Par Value of Share
Class 1 ordinary share
12022-01-01 ~ 2022-12-31
Class 2 ordinary share
12022-01-01 ~ 2022-12-31
Class 3 ordinary share
12022-01-01 ~ 2022-12-31
Class 4 ordinary share
12022-01-01 ~ 2022-12-31
Turnover/Revenue
18,234,191 GBP2022-01-01 ~ 2022-12-31
15,469,300 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
8,998,972 GBP2022-01-01 ~ 2022-12-31
7,954,627 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
9,235,219 GBP2022-01-01 ~ 2022-12-31
7,514,673 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
7,824,104 GBP2022-01-01 ~ 2022-12-31
7,050,271 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
1,411,115 GBP2022-01-01 ~ 2022-12-31
464,402 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
23 GBP2022-01-01 ~ 2022-12-31
-332 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
1,411,138 GBP2022-01-01 ~ 2022-12-31
464,070 GBP2021-01-01 ~ 2021-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
124,518 GBP2022-01-01 ~ 2022-12-31
87,260 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
1,286,620 GBP2022-01-01 ~ 2022-12-31
376,810 GBP2021-01-01 ~ 2021-12-31
Equity
Retained earnings (accumulated losses)
8,216,419 GBP2022-12-31
6,929,799 GBP2021-12-31
6,552,989 GBP2020-12-31
Property, Plant & Equipment
49,012 GBP2022-12-31
49,719 GBP2021-12-31
Fixed Assets - Investments
3,349,788 GBP2022-12-31
3,349,788 GBP2021-12-31
Fixed Assets
3,398,800 GBP2022-12-31
3,399,507 GBP2021-12-31
Debtors
8,882,023 GBP2022-12-31
6,521,976 GBP2021-12-31
Cash at bank and in hand
3,119,643 GBP2022-12-31
2,344,397 GBP2021-12-31
Current Assets
12,001,666 GBP2022-12-31
8,866,373 GBP2021-12-31
Creditors
Current
5,451,726 GBP2022-12-31
3,603,760 GBP2021-12-31
Net Current Assets/Liabilities
6,549,940 GBP2022-12-31
5,262,613 GBP2021-12-31
Total Assets Less Current Liabilities
9,948,740 GBP2022-12-31
8,662,120 GBP2021-12-31
Net Assets/Liabilities
9,934,883 GBP2022-12-31
8,648,263 GBP2021-12-31
Equity
Called up share capital
311 GBP2022-12-31
311 GBP2021-12-31
Share premium
1,718,153 GBP2022-12-31
1,718,153 GBP2021-12-31
Equity
9,934,883 GBP2022-12-31
8,648,263 GBP2021-12-31
Wages/Salaries
4,660,365 GBP2022-01-01 ~ 2022-12-31
3,898,361 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
527,235 GBP2022-01-01 ~ 2022-12-31
482,149 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
167,670 GBP2022-01-01 ~ 2022-12-31
170,037 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
5,355,270 GBP2022-01-01 ~ 2022-12-31
4,550,547 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
572022-01-01 ~ 2022-12-31
592021-01-01 ~ 2021-12-31
Director Remuneration
388,333 GBP2022-01-01 ~ 2022-12-31
201,962 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
25,811 GBP2022-01-01 ~ 2022-12-31
28,223 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
20,790 GBP2022-01-01 ~ 2022-12-31
7,348 GBP2021-01-01 ~ 2021-12-31
Current Tax for the Period
267,168 GBP2022-01-01 ~ 2022-12-31
87,260 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
268,116 GBP2022-01-01 ~ 2022-12-31
88,173 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
69,346 GBP2022-12-31
69,346 GBP2021-12-31
Computers
885,382 GBP2022-12-31
860,278 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
954,728 GBP2022-12-31
929,624 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
66,592 GBP2022-12-31
65,961 GBP2021-12-31
Computers
839,124 GBP2022-12-31
813,944 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
905,716 GBP2022-12-31
879,905 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
631 GBP2022-01-01 ~ 2022-12-31
Computers
25,180 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
25,811 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Furniture and fittings
2,754 GBP2022-12-31
3,385 GBP2021-12-31
Computers
46,258 GBP2022-12-31
46,334 GBP2021-12-31
Investments in Group Undertakings
Cost valuation
3,349,788 GBP2021-12-31
Investments in Group Undertakings
3,349,788 GBP2022-12-31
3,349,788 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
5,337,187 GBP2022-12-31
4,126,817 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
3,434,635 GBP2022-12-31
2,714,391 GBP2021-12-31
Other Debtors
Current
22,998 GBP2022-12-31
22,998 GBP2021-12-31
Prepayments
Current
-116,347 GBP2022-12-31
-545,780 GBP2021-12-31
Debtors
Amounts falling due within one year, Current
8,868,373 GBP2022-12-31
6,508,326 GBP2021-12-31
Trade Creditors/Trade Payables
Current
1,945,222 GBP2022-12-31
1,422,026 GBP2021-12-31
Amounts owed to group undertakings
Current
100 GBP2022-12-31
100 GBP2021-12-31
Corporation Tax Payable
Current
88,099 GBP2022-12-31
-94,302 GBP2021-12-31
Other Taxation & Social Security Payable
Current
228,089 GBP2022-12-31
188,657 GBP2021-12-31
Other Creditors
Current
55,311 GBP2022-12-31
37,148 GBP2021-12-31
Accrued Liabilities
Current
2,418,837 GBP2022-12-31
1,477,573 GBP2021-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
13,857 GBP2022-12-31
13,857 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
13,857 GBP2022-12-31
13,857 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
175 shares2022-12-31
Class 2 ordinary share
25 shares2022-12-31
Class 3 ordinary share
11 shares2022-12-31
Class 4 ordinary share
100 shares2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,286,620 GBP2022-01-01 ~ 2022-12-31