Average Number of Employees
492022-01-01 ~ 2022-12-31
342021-01-01 ~ 2021-12-31
Turnover/Revenue
23,631,505 GBP2022-01-01 ~ 2022-12-31
17,760,360 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-17,772,313 GBP2022-01-01 ~ 2022-12-31
-13,429,585 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
5,859,192 GBP2022-01-01 ~ 2022-12-31
4,330,775 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-4,818,455 GBP2022-01-01 ~ 2022-12-31
-3,710,986 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
1,040,737 GBP2022-01-01 ~ 2022-12-31
619,789 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
123,847 GBP2022-01-01 ~ 2022-12-31
20,534 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
1,116,870 GBP2022-01-01 ~ 2022-12-31
581,442 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
857,542 GBP2022-01-01 ~ 2022-12-31
378,908 GBP2021-01-01 ~ 2021-12-31
Fixed Assets
1,455,806 GBP2022-12-31
3,585,943 GBP2021-12-31
Total Inventories
15,333 GBP2022-12-31
96,717 GBP2021-12-31
Debtors
12,503,400 GBP2022-12-31
14,615,042 GBP2021-12-31
Cash at bank and in hand
342,879 GBP2022-12-31
1,034,518 GBP2021-12-31
Current Assets
12,861,612 GBP2022-12-31
15,746,277 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-2,341,409 GBP2021-12-31
Net Current Assets/Liabilities
9,320,102 GBP2022-12-31
13,404,868 GBP2021-12-31
Total Assets Less Current Liabilities
10,775,908 GBP2022-12-31
16,990,811 GBP2021-12-31
Creditors
Non-current, Amounts falling due after one year
-781,452 GBP2022-12-31
-3,046,595 GBP2021-12-31
Net Assets/Liabilities
8,140,192 GBP2022-12-31
12,582,288 GBP2021-12-31
Equity
Called up share capital
7,376,000 GBP2022-12-31
7,376,000 GBP2021-12-31
7,376,000 GBP2021-01-01
Retained earnings (accumulated losses)
764,192 GBP2022-12-31
5,206,288 GBP2021-12-31
4,384,472 GBP2021-01-01
Equity
8,140,192 GBP2022-12-31
12,582,288 GBP2021-12-31
11,760,472 GBP2021-01-01
Profit/Loss
Retained earnings (accumulated losses)
857,542 GBP2022-01-01 ~ 2022-12-31
378,908 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-5,299,638 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-5,299,638 GBP2022-01-01 ~ 2022-12-31
Equity
Restated amount
12,203,380 GBP2021-01-01
Property, Plant & Equipment - Depreciation Expense
509,989 GBP2022-01-01 ~ 2022-12-31
566,829 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
60,000 GBP2022-01-01 ~ 2022-12-31
39,400 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
2,856,499 GBP2022-01-01 ~ 2022-12-31
1,865,349 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
297,460 GBP2022-01-01 ~ 2022-12-31
182,631 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
3,309,218 GBP2022-01-01 ~ 2022-12-31
2,162,134 GBP2021-01-01 ~ 2021-12-31
Director Remuneration
353,416 GBP2022-01-01 ~ 2022-12-31
444,573 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
212,205 GBP2022-01-01 ~ 2022-12-31
110,474 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
5,817 GBP2022-12-31
5,817 GBP2021-12-31
Furniture and fittings
474,806 GBP2022-12-31
413,910 GBP2021-12-31
Office equipment
1,460,543 GBP2022-12-31
1,585,929 GBP2021-12-31
Computers
184,229 GBP2022-12-31
181,505 GBP2021-12-31
Other
2,482,376 GBP2022-12-31
4,250,637 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
6,433,488 GBP2022-12-31
8,219,159 GBP2021-12-31
Property, Plant & Equipment - Other Disposals
-171,814 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase or decrease due to transfers between classes
-1,772,241 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
25,127 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
325,659 GBP2021-12-31
Office equipment
1,342,352 GBP2021-12-31
Computers
181,505 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
4,633,216 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
56,380 GBP2022-01-01 ~ 2022-12-31
Office equipment, Owned/Freehold
75,359 GBP2022-01-01 ~ 2022-12-31
Computers, Owned/Freehold
78 GBP2022-01-01 ~ 2022-12-31
Owned/Freehold
509,989 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-165,523 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
18,512 GBP2022-12-31
Furniture and fittings
382,039 GBP2022-12-31
Office equipment
1,252,188 GBP2022-12-31
Computers
181,583 GBP2022-12-31
Other
1,551,720 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,977,682 GBP2022-12-31
Finished Goods/Goods for Resale
15,333 GBP2022-12-31
96,717 GBP2021-12-31
Debtors
Non-current
73,301 GBP2022-12-31
110,560 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
7,941,607 GBP2022-12-31
3,207,928 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
4,225,346 GBP2022-12-31
11,111,687 GBP2021-12-31
Other Debtors
Current
91,626 GBP2022-12-31
101,772 GBP2021-12-31
Prepayments/Accrued Income
Current
171,520 GBP2022-12-31
83,095 GBP2021-12-31
Debtors
Current
12,503,400 GBP2022-12-31
14,615,042 GBP2021-12-31
Bank Overdrafts
-673 GBP2022-12-31
Cash and Cash Equivalents
342,206 GBP2022-12-31
1,034,518 GBP2021-12-31
Bank Overdrafts
Current
673 GBP2022-12-31
Trade Creditors/Trade Payables
Current
99,751 GBP2022-12-31
385,720 GBP2021-12-31
Amounts owed to group undertakings
Current
629,962 GBP2022-12-31
Corporation Tax Payable
Current
171,888 GBP2022-12-31
109,433 GBP2021-12-31
Other Taxation & Social Security Payable
Current
700,348 GBP2022-12-31
607,985 GBP2021-12-31
Other Creditors
Current
2,054 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
1,600,647 GBP2022-12-31
1,130,037 GBP2021-12-31
Creditors
Current
3,541,510 GBP2022-12-31
2,341,409 GBP2021-12-31
Net Deferred Tax Liability/Asset
73,301 GBP2022-12-31
110,560 GBP2021-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-37,259 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
49,129 GBP2022-12-31
86,653 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
7,376,000 shares2022-12-31
7,376,000 shares2021-12-31
Par Value of Share
Class 1 ordinary share
1.002022-01-01 ~ 2022-12-31