2022-12-31
Net Current Assets/Liabilities
493,390 GBP2023-12-31
331,920 GBP2022-12-31
Total Assets Less Current Liabilities
512,639 GBP2023-12-31
356,105 GBP2022-12-31
Equity
Called up share capital
1,200 GBP2023-12-31
1,200 GBP2022-12-31
1,200 GBP2021-12-31
Retained earnings (accumulated losses)
511,439 GBP2023-12-31
354,905 GBP2022-12-31
424,792 GBP2021-12-31
Equity
512,639 GBP2023-12-31
356,105 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
156,534 GBP2023-01-01 ~ 2023-12-31
-69,887 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
10,200 GBP2023-01-01 ~ 2023-12-31
10,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
52023-01-01 ~ 2023-12-31
52022-01-01 ~ 2022-12-31
Wages/Salaries
473,662 GBP2023-01-01 ~ 2023-12-31
445,533 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
31,344 GBP2023-01-01 ~ 2023-12-31
20,255 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
557,488 GBP2023-01-01 ~ 2023-12-31
514,412 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
208,603 GBP2023-01-01 ~ 2023-12-31
205,067 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
4,711 GBP2023-12-31
27,083 GBP2022-12-31
Plant and equipment
6,228 GBP2023-12-31
26,852 GBP2022-12-31
Furniture and fittings
16,052 GBP2023-12-31
16,052 GBP2022-12-31
Computers
74,065 GBP2023-12-31
84,423 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
101,056 GBP2023-12-31
154,410 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-20,624 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Computers
-15,329 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-58,325 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
3,926 GBP2023-12-31
25,356 GBP2022-12-31
Plant and equipment
5,801 GBP2023-12-31
25,203 GBP2022-12-31
Furniture and fittings
15,344 GBP2023-12-31
15,167 GBP2022-12-31
Computers
56,736 GBP2023-12-31
64,499 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
81,807 GBP2023-12-31
130,225 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
942 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
378 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
177 GBP2023-01-01 ~ 2023-12-31
Computers
6,326 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
7,823 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-19,780 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Computers
-14,089 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-56,241 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Improvements to leasehold property
785 GBP2023-12-31
1,727 GBP2022-12-31
Plant and equipment
427 GBP2023-12-31
1,649 GBP2022-12-31
Furniture and fittings
708 GBP2023-12-31
885 GBP2022-12-31
Computers
17,329 GBP2023-12-31
19,924 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
43,027 GBP2023-12-31
85,964 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
37,937 GBP2023-12-31
19,579 GBP2022-12-31
Prepayments/Accrued Income
Current
16,598 GBP2023-12-31
2,375 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
97,562 GBP2023-12-31
107,918 GBP2022-12-31
Trade Creditors/Trade Payables
Current
235 GBP2023-12-31
4,017 GBP2022-12-31
Corporation Tax Payable
Current
12,850 GBP2023-12-31
0 GBP2022-12-31
Other Taxation & Social Security Payable
Current
26,361 GBP2023-12-31
22,950 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
43,719 GBP2023-12-31
41,109 GBP2022-12-31
Creditors
Current
83,165 GBP2023-12-31
68,076 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
40,000 GBP2023-12-31
37,500 GBP2022-12-31
Between two and five year
60,000 GBP2023-12-31
93,750 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
100,000 GBP2023-12-31
131,250 GBP2022-12-31