Par Value of Share
Class 1 ordinary share
12022-01-01 ~ 2022-12-31
Turnover/Revenue
1,043,858 GBP2022-01-01 ~ 2022-12-31
653,731 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-626,165 GBP2022-01-01 ~ 2022-12-31
-404,210 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
417,693 GBP2022-01-01 ~ 2022-12-31
249,521 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-330,972 GBP2022-01-01 ~ 2022-12-31
-334,846 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
88,096 GBP2022-01-01 ~ 2022-12-31
-36,995 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,071 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-10,982 GBP2022-01-01 ~ 2022-12-31
-8,494 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
78,185 GBP2022-01-01 ~ 2022-12-31
-45,489 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
70,748 GBP2022-01-01 ~ 2022-12-31
-32,565 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
15,071 GBP2022-12-31
96,868 GBP2021-12-31
Fixed Assets - Investments
100 GBP2022-12-31
100 GBP2021-12-31
Fixed Assets
15,171 GBP2022-12-31
96,968 GBP2021-12-31
Total Inventories
39,268 GBP2022-12-31
40,000 GBP2021-12-31
Debtors
237,842 GBP2022-12-31
139,589 GBP2021-12-31
Cash at bank and in hand
45,028 GBP2022-12-31
60,437 GBP2021-12-31
Current Assets
322,138 GBP2022-12-31
240,026 GBP2021-12-31
Net Current Assets/Liabilities
115,462 GBP2022-12-31
114,430 GBP2021-12-31
Total Assets Less Current Liabilities
130,633 GBP2022-12-31
211,398 GBP2021-12-31
Net Assets/Liabilities
-60,396 GBP2022-12-31
-59,144 GBP2021-12-31
Equity
Called up share capital
50,000 GBP2022-12-31
50,000 GBP2021-12-31
50,000 GBP2020-12-31
Retained earnings (accumulated losses)
-110,396 GBP2022-12-31
-109,144 GBP2021-12-31
-46,579 GBP2020-12-31
Equity
-60,396 GBP2022-12-31
-59,144 GBP2021-12-31
3,421 GBP2020-12-31
Dividends Paid
Retained earnings (accumulated losses)
-72,000 GBP2022-01-01 ~ 2022-12-31
-30,000 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
-72,000 GBP2022-01-01 ~ 2022-12-31
-30,000 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
70,748 GBP2022-01-01 ~ 2022-12-31
-32,565 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
70,748 GBP2022-01-01 ~ 2022-12-31
-32,565 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
82022-01-01 ~ 2022-12-31
102021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
8,417 GBP2022-01-01 ~ 2022-12-31
5,911 GBP2021-01-01 ~ 2021-12-31
Current Tax for the Period
19,402 GBP2022-01-01 ~ 2022-12-31
-22,250 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
79,550 GBP2022-12-31
69,892 GBP2021-12-31
Motor vehicles
103,318 GBP2022-12-31
189,514 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
200,158 GBP2022-12-31
276,696 GBP2021-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-86,196 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Disposals
-86,196 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
17,290 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
64,482 GBP2022-12-31
56,065 GBP2021-12-31
Motor vehicles
103,315 GBP2022-12-31
106,473 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
185,087 GBP2022-12-31
179,828 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
8,417 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
20,700 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
29,117 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-23,858 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-23,858 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
17,290 GBP2022-12-31
Property, Plant & Equipment
Furniture and fittings
15,068 GBP2022-12-31
13,827 GBP2021-12-31
Motor vehicles
3 GBP2022-12-31
83,041 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
189,514 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
106,473 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
20,700 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
3 GBP2022-12-31
Under hire purchased contracts or finance leases, Motor vehicles
83,041 GBP2021-12-31
Investments in Group Undertakings
Cost valuation
100 GBP2021-12-31
Investments in Group Undertakings
100 GBP2022-12-31
100 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
79,252 GBP2022-12-31
8,922 GBP2021-12-31
Other Debtors
Current
38,358 GBP2022-12-31
6,023 GBP2021-12-31
Prepayments/Accrued Income
Current
3,999 GBP2022-12-31
90,476 GBP2021-12-31
Debtors
Amounts falling due within one year, Current
237,842 GBP2022-12-31
139,589 GBP2021-12-31
Bank Borrowings/Overdrafts
Current
88,255 GBP2022-12-31
53,388 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Current
5,525 GBP2021-12-31
Trade Creditors/Trade Payables
Current
24,243 GBP2022-12-31
56,057 GBP2021-12-31
Corporation Tax Payable
Current
53,610 GBP2022-12-31
1,974 GBP2021-12-31
Other Creditors
Current
3,557 GBP2022-12-31
4,418 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
5,153 GBP2022-12-31
3,181 GBP2021-12-31
Bank Borrowings/Overdrafts
Between one and two years, Non-current
58,527 GBP2022-12-31
Non-current, Between one and two years
60,161 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Non-current
7,387 GBP2021-12-31
Between one and five year, hire purchase agreements
7,387 GBP2021-12-31
hire purchase agreements
12,912 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
5,694 GBP2022-12-31
17,659 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,000 shares2022-12-31