Average Number of Employees
802022-01-01 ~ 2022-12-31
712021-01-01 ~ 2021-12-31
Turnover/Revenue
9,868,156 GBP2022-01-01 ~ 2022-12-31
9,368,633 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-3,563,982 GBP2022-01-01 ~ 2022-12-31
-3,220,932 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
6,304,174 GBP2022-01-01 ~ 2022-12-31
6,147,701 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-2,502,131 GBP2022-01-01 ~ 2022-12-31
-2,446,106 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
3,802,043 GBP2022-01-01 ~ 2022-12-31
3,701,595 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
3,802,043 GBP2022-01-01 ~ 2022-12-31
4,319,891 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
3,340,392 GBP2022-01-01 ~ 2022-12-31
3,734,969 GBP2021-01-01 ~ 2021-12-31
Fixed Assets - Investments
8,955,409 GBP2022-12-31
8,955,409 GBP2021-12-31
Fixed Assets
9,049,276 GBP2022-12-31
9,116,574 GBP2021-12-31
Total Inventories
89,431 GBP2022-12-31
41,399 GBP2021-12-31
Debtors
17,339,155 GBP2022-12-31
16,507,650 GBP2021-12-31
Cash at bank and in hand
428,034 GBP2022-12-31
475,842 GBP2021-12-31
Current Assets
17,856,620 GBP2022-12-31
17,024,891 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-14,643,367 GBP2022-12-31
-12,193,482 GBP2021-12-31
Net Current Assets/Liabilities
3,213,253 GBP2022-12-31
4,831,409 GBP2021-12-31
Total Assets Less Current Liabilities
12,262,529 GBP2022-12-31
13,947,983 GBP2021-12-31
Creditors
Non-current, Amounts falling due after one year
-786,546 GBP2022-12-31
-810,629 GBP2021-12-31
Net Assets/Liabilities
11,452,537 GBP2022-12-31
13,112,145 GBP2021-12-31
Equity
Called up share capital
5,000 GBP2022-12-31
5,000 GBP2021-12-31
5,000 GBP2021-01-01
Other miscellaneous reserve
7,441,357 GBP2022-12-31
7,441,357 GBP2021-12-31
5,939,334 GBP2021-01-01
Retained earnings (accumulated losses)
4,006,180 GBP2022-12-31
5,665,788 GBP2021-12-31
1,930,819 GBP2021-01-01
Equity
11,452,537 GBP2022-12-31
13,112,145 GBP2021-12-31
7,875,153 GBP2021-01-01
Profit/Loss
Retained earnings (accumulated losses)
3,340,392 GBP2022-01-01 ~ 2022-12-31
3,734,969 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-5,000,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-5,000,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
94,278 GBP2022-01-01 ~ 2022-12-31
121,994 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
13,250 GBP2022-01-01 ~ 2022-12-31
10,500 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
3,137,219 GBP2022-01-01 ~ 2022-12-31
3,175,942 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
447,972 GBP2022-01-01 ~ 2022-12-31
364,603 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
3,783,547 GBP2022-01-01 ~ 2022-12-31
3,710,626 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
722,388 GBP2022-01-01 ~ 2022-12-31
820,779 GBP2021-01-01 ~ 2021-12-31
Dividends Paid on Shares
5,000,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Buildings
254,997 GBP2022-12-31
254,997 GBP2021-12-31
Motor vehicles
120,672 GBP2022-12-31
120,672 GBP2021-12-31
Computers
275,978 GBP2022-12-31
248,998 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
651,647 GBP2022-12-31
624,667 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
74,997 GBP2021-12-31
Computers
231,985 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
463,502 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
27,194 GBP2022-01-01 ~ 2022-12-31
Computers, Owned/Freehold
12,964 GBP2022-01-01 ~ 2022-12-31
Owned/Freehold
94,278 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
102,191 GBP2022-12-31
Computers
244,949 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
557,780 GBP2022-12-31
Finished Goods/Goods for Resale
89,431 GBP2022-12-31
41,399 GBP2021-12-31
Debtors
Non-current
214,231 GBP2022-12-31
222,778 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
2,553,604 GBP2022-12-31
2,352,976 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
13,870,806 GBP2022-12-31
13,149,171 GBP2021-12-31
Other Debtors
Current
266,693 GBP2022-12-31
393,785 GBP2021-12-31
Prepayments/Accrued Income
Current
433,821 GBP2022-12-31
388,940 GBP2021-12-31
Debtors
Current
17,339,155 GBP2022-12-31
16,507,650 GBP2021-12-31
Bank Overdrafts
-4,975 GBP2022-12-31
Cash and Cash Equivalents
423,059 GBP2022-12-31
475,842 GBP2021-12-31
Bank Overdrafts
Current
4,975 GBP2022-12-31
Trade Creditors/Trade Payables
Current
200,818 GBP2022-12-31
172,681 GBP2021-12-31
Amounts owed to group undertakings
Current
10,947,520 GBP2022-12-31
8,479,250 GBP2021-12-31
Corporation Tax Payable
Current
121,744 GBP2021-12-31
Other Taxation & Social Security Payable
Current
446,986 GBP2022-12-31
381,557 GBP2021-12-31
Other Creditors
Current
21,996 GBP2022-12-31
21,959 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
2,948,819 GBP2022-12-31
2,931,475 GBP2021-12-31
Creditors
Current
14,643,367 GBP2022-12-31
12,193,482 GBP2021-12-31
Non-current
786,546 GBP2022-12-31
810,629 GBP2021-12-31
Net Deferred Tax Liability/Asset
-23,446 GBP2022-12-31
-25,209 GBP2021-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
1,763 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-23,446 GBP2022-12-31
-25,209 GBP2021-12-31
Deferred Tax Liabilities
-23,446 GBP2022-12-31
-25,209 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
5,000 shares2022-12-31
5,000 shares2021-12-31
Par Value of Share
Class 1 ordinary share
1.002022-01-01 ~ 2022-12-31