Par Value of Share
Class 1 ordinary share
12021-01-01 ~ 2021-12-31
Turnover/Revenue
13,717,116 GBP2021-01-01 ~ 2021-12-31
15,347,819 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
-15,114,190 GBP2021-01-01 ~ 2021-12-31
-14,256,922 GBP2020-01-01 ~ 2020-12-31
Operating Profit/Loss
-1,248,137 GBP2021-01-01 ~ 2021-12-31
1,398,456 GBP2020-01-01 ~ 2020-12-31
Other Interest Receivable/Similar Income (Finance Income)
529,068 GBP2021-01-01 ~ 2021-12-31
530,364 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
-726,662 GBP2021-01-01 ~ 2021-12-31
1,716,510 GBP2020-01-01 ~ 2020-12-31
Profit/Loss
-857,772 GBP2021-01-01 ~ 2021-12-31
982,785 GBP2020-01-01 ~ 2020-12-31
Intangible Assets
414,369 GBP2021-12-31
1,896,259 GBP2020-12-31
Property, Plant & Equipment
5,506,596 GBP2021-12-31
5,056,857 GBP2020-12-31
Fixed Assets - Investments
4,000,001 GBP2021-12-31
4,000,001 GBP2020-12-31
Fixed Assets
9,920,966 GBP2021-12-31
10,953,117 GBP2020-12-31
Debtors
28,348,202 GBP2021-12-31
27,916,950 GBP2020-12-31
Current assets - Investments
1,266,218 GBP2021-12-31
1,153,168 GBP2020-12-31
Cash at bank and in hand
2,806,379 GBP2021-12-31
13,434,518 GBP2020-12-31
Current Assets
32,420,799 GBP2021-12-31
42,504,636 GBP2020-12-31
Net Current Assets/Liabilities
2,162,161 GBP2021-12-31
5,862,935 GBP2020-12-31
Total Assets Less Current Liabilities
12,083,127 GBP2021-12-31
16,816,052 GBP2020-12-31
Creditors
Non-current
-4,006,263 GBP2020-12-31
Net Assets/Liabilities
11,703,469 GBP2021-12-31
12,557,082 GBP2020-12-31
Equity
Called up share capital
9,888,889 GBP2021-12-31
9,888,889 GBP2020-12-31
9,888,889 GBP2019-12-31
Share premium
111,111 GBP2021-12-31
111,111 GBP2020-12-31
111,111 GBP2019-12-31
Retained earnings (accumulated losses)
964,198 GBP2021-12-31
1,800,082 GBP2020-12-31
795,409 GBP2019-12-31
Equity
11,703,469 GBP2021-12-31
12,557,082 GBP2020-12-31
11,570,138 GBP2019-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-835,884 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
-853,613 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
7,388,585 GBP2021-01-01 ~ 2021-12-31
6,988,128 GBP2020-01-01 ~ 2020-12-31
Social Security Costs
599,175 GBP2021-01-01 ~ 2021-12-31
596,978 GBP2020-01-01 ~ 2020-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
174,318 GBP2021-01-01 ~ 2021-12-31
153,564 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
8,162,078 GBP2021-01-01 ~ 2021-12-31
7,738,670 GBP2020-01-01 ~ 2020-12-31
Average Number of Employees
2222021-01-01 ~ 2021-12-31
2202020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
402,615 GBP2021-01-01 ~ 2021-12-31
327,020 GBP2020-01-01 ~ 2020-12-31
Audit Fees/Expenses
63,550 GBP2021-01-01 ~ 2021-12-31
60,000 GBP2020-01-01 ~ 2020-12-31
Current Tax for the Period
555,829 GBP2020-01-01 ~ 2020-12-31
Tax Expense/Credit at Applicable Tax Rate
-138,066 GBP2021-01-01 ~ 2021-12-31
326,137 GBP2020-01-01 ~ 2020-12-31
Intangible Assets - Gross Cost
Net goodwill
18,623,938 GBP2021-12-31
18,595,938 GBP2020-12-31
Development expenditure
199,734 GBP2021-12-31
106,667 GBP2020-12-31
Intangible Assets - Gross Cost
18,823,672 GBP2021-12-31
18,702,605 GBP2020-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
18,409,303 GBP2021-12-31
16,806,346 GBP2020-12-31
Intangible Assets - Accumulated Amortisation & Impairment
18,409,303 GBP2021-12-31
16,806,346 GBP2020-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
1,602,957 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Increase From Amortisation Charge for Year
1,602,957 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
Net goodwill
214,635 GBP2021-12-31
1,789,592 GBP2020-12-31
Development expenditure
199,734 GBP2021-12-31
106,667 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
5,727,451 GBP2021-12-31
5,727,451 GBP2020-12-31
Plant and equipment
1,163,544 GBP2021-12-31
363,544 GBP2020-12-31
Furniture and fittings
1,050,076 GBP2021-12-31
1,023,660 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
1,008,612 GBP2021-12-31
894,612 GBP2020-12-31
Plant and equipment
519,098 GBP2021-12-31
363,544 GBP2020-12-31
Furniture and fittings
1,023,660 GBP2021-12-31
1,018,851 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
114,000 GBP2021-01-01 ~ 2021-12-31
Plant and equipment
155,554 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings
4,809 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Land and buildings
4,718,839 GBP2021-12-31
4,832,839 GBP2020-12-31
Plant and equipment
644,446 GBP2021-12-31
Furniture and fittings
26,416 GBP2021-12-31
4,809 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
23,700 GBP2021-12-31
23,700 GBP2020-12-31
Computers
2,318,290 GBP2021-12-31
2,292,352 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
10,283,061 GBP2021-12-31
9,430,707 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
11,192 GBP2021-12-31
3,292 GBP2020-12-31
Computers
2,213,903 GBP2021-12-31
2,093,551 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,776,465 GBP2021-12-31
4,373,850 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
7,900 GBP2021-01-01 ~ 2021-12-31
Computers
120,352 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
402,615 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Motor vehicles
12,508 GBP2021-12-31
20,408 GBP2020-12-31
Computers
104,387 GBP2021-12-31
198,801 GBP2020-12-31
Investments in Group Undertakings
Cost valuation
1 GBP2020-12-31
Investments in Group Undertakings
1 GBP2021-12-31
1 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
9,929,208 GBP2021-12-31
9,934,163 GBP2020-12-31
Amounts Owed by Group Undertakings
Current
10,525,665 GBP2021-12-31
10,525,665 GBP2020-12-31
Other Debtors
Current
1,265,476 GBP2021-12-31
1,230,565 GBP2020-12-31
Prepayments
Current
595,102 GBP2021-12-31
535,959 GBP2020-12-31
Debtors
Current, Amounts falling due within one year
23,348,202 GBP2021-12-31
Amounts falling due within one year, Current
22,916,950 GBP2020-12-31
Other Debtors
Non-current
5,000,000 GBP2021-12-31
5,000,000 GBP2020-12-31
Other Remaining Borrowings
Current
2,269,811 GBP2021-12-31
500,000 GBP2020-12-31
Trade Creditors/Trade Payables
Current
24,787,620 GBP2021-12-31
33,706,058 GBP2020-12-31
Corporation Tax Payable
Current
6,915 GBP2021-12-31
780,274 GBP2020-12-31
Other Taxation & Social Security Payable
Current
200,290 GBP2021-12-31
193,418 GBP2020-12-31
Other Creditors
Current
1,551,542 GBP2021-12-31
17,249 GBP2020-12-31
Accrued Liabilities
Current
1,442,460 GBP2021-12-31
1,444,702 GBP2020-12-31
Other Remaining Borrowings
Non-current
4,006,263 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
86,017 GBP2021-12-31
10,000 GBP2020-12-31
Between one and five year
335,350 GBP2021-12-31
710,000 GBP2020-12-31
All periods
421,367 GBP2021-12-31
720,000 GBP2020-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
131,110 GBP2021-12-31
15,941 GBP2020-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
379,658 GBP2021-12-31
252,707 GBP2020-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
9,888,889 shares2021-12-31