Cost of Sales
-26,355,184 GBP2022-01-01 ~ 2022-12-31
-21,501,228 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-9,754,435 GBP2022-01-01 ~ 2022-12-31
-8,695,294 GBP2021-01-01 ~ 2021-12-31
Interest Payable/Similar Charges (Finance Costs)
-60,035 GBP2022-01-01 ~ 2022-12-31
-112,157 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
1,316,084 GBP2022-01-01 ~ 2022-12-31
2,789,968 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
0 GBP2022-12-31
875,066 GBP2021-12-31
Fixed Assets - Investments
0 GBP2022-12-31
1,520 GBP2021-12-31
Fixed Assets
0 GBP2022-12-31
876,586 GBP2021-12-31
Debtors
10,571,665 GBP2022-12-31
12,116,329 GBP2021-12-31
Cash at bank and in hand
0 GBP2022-12-31
510,796 GBP2021-12-31
Current Assets
10,571,665 GBP2022-12-31
17,442,357 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
0 GBP2022-12-31
-9,027,737 GBP2021-12-31
Net Current Assets/Liabilities
10,571,665 GBP2022-12-31
8,414,620 GBP2021-12-31
Total Assets Less Current Liabilities
10,571,665 GBP2022-12-31
9,291,206 GBP2021-12-31
Net Assets/Liabilities
10,571,665 GBP2022-12-31
9,137,206 GBP2021-12-31
Equity
Called up share capital
100,000 GBP2022-12-31
100,000 GBP2021-12-31
100,000 GBP2020-12-31
Capital redemption reserve
50,000 GBP2022-12-31
50,000 GBP2021-12-31
50,000 GBP2020-12-31
Retained earnings (accumulated losses)
10,421,665 GBP2022-12-31
8,987,206 GBP2021-12-31
6,673,888 GBP2020-12-31
Equity
10,571,665 GBP2022-12-31
9,137,206 GBP2021-12-31
6,823,939 GBP2020-12-31
Revaluation reserve
0 GBP2022-12-31
0 GBP2021-12-31
51 GBP2020-12-31
Audit Fees/Expenses
21,600 GBP2022-01-01 ~ 2022-12-31
23,000 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
2092022-01-01 ~ 2022-12-31
1882021-01-01 ~ 2021-12-31
Wages/Salaries
6,414,258 GBP2022-01-01 ~ 2022-12-31
5,525,615 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
123,797 GBP2022-01-01 ~ 2022-12-31
96,543 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
7,115,632 GBP2022-01-01 ~ 2022-12-31
6,102,866 GBP2021-01-01 ~ 2021-12-31
Director Remuneration
398,708 GBP2022-01-01 ~ 2022-12-31
283,784 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-154,000 GBP2022-01-01 ~ 2022-12-31
70,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
0 GBP2022-12-31
1,385,444 GBP2021-12-31
Furniture and fittings
0 GBP2022-12-31
992,411 GBP2021-12-31
Computers
0 GBP2022-12-31
734,083 GBP2021-12-31
Motor vehicles
0 GBP2022-12-31
293,348 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
0 GBP2022-12-31
3,667,156 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
0 GBP2022-12-31
883,544 GBP2021-12-31
Furniture and fittings
0 GBP2022-12-31
871,322 GBP2021-12-31
Computers
0 GBP2022-12-31
617,231 GBP2021-12-31
Motor vehicles
0 GBP2022-12-31
252,609 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
0 GBP2022-12-31
2,792,090 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
9,586 GBP2022-01-01 ~ 2022-12-31
Plant and equipment
84,444 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
24,413 GBP2022-01-01 ~ 2022-12-31
Computers
30,100 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
10,185 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
158,728 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Plant and equipment
0 GBP2022-12-31
501,900 GBP2021-12-31
Furniture and fittings
0 GBP2022-12-31
121,089 GBP2021-12-31
Computers
0 GBP2022-12-31
116,852 GBP2021-12-31
Motor vehicles
0 GBP2022-12-31
40,739 GBP2021-12-31
Finished Goods/Goods for Resale
0 GBP2022-12-31
4,815,232 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
0 GBP2022-12-31
3,560,502 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
10,571,665 GBP2022-12-31
6,892,268 GBP2021-12-31
Other Debtors
Current
0 GBP2022-12-31
16,513 GBP2021-12-31
Prepayments/Accrued Income
Current
0 GBP2022-12-31
1,647,046 GBP2021-12-31
Debtors
Current, Amounts falling due within one year
10,571,665 GBP2022-12-31
12,116,329 GBP2021-12-31
Other Remaining Borrowings
Current
0 GBP2022-12-31
2,001,734 GBP2021-12-31
Trade Creditors/Trade Payables
Current
0 GBP2022-12-31
3,512,252 GBP2021-12-31
Amounts owed to group undertakings
Current
0 GBP2022-12-31
1,412,631 GBP2021-12-31
Corporation Tax Payable
Current
0 GBP2022-12-31
412,212 GBP2021-12-31
Other Taxation & Social Security Payable
Current
0 GBP2022-12-31
774,163 GBP2021-12-31
Other Creditors
Current
0 GBP2022-12-31
135,142 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
0 GBP2022-12-31
779,603 GBP2021-12-31
Creditors
Current
0 GBP2022-12-31
9,027,737 GBP2021-12-31
Total Borrowings
Current
0 GBP2022-12-31
2,001,734 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
0 GBP2022-12-31
621,918 GBP2021-12-31
Between two and five year
0 GBP2022-12-31
2,254,268 GBP2021-12-31
More than five year
0 GBP2022-12-31
2,873,542 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
0 GBP2022-12-31
5,749,728 GBP2021-12-31
Profit/Loss
1,434,459 GBP2022-01-01 ~ 2022-12-31