Average Number of Employees
412022-01-01 ~ 2022-12-31
472021-01-01 ~ 2021-12-31
Turnover/Revenue
26,815,032 GBP2022-01-01 ~ 2022-12-31
18,582,479 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-24,361,162 GBP2022-01-01 ~ 2022-12-31
-16,365,728 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
2,453,870 GBP2022-01-01 ~ 2022-12-31
2,216,751 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-2,100,164 GBP2022-01-01 ~ 2022-12-31
-2,180,940 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
411,118 GBP2022-01-01 ~ 2022-12-31
175,931 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
6,125 GBP2022-01-01 ~ 2022-12-31
628 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
358,798 GBP2022-01-01 ~ 2022-12-31
97,331 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
358,798 GBP2022-01-01 ~ 2022-12-31
264,935 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
35,242 GBP2022-12-31
44,502 GBP2021-12-31
Fixed Assets
35,242 GBP2022-12-31
44,502 GBP2021-12-31
Total Inventories
36,360 GBP2022-12-31
13,709 GBP2021-12-31
Debtors
Current
9,022,097 GBP2022-12-31
6,313,855 GBP2021-12-31
Cash at bank and in hand
1,532,973 GBP2022-12-31
1,112,638 GBP2021-12-31
Current Assets
10,591,430 GBP2022-12-31
7,440,202 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-7,532,798 GBP2022-12-31
-4,970,471 GBP2021-12-31
Net Current Assets/Liabilities
3,058,632 GBP2022-12-31
2,469,731 GBP2021-12-31
Total Assets Less Current Liabilities
3,093,874 GBP2022-12-31
2,514,233 GBP2021-12-31
Creditors
Non-current, Amounts falling due after one year
-250,000 GBP2022-12-31
-614,166 GBP2021-12-31
Net Assets/Liabilities
1,655,967 GBP2022-12-31
1,297,169 GBP2021-12-31
Equity
Called up share capital
50,000 GBP2022-12-31
50,000 GBP2021-12-31
50,000 GBP2021-01-01
Other miscellaneous reserve
50,000 GBP2022-12-31
50,000 GBP2021-12-31
50,000 GBP2021-01-01
Retained earnings (accumulated losses)
1,555,967 GBP2022-12-31
1,197,169 GBP2021-12-31
932,234 GBP2021-01-01
Equity
1,655,967 GBP2022-12-31
1,297,169 GBP2021-12-31
1,032,234 GBP2021-01-01
Profit/Loss
Retained earnings (accumulated losses)
358,798 GBP2022-01-01 ~ 2022-12-31
264,935 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
14,400 GBP2022-01-01 ~ 2022-12-31
14,400 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
3,642,867 GBP2022-01-01 ~ 2022-12-31
2,921,309 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
168,336 GBP2022-01-01 ~ 2022-12-31
326,178 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
3,848,443 GBP2022-01-01 ~ 2022-12-31
3,286,166 GBP2021-01-01 ~ 2021-12-31
Director Remuneration
385,615 GBP2022-01-01 ~ 2022-12-31
162,336 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
68,172 GBP2022-01-01 ~ 2022-12-31
18,493 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
32,791 GBP2022-12-31
32,791 GBP2021-12-31
Office equipment
5,815 GBP2022-12-31
3,985 GBP2021-12-31
Computers
220,902 GBP2022-12-31
202,344 GBP2021-12-31
Other
339,707 GBP2022-12-31
339,707 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
32,788 GBP2021-12-31
Office equipment
3,291 GBP2021-12-31
Computers
158,916 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Office equipment, Owned/Freehold
1,346 GBP2022-01-01 ~ 2022-12-31
Computers, Owned/Freehold
28,302 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
32,788 GBP2022-12-31
Office equipment
4,637 GBP2022-12-31
Computers
187,218 GBP2022-12-31
Other
339,330 GBP2022-12-31
Property, Plant & Equipment
Motor vehicles
3 GBP2022-12-31
3 GBP2021-12-31
Office equipment
1,178 GBP2022-12-31
694 GBP2021-12-31
Computers
33,684 GBP2022-12-31
43,428 GBP2021-12-31
Other
377 GBP2022-12-31
377 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
599,215 GBP2022-12-31
578,827 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
534,325 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
29,648 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
563,973 GBP2022-12-31
Raw materials and consumables
36,360 GBP2022-12-31
13,709 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
2,078,744 GBP2022-12-31
1,505,900 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
405,630 GBP2022-12-31
405,630 GBP2021-12-31
Other Debtors
Current
44,374 GBP2022-12-31
53,842 GBP2021-12-31
Prepayments/Accrued Income
Current
300,927 GBP2022-12-31
119,604 GBP2021-12-31
Amount of corporation tax that is recoverable
Current
23,604 GBP2022-12-31
167,604 GBP2021-12-31
Debtors - Deferred Tax Asset
Current
155,676 GBP2022-12-31
155,676 GBP2021-12-31
Cash and Cash Equivalents
1,532,973 GBP2022-12-31
1,112,638 GBP2021-12-31
Bank Borrowings
Current
166,667 GBP2022-12-31
166,667 GBP2021-12-31
Trade Creditors/Trade Payables
Current
2,322,780 GBP2022-12-31
1,418,117 GBP2021-12-31
Amounts owed to group undertakings
Current
687,340 GBP2022-12-31
600,778 GBP2021-12-31
Taxation/Social Security Payable
Current
1,568,231 GBP2022-12-31
726,131 GBP2021-12-31
Other Creditors
Current
263,629 GBP2022-12-31
19,464 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
2,326,651 GBP2022-12-31
1,841,670 GBP2021-12-31
Creditors
Current
7,532,798 GBP2022-12-31
4,970,471 GBP2021-12-31
Bank Borrowings
Non-current
250,000 GBP2022-12-31
416,666 GBP2021-12-31
Creditors
Non-current
250,000 GBP2022-12-31
614,166 GBP2021-12-31
Bank Borrowings
Current, Amounts falling due within one year
166,667 GBP2022-12-31
166,667 GBP2021-12-31
Total Borrowings
Current, Amounts falling due within one year
166,667 GBP2022-12-31
166,667 GBP2021-12-31
Bank Borrowings
Non-current, Between one and two years
166,667 GBP2022-12-31
166,667 GBP2021-12-31
Non-current, Between two and five year
83,333 GBP2022-12-31
249,999 GBP2021-12-31
Total Borrowings
416,667 GBP2022-12-31
583,333 GBP2021-12-31
Net Deferred Tax Liability/Asset
155,676 GBP2022-12-31
155,676 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,000 shares2022-12-31
50,000 shares2021-12-31
Par Value of Share
Class 1 ordinary share
1.002022-01-01 ~ 2022-12-31