Average Number of Employees
2322021-01-01 ~ 2021-12-31
2022020-01-01 ~ 2020-12-31
Turnover/Revenue
10,993,308 GBP2021-01-01 ~ 2021-12-31
10,890,903 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
-7,132,841 GBP2021-01-01 ~ 2021-12-31
-6,039,471 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
3,860,467 GBP2021-01-01 ~ 2021-12-31
4,851,432 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
-4,451,180 GBP2021-01-01 ~ 2021-12-31
-4,077,395 GBP2020-01-01 ~ 2020-12-31
Operating Profit/Loss
-491,718 GBP2021-01-01 ~ 2021-12-31
842,308 GBP2020-01-01 ~ 2020-12-31
Other Interest Receivable/Similar Income (Finance Income)
55,207 GBP2021-01-01 ~ 2021-12-31
Interest Payable/Similar Charges (Finance Costs)
-72,987 GBP2021-01-01 ~ 2021-12-31
-49,947 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
-509,498 GBP2021-01-01 ~ 2021-12-31
792,361 GBP2020-01-01 ~ 2020-12-31
Profit/Loss
-590,056 GBP2021-01-01 ~ 2021-12-31
744,211 GBP2020-01-01 ~ 2020-12-31
Intangible Assets
738,390 GBP2021-12-31
605,608 GBP2020-12-31
Property, Plant & Equipment
89,537 GBP2021-12-31
69,065 GBP2020-12-31
Fixed Assets
827,927 GBP2021-12-31
674,673 GBP2020-12-31
Debtors
Current
5,256,848 GBP2021-12-31
5,217,513 GBP2020-12-31
Cash at bank and in hand
8,055 GBP2021-12-31
1,397 GBP2020-12-31
Current Assets
5,264,903 GBP2021-12-31
5,218,910 GBP2020-12-31
Creditors
Current, Amounts falling due within one year
-2,664,426 GBP2021-12-31
-2,448,693 GBP2020-12-31
Net Current Assets/Liabilities
2,600,477 GBP2021-12-31
2,770,217 GBP2020-12-31
Total Assets Less Current Liabilities
3,428,404 GBP2021-12-31
3,444,890 GBP2020-12-31
Creditors
Non-current, Amounts falling due after one year
-562,720 GBP2021-12-31
-85,448 GBP2020-12-31
Net Assets/Liabilities
2,686,703 GBP2021-12-31
3,251,607 GBP2020-12-31
Equity
Called up share capital
100 GBP2021-12-31
100 GBP2020-12-31
186,875 GBP2020-01-01
Retained earnings (accumulated losses)
2,686,603 GBP2021-12-31
3,251,507 GBP2020-12-31
2,864,241 GBP2020-01-01
Equity
2,686,703 GBP2021-12-31
3,251,607 GBP2020-12-31
4,201,108 GBP2020-01-01
Share premium
1,149,992 GBP2020-01-01
Profit/Loss
Retained earnings (accumulated losses)
-590,056 GBP2021-01-01 ~ 2021-12-31
744,211 GBP2020-01-01 ~ 2020-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,700,000 GBP2020-01-01 ~ 2020-12-31
Dividends Paid
-1,700,000 GBP2020-01-01 ~ 2020-12-31
Audit Fees/Expenses
35,000 GBP2021-01-01 ~ 2021-12-31
24,100 GBP2020-01-01 ~ 2020-12-31
Wages/Salaries
6,869,695 GBP2021-01-01 ~ 2021-12-31
5,699,425 GBP2020-01-01 ~ 2020-12-31
Social Security Costs
652,195 GBP2021-01-01 ~ 2021-12-31
558,803 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
7,655,635 GBP2021-01-01 ~ 2021-12-31
6,370,719 GBP2020-01-01 ~ 2020-12-31
Director Remuneration
172,209 GBP2021-01-01 ~ 2021-12-31
71,089 GBP2020-01-01 ~ 2020-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
10,828 GBP2021-01-01 ~ 2021-12-31
24,835 GBP2020-01-01 ~ 2020-12-31
Tax Expense/Credit at Applicable Tax Rate
-96,805 GBP2021-01-01 ~ 2021-12-31
150,549 GBP2020-01-01 ~ 2020-12-31
Intangible Assets - Gross Cost
Development expenditure
808,788 GBP2021-12-31
605,608 GBP2020-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
70,398 GBP2021-12-31
Intangible Assets
Development expenditure
738,390 GBP2021-12-31
605,608 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
4,835 GBP2021-12-31
2,582 GBP2020-12-31
Computers
166,464 GBP2021-12-31
91,921 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
171,299 GBP2021-12-31
94,503 GBP2020-12-31
Property, Plant & Equipment - Other Disposals
Computers
-685 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Other Disposals
-685 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
516 GBP2020-12-31
Computers
24,922 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
25,438 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
56,542 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Computers
-218 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-218 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
2,957 GBP2021-12-31
Computers
78,805 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
81,762 GBP2021-12-31
Property, Plant & Equipment
Furniture and fittings
1,878 GBP2021-12-31
2,066 GBP2020-12-31
Computers
87,659 GBP2021-12-31
66,999 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
916,196 GBP2021-12-31
947,875 GBP2020-12-31
Amounts Owed by Group Undertakings
Current
1,442,529 GBP2021-12-31
1,384,445 GBP2020-12-31
Other Debtors
Current
16,076 GBP2021-12-31
21,396 GBP2020-12-31
Prepayments/Accrued Income
Current
482,964 GBP2021-12-31
485,114 GBP2020-12-31
Amount of corporation tax that is recoverable
Current
564,353 GBP2021-12-31
543,953 GBP2020-12-31
Bank Overdrafts
Current
82,172 GBP2020-12-31
Other Remaining Borrowings
Current
171,089 GBP2021-12-31
122,246 GBP2020-12-31
Trade Creditors/Trade Payables
Current
313,728 GBP2021-12-31
293,820 GBP2020-12-31
Corporation Tax Payable
Current
27,080 GBP2021-12-31
103,925 GBP2020-12-31
Taxation/Social Security Payable
Current
436,560 GBP2021-12-31
332,972 GBP2020-12-31
Other Creditors
Current
663,353 GBP2021-12-31
473,078 GBP2020-12-31
Accrued Liabilities/Deferred Income
Current
1,052,616 GBP2021-12-31
1,040,480 GBP2020-12-31
Creditors
Current
2,664,426 GBP2021-12-31
2,448,693 GBP2020-12-31
Other Remaining Borrowings
Non-current
562,720 GBP2021-12-31
85,448 GBP2020-12-31
Total Borrowings
733,809 GBP2021-12-31
207,694 GBP2020-12-31
Net Deferred Tax Liability/Asset
-178,981 GBP2021-12-31
-107,835 GBP2020-12-31
-83,000 GBP2020-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-71,146 GBP2021-01-01 ~ 2021-12-31
-24,835 GBP2020-01-01 ~ 2020-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-107,835 GBP2021-12-31
-107,835 GBP2020-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200 shares2021-12-31
200 shares2020-12-31
Par Value of Share
Class 1 ordinary share
0.502021-01-01 ~ 2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
202,369 GBP2021-12-31
183,387 GBP2020-12-31
Between one and five year
228,289 GBP2021-12-31
279,765 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
430,658 GBP2021-12-31
463,152 GBP2020-12-31