Par Value of Share
Class 1 ordinary share
12022-01-01 ~ 2022-12-31
Turnover/Revenue
60,965,602 GBP2022-01-01 ~ 2022-12-31
1,673,540 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
58,232,139 GBP2022-01-01 ~ 2022-12-31
1,117,320 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
2,733,463 GBP2022-01-01 ~ 2022-12-31
556,220 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
2,615,041 GBP2022-01-01 ~ 2022-12-31
2,279,528 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
622,187 GBP2022-01-01 ~ 2022-12-31
-1,136,794 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
42,346 GBP2022-01-01 ~ 2022-12-31
6,473 GBP2021-01-01 ~ 2021-12-31
Interest Payable/Similar Charges (Finance Costs)
17,058 GBP2022-01-01 ~ 2022-12-31
3,557 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
647,475 GBP2022-01-01 ~ 2022-12-31
-853,453 GBP2021-01-01 ~ 2021-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
14,639 GBP2022-01-01 ~ 2022-12-31
20,280 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
632,836 GBP2022-01-01 ~ 2022-12-31
-873,733 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
632,836 GBP2022-01-01 ~ 2022-12-31
-873,733 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
15,380 GBP2022-12-31
38,822 GBP2021-12-31
Property, Plant & Equipment
115,777 GBP2022-12-31
118,823 GBP2021-12-31
Fixed Assets - Investments
1 GBP2022-12-31
1 GBP2021-12-31
Investment Property
1,718,728 GBP2022-12-31
1,718,728 GBP2021-12-31
Fixed Assets
1,849,886 GBP2022-12-31
1,876,374 GBP2021-12-31
Debtors
13,341,548 GBP2022-12-31
7,691,034 GBP2021-12-31
Cash at bank and in hand
5,803,961 GBP2022-12-31
2,671,926 GBP2021-12-31
Current Assets
19,145,509 GBP2022-12-31
10,362,960 GBP2021-12-31
Creditors
Current
16,842,142 GBP2022-12-31
8,480,157 GBP2021-12-31
Net Current Assets/Liabilities
2,303,367 GBP2022-12-31
1,882,803 GBP2021-12-31
Total Assets Less Current Liabilities
4,153,253 GBP2022-12-31
3,759,177 GBP2021-12-31
Creditors
Non-current
-749,467 GBP2022-12-31
-885,734 GBP2021-12-31
Net Assets/Liabilities
3,342,787 GBP2022-12-31
2,827,083 GBP2021-12-31
Equity
Called up share capital
33,333 GBP2022-12-31
33,333 GBP2021-12-31
33,333 GBP2020-12-31
Capital redemption reserve
375,000 GBP2022-12-31
375,000 GBP2021-12-31
375,000 GBP2020-12-31
Retained earnings (accumulated losses)
2,934,454 GBP2022-12-31
2,418,750 GBP2021-12-31
3,407,483 GBP2020-12-31
Equity
3,342,787 GBP2022-12-31
2,827,083 GBP2021-12-31
3,815,816 GBP2020-12-31
Dividends Paid
Retained earnings (accumulated losses)
-117,132 GBP2022-01-01 ~ 2022-12-31
-115,000 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
-117,132 GBP2022-01-01 ~ 2022-12-31
-115,000 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
632,836 GBP2022-01-01 ~ 2022-12-31
-873,733 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
1,510,910 GBP2022-01-01 ~ 2022-12-31
1,200,558 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
139,096 GBP2022-01-01 ~ 2022-12-31
92,890 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
30,580 GBP2022-01-01 ~ 2022-12-31
28,857 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
1,680,586 GBP2022-01-01 ~ 2022-12-31
1,322,305 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
512022-01-01 ~ 2022-12-31
522021-01-01 ~ 2021-12-31
Director Remuneration
217,254 GBP2022-01-01 ~ 2022-12-31
128,841 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
43,245 GBP2022-01-01 ~ 2022-12-31
26,160 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
26,500 GBP2022-01-01 ~ 2022-12-31
16,000 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Computer software
323,070 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
220,213 GBP2022-12-31
180,014 GBP2021-12-31
Motor vehicles
167,893 GBP2022-12-31
167,893 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
388,106 GBP2022-12-31
347,907 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
158,590 GBP2022-12-31
133,396 GBP2021-12-31
Motor vehicles
113,739 GBP2022-12-31
95,688 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
272,329 GBP2022-12-31
229,084 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
25,194 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
18,051 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
43,245 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Furniture and fittings
61,623 GBP2022-12-31
46,618 GBP2021-12-31
Motor vehicles
54,154 GBP2022-12-31
72,205 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
160,604 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
89,085 GBP2021-12-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Motor vehicles
71,519 GBP2021-12-31
Investments in Group Undertakings
Cost valuation
1 GBP2021-12-31
Investments in Group Undertakings
1 GBP2022-12-31
1 GBP2021-12-31
Investment Property - Fair Value Model
1,718,728 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
10,161,895 GBP2022-12-31
5,829,516 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
923,811 GBP2022-12-31
913,749 GBP2021-12-31
Other Debtors
Current
14,079 GBP2022-12-31
9,364 GBP2021-12-31
Amount of corporation tax that is recoverable
Current
13,636 GBP2022-12-31
110,779 GBP2021-12-31
Amount of value-added tax that is recoverable
Current
125,032 GBP2022-12-31
60,149 GBP2021-12-31
Prepayments/Accrued Income
Current
239,400 GBP2022-12-31
87,820 GBP2021-12-31
Debtors
Current, Amounts falling due within one year
13,097,564 GBP2022-12-31
7,691,034 GBP2021-12-31
Bank Borrowings/Overdrafts
Current
221,433 GBP2022-12-31
136,267 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Current
9,217 GBP2021-12-31
Trade Creditors/Trade Payables
Current
16,185,498 GBP2022-12-31
8,132,529 GBP2021-12-31
Amounts owed to group undertakings
Current
30,000 GBP2022-12-31
30,000 GBP2021-12-31
Other Taxation & Social Security Payable
Current
40,282 GBP2022-12-31
31,492 GBP2021-12-31
Other Creditors
Current
109,112 GBP2022-12-31
16,547 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
255,817 GBP2022-12-31
108,323 GBP2021-12-31
Bank Borrowings/Overdrafts
Non-current
749,467 GBP2022-12-31
885,734 GBP2021-12-31
Bank Borrowings
Current, Amounts falling due within one year
221,433 GBP2022-12-31
136,267 GBP2021-12-31
Non-current, Between one and two years
204,400 GBP2021-12-31
Between two and five year, Non-current
545,067 GBP2022-12-31
613,200 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
6,122 GBP2022-12-31
7,356 GBP2021-12-31
Between one and five year
792 GBP2022-12-31
6,915 GBP2021-12-31
All periods
6,914 GBP2022-12-31
14,271 GBP2021-12-31
Bank Borrowings
Secured
970,900 GBP2022-12-31
1,022,001 GBP2021-12-31
Total Borrowings
Secured
970,900 GBP2022-12-31
1,031,218 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
60,999 GBP2022-12-31
46,360 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
33,333 shares2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
632,836 GBP2022-01-01 ~ 2022-12-31