Average Number of Employees
202022-01-01 ~ 2022-12-31
192021-01-01 ~ 2021-12-31
Property, Plant & Equipment
59,998 GBP2022-12-31
68,008 GBP2021-12-31
Fixed Assets
59,998 GBP2022-12-31
68,008 GBP2021-12-31
Total Inventories
70,845 GBP2022-12-31
14,956 GBP2021-12-31
Debtors
Current
972,261 GBP2022-12-31
463,239 GBP2021-12-31
Cash at bank and in hand
292,354 GBP2022-12-31
471,897 GBP2021-12-31
Current Assets
1,335,460 GBP2022-12-31
950,092 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-641,801 GBP2022-12-31
-449,912 GBP2021-12-31
Net Current Assets/Liabilities
693,659 GBP2022-12-31
500,180 GBP2021-12-31
Total Assets Less Current Liabilities
753,657 GBP2022-12-31
568,188 GBP2021-12-31
Creditors
Non-current, Amounts falling due after one year
-164,167 GBP2022-12-31
-36,931 GBP2021-12-31
Net Assets/Liabilities
578,091 GBP2022-12-31
518,336 GBP2021-12-31
Equity
Called up share capital
222 GBP2022-12-31
222 GBP2021-12-31
Share premium
19,978 GBP2022-12-31
19,978 GBP2021-12-31
Capital redemption reserve
100 GBP2022-12-31
100 GBP2021-12-31
Retained earnings (accumulated losses)
557,791 GBP2022-12-31
498,036 GBP2021-12-31
Equity
578,091 GBP2022-12-31
518,336 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
23,490 GBP2022-12-31
21,989 GBP2021-12-31
Motor vehicles
41,823 GBP2022-12-31
41,823 GBP2021-12-31
Furniture and fittings
10,744 GBP2022-12-31
5,417 GBP2021-12-31
Computers
28,237 GBP2022-12-31
27,512 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
186,668 GBP2022-12-31
179,115 GBP2021-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-1,950 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals
-1,950 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
12,637 GBP2021-12-31
Motor vehicles
20,578 GBP2021-12-31
Furniture and fittings
3,333 GBP2021-12-31
Computers
16,377 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
111,107 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
2,379 GBP2022-01-01 ~ 2022-12-31
Motor vehicles, Owned/Freehold
3,187 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings, Owned/Freehold
1,955 GBP2022-01-01 ~ 2022-12-31
Computers, Owned/Freehold
2,372 GBP2022-01-01 ~ 2022-12-31
Owned/Freehold
16,805 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-1,242 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,242 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
15,016 GBP2022-12-31
Motor vehicles
23,765 GBP2022-12-31
Furniture and fittings
4,046 GBP2022-12-31
Computers
18,749 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
126,670 GBP2022-12-31
Property, Plant & Equipment
Plant and equipment
8,474 GBP2022-12-31
9,352 GBP2021-12-31
Motor vehicles
18,058 GBP2022-12-31
21,245 GBP2021-12-31
Furniture and fittings
6,698 GBP2022-12-31
2,084 GBP2021-12-31
Computers
9,488 GBP2022-12-31
11,135 GBP2021-12-31
Raw materials and consumables
7,256 GBP2022-12-31
14,956 GBP2021-12-31
Value of work in progress
63,589 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
343,859 GBP2022-12-31
285,757 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
343,269 GBP2022-12-31
Other Debtors
Current
263,716 GBP2022-12-31
161,277 GBP2021-12-31
Prepayments/Accrued Income
Current
21,417 GBP2022-12-31
16,205 GBP2021-12-31
Bank Borrowings
Current
10,000 GBP2022-12-31
10,000 GBP2021-12-31
Other Remaining Borrowings
Current
40,000 GBP2022-12-31
Trade Creditors/Trade Payables
Current
455,519 GBP2022-12-31
268,554 GBP2021-12-31
Corporation Tax Payable
Current
62,938 GBP2022-12-31
76,433 GBP2021-12-31
Taxation/Social Security Payable
Current
36,135 GBP2022-12-31
45,744 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Current
2,764 GBP2022-12-31
5,350 GBP2021-12-31
Other Creditors
Current
3,867 GBP2022-12-31
2,503 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
30,578 GBP2022-12-31
41,328 GBP2021-12-31
Creditors
Current
641,801 GBP2022-12-31
449,912 GBP2021-12-31
Bank Borrowings
Non-current
24,167 GBP2022-12-31
34,167 GBP2021-12-31
Other Remaining Borrowings
Non-current
140,000 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
2,764 GBP2021-12-31
Creditors
Non-current
164,167 GBP2022-12-31
36,931 GBP2021-12-31
Net Deferred Tax Liability/Asset
-11,399 GBP2022-12-31
-12,921 GBP2021-12-31
-14,408 GBP2021-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
1,522 GBP2022-01-01 ~ 2022-12-31
1,487 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-11,399 GBP2022-12-31
-12,921 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2022-12-31
100 shares2021-12-31
Par Value of Share
Class 1 ordinary share
12022-01-01 ~ 2022-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
100 shares2022-12-31
100 shares2021-12-31
Par Value of Share
Class 2 ordinary share
12022-01-01 ~ 2022-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
22 shares2022-12-31
22 shares2021-12-31
Par Value of Share
Class 3 ordinary share
12022-01-01 ~ 2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
69,049 GBP2022-12-31
Between one and five year
114,707 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
183,756 GBP2022-12-31