Turnover/Revenue
25,065,000 GBP2021-01-01 ~ 2021-12-31
19,282,000 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
-16,393,000 GBP2021-01-01 ~ 2021-12-31
-13,520,000 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
8,672,000 GBP2021-01-01 ~ 2021-12-31
5,762,000 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
-9,305,000 GBP2021-01-01 ~ 2021-12-31
-9,373,000 GBP2020-01-01 ~ 2020-12-31
Other operating income
517,000 GBP2021-01-01 ~ 2021-12-31
866,000 GBP2020-01-01 ~ 2020-12-31
Operating Profit/Loss
-116,000 GBP2021-01-01 ~ 2021-12-31
-2,745,000 GBP2020-01-01 ~ 2020-12-31
Interest Payable/Similar Charges (Finance Costs)
-51,000 GBP2021-01-01 ~ 2021-12-31
-76,000 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
-167,000 GBP2021-01-01 ~ 2021-12-31
-2,821,000 GBP2020-01-01 ~ 2020-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-352,000 GBP2021-01-01 ~ 2021-12-31
173,000 GBP2020-01-01 ~ 2020-12-31
Intangible Assets
8,304,000 GBP2021-12-31
9,957,000 GBP2020-12-31
Property, Plant & Equipment
1,038,000 GBP2021-12-31
1,236,000 GBP2020-12-31
Fixed Assets
9,342,000 GBP2021-12-31
11,193,000 GBP2020-12-31
Debtors
6,808,000 GBP2021-12-31
4,520,000 GBP2020-12-31
Cash at bank and in hand
2,056,000 GBP2021-12-31
2,371,000 GBP2020-12-31
Current Assets
8,864,000 GBP2021-12-31
6,891,000 GBP2020-12-31
Net Current Assets/Liabilities
3,651,000 GBP2021-12-31
3,068,000 GBP2020-12-31
Total Assets Less Current Liabilities
12,993,000 GBP2021-12-31
14,261,000 GBP2020-12-31
Net Assets/Liabilities
9,494,000 GBP2021-12-31
10,013,000 GBP2020-12-31
Equity
Called up share capital
5,750,000 GBP2021-12-31
5,750,000 GBP2020-12-31
Share premium
330,000 GBP2021-12-31
330,000 GBP2020-12-31
Retained earnings (accumulated losses)
3,414,000 GBP2021-12-31
3,933,000 GBP2020-12-31
Equity
9,494,000 GBP2021-12-31
10,013,000 GBP2020-12-31
Average Number of Employees
1592021-01-01 ~ 2021-12-31
1842020-01-01 ~ 2020-12-31
Intangible Assets - Gross Cost
Net goodwill
15,032,000 GBP2021-12-31
15,032,000 GBP2020-12-31
Other than goodwill
561,000 GBP2021-12-31
561,000 GBP2020-12-31
Intangible Assets - Gross Cost
15,593,000 GBP2021-12-31
15,593,000 GBP2020-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
6,728,000 GBP2021-12-31
5,095,000 GBP2020-12-31
Other than goodwill
561,000 GBP2021-12-31
541,000 GBP2020-12-31
Intangible Assets - Accumulated Amortisation & Impairment
7,289,000 GBP2021-12-31
5,636,000 GBP2020-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
1,634,000 GBP2021-01-01 ~ 2021-12-31
Other than goodwill
20,000 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Increase From Amortisation Charge for Year
1,654,000 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
Net goodwill
8,304,000 GBP2021-12-31
9,937,000 GBP2020-12-31
Other than goodwill
0 GBP2021-12-31
20,000 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
667,000 GBP2021-12-31
512,000 GBP2020-12-31
Tools/Equipment for furniture and fittings
1,800,000 GBP2021-12-31
1,798,000 GBP2020-12-31
Office equipment
233,000 GBP2021-12-31
232,000 GBP2020-12-31
Vehicles
0 GBP2021-12-31
0 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
2,700,000 GBP2021-12-31
2,542,000 GBP2020-12-31
Property, Plant & Equipment - Disposals
Tools/Equipment for furniture and fittings
0 GBP2021-01-01 ~ 2021-12-31
Office equipment
0 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Disposals
0 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
0 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase or decrease due to transfers between classes
0 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
453,000 GBP2021-12-31
302,000 GBP2020-12-31
Tools/Equipment for furniture and fittings
1,000,000 GBP2021-12-31
788,000 GBP2020-12-31
Office equipment
209,000 GBP2021-12-31
216,000 GBP2020-12-31
Vehicles
0 GBP2021-12-31
0 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,662,000 GBP2021-12-31
1,306,000 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
151,000 GBP2021-01-01 ~ 2021-12-31
Tools/Equipment for furniture and fittings
211,000 GBP2021-01-01 ~ 2021-12-31
Office equipment
0 GBP2021-01-01 ~ 2021-12-31
Vehicles
0 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
362,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Tools/Equipment for furniture and fittings
0 GBP2021-01-01 ~ 2021-12-31
Office equipment
-7,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-7,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Other increase or decrease in the depreciation or impairment
1,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Plant and equipment
214,000 GBP2021-12-31
210,000 GBP2020-12-31
Tools/Equipment for furniture and fittings
800,000 GBP2021-12-31
1,010,000 GBP2020-12-31
Office equipment
24,000 GBP2021-12-31
16,000 GBP2020-12-31
Vehicles
0 GBP2021-12-31
0 GBP2020-12-31
Trade Debtors/Trade Receivables
3,814,000 GBP2021-12-31
3,285,000 GBP2020-12-31
Prepayments/Accrued Income
229,000 GBP2021-12-31
225,000 GBP2020-12-31
Other Debtors
2,765,000 GBP2021-12-31
1,010,000 GBP2020-12-31
Debtors
Amounts falling due after one year
647,000 GBP2021-12-31
607,000 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
0 GBP2021-12-31
45,000 GBP2020-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
1,230,000 GBP2021-12-31
189,000 GBP2020-12-31
Taxation/Social Security Payable
Amounts falling due within one year
2,231,000 GBP2021-12-31
1,701,000 GBP2020-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
1,125,000 GBP2021-12-31
1,274,000 GBP2020-12-31
Other Creditors
Amounts falling due within one year
627,000 GBP2021-12-31
614,000 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
50,000 GBP2021-12-31
46,000 GBP2020-12-31
Other Creditors
Amounts falling due after one year
3,399,000 GBP2021-12-31
4,151,000 GBP2020-12-31