Par Value of Share
Class 1 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
18,512,769 GBP2023-01-01 ~ 2023-12-31
18,403,521 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
13,516,083 GBP2023-01-01 ~ 2023-12-31
14,490,486 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
4,996,686 GBP2023-01-01 ~ 2023-12-31
3,913,035 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
4,150,040 GBP2023-01-01 ~ 2023-12-31
3,621,156 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
846,646 GBP2023-01-01 ~ 2023-12-31
291,879 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
18 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
3,174 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
846,664 GBP2023-01-01 ~ 2023-12-31
288,705 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
208,085 GBP2023-01-01 ~ 2023-12-31
65,130 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
638,579 GBP2023-01-01 ~ 2023-12-31
223,575 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
638,579 GBP2023-01-01 ~ 2023-12-31
223,575 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
31,148 GBP2023-12-31
72,394 GBP2022-12-31
Total Inventories
31,050 GBP2023-12-31
31,050 GBP2022-12-31
Debtors
3,186,417 GBP2023-12-31
4,623,493 GBP2022-12-31
Cash at bank and in hand
3,008,969 GBP2023-12-31
1,375,303 GBP2022-12-31
Current Assets
6,226,436 GBP2023-12-31
6,029,846 GBP2022-12-31
Creditors
Current
2,638,257 GBP2023-12-31
2,512,495 GBP2022-12-31
Net Current Assets/Liabilities
3,588,179 GBP2023-12-31
3,517,351 GBP2022-12-31
Total Assets Less Current Liabilities
3,619,327 GBP2023-12-31
3,589,745 GBP2022-12-31
Net Assets/Liabilities
3,617,533 GBP2023-12-31
3,578,954 GBP2022-12-31
Equity
Called up share capital
2 GBP2023-12-31
2 GBP2022-12-31
2 GBP2021-12-31
Retained earnings (accumulated losses)
3,617,531 GBP2023-12-31
3,578,952 GBP2022-12-31
3,955,377 GBP2021-12-31
Equity
3,617,533 GBP2023-12-31
3,578,954 GBP2022-12-31
3,955,379 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-600,000 GBP2023-01-01 ~ 2023-12-31
-600,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-600,000 GBP2023-01-01 ~ 2023-12-31
-600,000 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
638,579 GBP2023-01-01 ~ 2023-12-31
223,575 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
6,779,197 GBP2023-01-01 ~ 2023-12-31
6,566,911 GBP2022-01-01 ~ 2022-12-31
Social Security Costs
647,572 GBP2023-01-01 ~ 2023-12-31
664,160 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
135,673 GBP2023-01-01 ~ 2023-12-31
131,092 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
7,562,442 GBP2023-01-01 ~ 2023-12-31
7,362,163 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
2242023-01-01 ~ 2023-12-31
2352022-01-01 ~ 2022-12-31
Director Remuneration
427,780 GBP2023-01-01 ~ 2023-12-31
424,280 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
41,246 GBP2023-01-01 ~ 2023-12-31
30,169 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
14,500 GBP2023-01-01 ~ 2023-12-31
13,500 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
217,082 GBP2023-01-01 ~ 2023-12-31
67,052 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
211,666 GBP2023-01-01 ~ 2023-12-31
54,854 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
177,379 GBP2022-12-31
Furniture and fittings
11,880 GBP2022-12-31
Motor vehicles
17,995 GBP2022-12-31
Computers
454,660 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
661,914 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
177,379 GBP2023-12-31
177,379 GBP2022-12-31
Furniture and fittings
11,880 GBP2023-12-31
11,880 GBP2022-12-31
Motor vehicles
17,995 GBP2023-12-31
15,000 GBP2022-12-31
Computers
423,512 GBP2023-12-31
385,261 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
630,766 GBP2023-12-31
589,520 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
2,995 GBP2023-01-01 ~ 2023-12-31
Computers
38,251 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
41,246 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Computers
31,148 GBP2023-12-31
69,399 GBP2022-12-31
Motor vehicles
2,995 GBP2022-12-31
Merchandise
31,050 GBP2023-12-31
31,050 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
2,395,128 GBP2023-12-31
2,608,282 GBP2022-12-31
Other Debtors
Current
25,980 GBP2023-12-31
21,780 GBP2022-12-31
Prepayments/Accrued Income
Current
464,309 GBP2023-12-31
387,062 GBP2022-12-31
Debtors
Amounts falling due within one year, Current
3,186,417 GBP2023-12-31
4,623,493 GBP2022-12-31
Trade Creditors/Trade Payables
Current
1,245,471 GBP2023-12-31
1,574,205 GBP2022-12-31
Corporation Tax Payable
Current
217,064 GBP2023-12-31
70,226 GBP2022-12-31
Other Taxation & Social Security Payable
Current
211,061 GBP2023-12-31
208,442 GBP2022-12-31
Accrued Liabilities
Current
438,942 GBP2023-12-31
258,894 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
60,000 GBP2023-12-31
60,000 GBP2022-12-31
Between one and five year
25,000 GBP2023-12-31
85,000 GBP2022-12-31
All periods
85,000 GBP2023-12-31
145,000 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,794 GBP2023-12-31
10,791 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
638,579 GBP2023-01-01 ~ 2023-12-31