Turnover/Revenue
1,625,741 GBP2021-01-01 ~ 2021-12-31
1,514,593 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
-966,193 GBP2021-01-01 ~ 2021-12-31
-989,340 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
728,299 GBP2021-01-01 ~ 2021-12-31
624,451 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
-108,897 GBP2021-01-01 ~ 2021-12-31
-136,243 GBP2020-01-01 ~ 2020-12-31
Operating Profit/Loss
619,402 GBP2021-01-01 ~ 2021-12-31
488,208 GBP2020-01-01 ~ 2020-12-31
Interest Payable/Similar Charges (Finance Costs)
-51,052 GBP2021-01-01 ~ 2021-12-31
-72,407 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
568,350 GBP2021-01-01 ~ 2021-12-31
415,801 GBP2020-01-01 ~ 2020-12-31
Profit/Loss
570,834 GBP2021-01-01 ~ 2021-12-31
344,070 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
484,643 GBP2021-01-01 ~ 2021-12-31
653,335 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment
2,475,720 GBP2021-12-31
2,450,480 GBP2020-12-31
Fixed Assets - Investments
208,000 GBP2021-12-31
208,000 GBP2020-12-31
Fixed Assets
2,683,720 GBP2021-12-31
2,658,480 GBP2020-12-31
Debtors
6,894,161 GBP2021-12-31
6,178,900 GBP2020-12-31
Cash at bank and in hand
525,657 GBP2021-12-31
668,750 GBP2020-12-31
Current Assets
7,419,818 GBP2021-12-31
6,847,650 GBP2020-12-31
Net Current Assets/Liabilities
6,406,775 GBP2021-12-31
6,212,692 GBP2020-12-31
Total Assets Less Current Liabilities
9,090,495 GBP2021-12-31
8,871,172 GBP2020-12-31
Creditors
Non-current, Amounts falling due after one year
-1,878,279 GBP2020-12-31
Net Assets/Liabilities
7,154,525 GBP2021-12-31
6,669,882 GBP2020-12-31
Equity
Called up share capital
300,000 GBP2021-12-31
300,000 GBP2020-12-31
Revaluation reserve
1,077,385 GBP2021-12-31
1,163,576 GBP2020-12-31
Retained earnings (accumulated losses)
5,777,140 GBP2021-12-31
5,206,306 GBP2020-12-31
Equity
7,154,525 GBP2021-12-31
6,669,882 GBP2020-12-31
Profit/Loss
Retained earnings (accumulated losses)
570,834 GBP2021-01-01 ~ 2021-12-31
344,070 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Depreciation Expense
18,960 GBP2021-01-01 ~ 2021-12-31
4,582 GBP2020-01-01 ~ 2020-12-31
Wages/Salaries
806,755 GBP2021-01-01 ~ 2021-12-31
845,453 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
815,526 GBP2021-01-01 ~ 2021-12-31
851,486 GBP2020-01-01 ~ 2020-12-31
Average number of employees in administration and support functions
22021-01-01 ~ 2021-12-31
22020-01-01 ~ 2020-12-31
Average Number of Employees
512021-01-01 ~ 2021-12-31
522020-01-01 ~ 2020-12-31
Audit Fees/Expenses
7,000 GBP2021-01-01 ~ 2021-12-31
7,000 GBP2020-01-01 ~ 2020-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-105,586 GBP2021-01-01 ~ 2021-12-31
-19,483 GBP2020-01-01 ~ 2020-12-31
Tax Expense/Credit at Applicable Tax Rate
107,987 GBP2021-01-01 ~ 2021-12-31
79,002 GBP2020-01-01 ~ 2020-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-55,513 GBP2021-12-31
50,073 GBP2020-12-31
Deferred Tax Liabilities
303,616 GBP2021-12-31
323,011 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
2,486,200 GBP2021-12-31
2,442,000 GBP2020-12-31
Tools/Equipment for furniture and fittings
637,736 GBP2021-12-31
637,736 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
3,123,936 GBP2021-12-31
3,079,736 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Tools/Equipment for furniture and fittings
632,862 GBP2021-12-31
629,256 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
648,216 GBP2021-12-31
629,256 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
15,354 GBP2021-01-01 ~ 2021-12-31
Tools/Equipment for furniture and fittings
3,606 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
18,960 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
15,354 GBP2021-12-31
Property, Plant & Equipment
Land and buildings
2,470,846 GBP2021-12-31
2,442,000 GBP2020-12-31
Tools/Equipment for furniture and fittings
4,874 GBP2021-12-31
8,480 GBP2020-12-31
Investments in Subsidiaries
208,000 GBP2021-12-31
208,000 GBP2020-12-31
Cost valuation
208,000 GBP2020-12-31
Trade Debtors/Trade Receivables
145,457 GBP2021-12-31
155,459 GBP2020-12-31
Amounts Owed By Related Parties
6,478,783 GBP2021-12-31
6,011,167 GBP2020-12-31
Other Debtors
263,515 GBP2021-12-31
6,865 GBP2020-12-31
Prepayments
6,406 GBP2021-12-31
5,409 GBP2020-12-31
Total Borrowings
Current, Amounts falling due within one year
253,776 GBP2021-12-31
Trade Creditors/Trade Payables
63,955 GBP2021-12-31
72,471 GBP2020-12-31
Taxation/Social Security Payable
9,832 GBP2021-12-31
12,413 GBP2020-12-31
Other Creditors
162,679 GBP2021-12-31
176,272 GBP2020-12-31
Total Borrowings
Non-current, Amounts falling due after one year
1,878,279 GBP2020-12-31
Bank Borrowings
Current
253,776 GBP2021-12-31
149,789 GBP2020-12-31
Non-current
1,632,354 GBP2021-12-31
1,878,279 GBP2020-12-31
Par Value of Share
Class 2 ordinary share
12021-01-01 ~ 2021-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
150,000 shares2021-12-31
150,000 shares2020-12-31
Par Value of Share
Class 1 ordinary share
12021-01-01 ~ 2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
150,000 shares2021-12-31
150,000 shares2020-12-31
Number of Shares Issued (Fully Paid)
300,000 shares2021-12-31
300,000 shares2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
5,496 GBP2021-12-31
10,407 GBP2020-12-31
Between two and five year
1,579 GBP2021-12-31
3,806 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
7,075 GBP2021-12-31
14,213 GBP2020-12-31