Average Number of Employees
592021-01-01 ~ 2021-12-31
592020-01-01 ~ 2020-12-31
Turnover/Revenue
5,267,250 GBP2021-01-01 ~ 2021-12-31
4,400,638 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
-729,115 GBP2021-01-01 ~ 2021-12-31
-620,473 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
4,538,135 GBP2021-01-01 ~ 2021-12-31
3,780,165 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
-3,118,831 GBP2021-01-01 ~ 2021-12-31
-2,863,175 GBP2020-01-01 ~ 2020-12-31
Operating Profit/Loss
1,419,304 GBP2021-01-01 ~ 2021-12-31
1,143,764 GBP2020-01-01 ~ 2020-12-31
Other Interest Receivable/Similar Income (Finance Income)
776 GBP2021-01-01 ~ 2021-12-31
4,875 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
1,420,080 GBP2021-01-01 ~ 2021-12-31
1,148,639 GBP2020-01-01 ~ 2020-12-31
Equity
Retained earnings (accumulated losses)
1,351,814 GBP2021-12-31
1,201,841 GBP2020-12-31
1,022,071 GBP2020-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,149,973 GBP2021-01-01 ~ 2021-12-31
929,770 GBP2020-01-01 ~ 2020-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,000,000 GBP2021-01-01 ~ 2021-12-31
-750,000 GBP2020-01-01 ~ 2020-12-31
Intangible Assets
124,750 GBP2021-12-31
157,750 GBP2020-12-31
Property, Plant & Equipment
74,479 GBP2021-12-31
79,397 GBP2020-12-31
Fixed Assets
199,229 GBP2021-12-31
237,147 GBP2020-12-31
Total Inventories
13,449 GBP2021-12-31
16,720 GBP2020-12-31
Debtors
Current
379,679 GBP2021-12-31
437,290 GBP2020-12-31
Cash at bank and in hand
4,016,930 GBP2021-12-31
2,500,386 GBP2020-12-31
Current Assets
4,410,058 GBP2021-12-31
2,954,396 GBP2020-12-31
Creditors
Current, Amounts falling due within one year
-1,933,614 GBP2020-12-31
Net Current Assets/Liabilities
1,205,896 GBP2021-12-31
1,020,782 GBP2020-12-31
Total Assets Less Current Liabilities
1,405,125 GBP2021-12-31
1,257,929 GBP2020-12-31
Net Assets/Liabilities
1,401,814 GBP2021-12-31
1,251,841 GBP2020-12-31
Equity
Called up share capital
50,000 GBP2021-12-31
50,000 GBP2020-12-31
Equity
1,401,814 GBP2021-12-31
1,251,841 GBP2020-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-2,934 GBP2021-01-01 ~ 2021-12-31
-2,016 GBP2020-01-01 ~ 2020-12-31
Tax Expense/Credit at Applicable Tax Rate
269,815 GBP2021-01-01 ~ 2021-12-31
218,241 GBP2020-01-01 ~ 2020-12-31
Intangible Assets - Gross Cost
Development expenditure
166,000 GBP2021-12-31
166,000 GBP2020-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
41,250 GBP2021-12-31
8,250 GBP2020-12-31
Intangible Assets
Development expenditure
124,750 GBP2021-12-31
157,750 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
65,585 GBP2021-12-31
65,585 GBP2020-12-31
Computers
306,278 GBP2021-12-31
283,346 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
493,697 GBP2021-12-31
463,285 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
42,112 GBP2020-12-31
Computers
231,359 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
383,888 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers, Owned/Freehold
25,868 GBP2021-01-01 ~ 2021-12-31
Owned/Freehold
35,330 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
49,458 GBP2021-12-31
Computers
257,227 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
419,218 GBP2021-12-31
Property, Plant & Equipment
Furniture and fittings
16,127 GBP2021-12-31
23,473 GBP2020-12-31
Computers
49,051 GBP2021-12-31
51,987 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
326,866 GBP2021-12-31
393,422 GBP2020-12-31
Amounts Owed by Group Undertakings
Current
26,799 GBP2021-12-31
38,864 GBP2020-12-31
Other Debtors
Current
26,014 GBP2021-12-31
5,004 GBP2020-12-31
Trade Creditors/Trade Payables
Current
44,232 GBP2021-12-31
80,271 GBP2020-12-31
Amounts owed to group undertakings
Current
1,493,778 GBP2021-12-31
435,770 GBP2020-12-31
Taxation/Social Security Payable
Current
301,970 GBP2021-12-31
240,658 GBP2020-12-31
Other Creditors
Current
425,047 GBP2021-12-31
252,572 GBP2020-12-31
Creditors
Current
3,204,162 GBP2021-12-31
1,933,614 GBP2020-12-31
Net Deferred Tax Liability/Asset
3,311 GBP2021-12-31
6,088 GBP2020-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-2,777 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
4,370 GBP2021-12-31
7,304 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
35,000 GBP2021-12-31
60,000 GBP2020-12-31
Between one and five year
35,000 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
35,000 GBP2021-12-31
95,000 GBP2020-12-31