Turnover/Revenue
8,528,431 GBP2022-01-01 ~ 2022-12-31
8,258,375 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
6,183,599 GBP2022-01-01 ~ 2022-12-31
5,892,176 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
2,381,741 GBP2022-01-01 ~ 2022-12-31
2,415,513 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
34,736 GBP2022-01-01 ~ 2022-12-31
1,906 GBP2021-01-01 ~ 2021-12-31
Interest Payable/Similar Charges (Finance Costs)
1,644 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
2,416,477 GBP2022-01-01 ~ 2022-12-31
2,415,775 GBP2021-01-01 ~ 2021-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
453,039 GBP2022-01-01 ~ 2022-12-31
494,762 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
1,963,438 GBP2022-01-01 ~ 2022-12-31
1,921,013 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
1,963,438 GBP2022-01-01 ~ 2022-12-31
1,921,013 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
3,583 GBP2022-12-31
17,957 GBP2021-12-31
Property, Plant & Equipment
101,831 GBP2022-12-31
93,698 GBP2021-12-31
Fixed Assets
105,414 GBP2022-12-31
111,655 GBP2021-12-31
Debtors
8,396,598 GBP2022-12-31
7,330,782 GBP2021-12-31
Cash at bank and in hand
271,491 GBP2022-12-31
331,133 GBP2021-12-31
Current Assets
8,668,089 GBP2022-12-31
7,661,915 GBP2021-12-31
Creditors
Current
2,824,390 GBP2022-12-31
3,155,643 GBP2021-12-31
Net Current Assets/Liabilities
5,843,699 GBP2022-12-31
4,506,272 GBP2021-12-31
Total Assets Less Current Liabilities
5,949,113 GBP2022-12-31
4,617,927 GBP2021-12-31
Creditors
Non-current
-124,529 GBP2022-12-31
-254,876 GBP2021-12-31
Net Assets/Liabilities
5,799,730 GBP2022-12-31
4,336,292 GBP2021-12-31
Equity
Called up share capital
18,515 GBP2022-12-31
18,515 GBP2021-12-31
18,515 GBP2020-12-31
Share premium
5,570 GBP2022-12-31
5,570 GBP2021-12-31
5,570 GBP2020-12-31
Capital redemption reserve
4,525 GBP2022-12-31
4,525 GBP2021-12-31
4,525 GBP2020-12-31
Retained earnings (accumulated losses)
5,771,120 GBP2022-12-31
4,307,682 GBP2021-12-31
4,487,920 GBP2020-12-31
Equity
5,799,730 GBP2022-12-31
4,336,292 GBP2021-12-31
4,516,530 GBP2020-12-31
Dividends Paid
Retained earnings (accumulated losses)
-500,000 GBP2022-01-01 ~ 2022-12-31
-2,101,251 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
-500,000 GBP2022-01-01 ~ 2022-12-31
-2,101,251 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,963,438 GBP2022-01-01 ~ 2022-12-31
1,921,013 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
3,020,005 GBP2022-01-01 ~ 2022-12-31
3,091,249 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
398,244 GBP2022-01-01 ~ 2022-12-31
332,294 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
161,746 GBP2022-01-01 ~ 2022-12-31
193,565 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
3,579,995 GBP2022-01-01 ~ 2022-12-31
3,617,108 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
522022-01-01 ~ 2022-12-31
512021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
37,896 GBP2022-01-01 ~ 2022-12-31
42,189 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
16,770 GBP2022-01-01 ~ 2022-12-31
8,750 GBP2021-01-01 ~ 2021-12-31
Current Tax for the Period
455,257 GBP2022-01-01 ~ 2022-12-31
482,734 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
459,131 GBP2022-01-01 ~ 2022-12-31
458,997 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Net goodwill
509,050 GBP2022-12-31
509,050 GBP2021-12-31
Computer software
293,542 GBP2022-12-31
292,942 GBP2021-12-31
Intangible Assets - Gross Cost
802,592 GBP2022-12-31
801,992 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
509,050 GBP2022-12-31
509,050 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
799,009 GBP2022-12-31
784,035 GBP2021-12-31
Intangible Assets - Increase From Amortisation Charge for Year
14,974 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
96,806 GBP2022-12-31
203,143 GBP2021-12-31
Plant and equipment
166,906 GBP2022-12-31
220,919 GBP2021-12-31
Furniture and fittings
3,980 GBP2022-12-31
7,455 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
267,692 GBP2022-12-31
431,517 GBP2021-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-100,042 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
-3,475 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Disposals
-209,854 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
52,599 GBP2022-12-31
149,255 GBP2021-12-31
Plant and equipment
109,603 GBP2022-12-31
182,170 GBP2021-12-31
Furniture and fittings
3,659 GBP2022-12-31
6,394 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
165,861 GBP2022-12-31
337,819 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
9,681 GBP2022-01-01 ~ 2022-12-31
Plant and equipment
27,475 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
740 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
37,896 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-100,042 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
-3,475 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-209,854 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Improvements to leasehold property
44,207 GBP2022-12-31
53,888 GBP2021-12-31
Plant and equipment
57,303 GBP2022-12-31
38,749 GBP2021-12-31
Furniture and fittings
321 GBP2022-12-31
1,061 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
1,459,018 GBP2022-12-31
1,407,597 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
4,921,008 GBP2022-12-31
5,085,396 GBP2021-12-31
Other Debtors
Current
1,390,391 GBP2022-12-31
129,066 GBP2021-12-31
Amount of corporation tax that is recoverable
Current
748 GBP2022-12-31
17,769 GBP2021-12-31
Amount of value-added tax that is recoverable
Current
88,110 GBP2022-12-31
25,205 GBP2021-12-31
Prepayments/Accrued Income
Current
537,323 GBP2022-12-31
665,749 GBP2021-12-31
Debtors
Current, Amounts falling due within one year
8,396,598 GBP2022-12-31
7,330,782 GBP2021-12-31
Trade Creditors/Trade Payables
Current
673,545 GBP2022-12-31
256,375 GBP2021-12-31
Corporation Tax Payable
Current
315,234 GBP2021-12-31
Other Taxation & Social Security Payable
Current
5,444 GBP2021-12-31
Other Creditors
Current
31,427 GBP2022-12-31
17,582 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
2,119,418 GBP2022-12-31
2,561,008 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
170,200 GBP2022-12-31
170,200 GBP2021-12-31
Between one and five year
581,517 GBP2022-12-31
680,800 GBP2021-12-31
More than five year
70,917 GBP2021-12-31
All periods
751,717 GBP2022-12-31
921,917 GBP2021-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
24,854 GBP2022-12-31
26,759 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
24,854 GBP2022-12-31
26,759 GBP2021-12-31