96090 - Other Service Activities N.e.c.
Average Number of Employees
1742022-01-01 ~ 2022-12-31
1392021-01-01 ~ 2021-12-31
Turnover/Revenue
18,754,676 GBP2022-01-01 ~ 2022-12-31
16,994,669 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-14,033,952 GBP2022-01-01 ~ 2022-12-31
-11,309,838 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
4,720,724 GBP2022-01-01 ~ 2022-12-31
5,684,831 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-5,335,630 GBP2022-01-01 ~ 2022-12-31
-4,317,098 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
-601,491 GBP2022-01-01 ~ 2022-12-31
1,377,639 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
-658,700 GBP2022-01-01 ~ 2022-12-31
1,344,599 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
-563,984 GBP2022-01-01 ~ 2022-12-31
1,279,785 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
4,266,494 GBP2022-12-31
2,995,174 GBP2021-12-31
Property, Plant & Equipment
411,080 GBP2022-12-31
339,802 GBP2021-12-31
Fixed Assets
4,677,574 GBP2022-12-31
3,334,976 GBP2021-12-31
Debtors
Current
4,136,365 GBP2022-12-31
3,880,768 GBP2021-12-31
Cash at bank and in hand
1,200,054 GBP2022-12-31
2,886,879 GBP2021-12-31
Current Assets
5,336,419 GBP2022-12-31
6,767,647 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-6,817,577 GBP2022-12-31
-5,996,191 GBP2021-12-31
Net Current Assets/Liabilities
-1,481,158 GBP2022-12-31
771,456 GBP2021-12-31
Total Assets Less Current Liabilities
3,196,416 GBP2022-12-31
4,106,432 GBP2021-12-31
Creditors
Non-current, Amounts falling due after one year
-612,981 GBP2022-12-31
-959,013 GBP2021-12-31
Net Assets/Liabilities
2,583,435 GBP2022-12-31
3,147,419 GBP2021-12-31
Equity
Called up share capital
22,653 GBP2022-12-31
22,653 GBP2021-12-31
2,421,728 GBP2021-01-01
Share premium
11,872 GBP2022-12-31
11,872 GBP2021-12-31
1,187,286 GBP2021-01-01
Capital redemption reserve
1,565 GBP2022-12-31
1,565 GBP2021-12-31
Retained earnings (accumulated losses)
2,547,345 GBP2022-12-31
3,111,329 GBP2021-12-31
-1,530,160 GBP2021-01-01
Equity
2,583,435 GBP2022-12-31
3,147,419 GBP2021-12-31
2,078,854 GBP2021-01-01
Profit/Loss
Retained earnings (accumulated losses)
-563,984 GBP2022-01-01 ~ 2022-12-31
1,279,785 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-563,984 GBP2022-01-01 ~ 2022-12-31
1,279,785 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
-563,984 GBP2022-01-01 ~ 2022-12-31
1,279,785 GBP2021-01-01 ~ 2021-12-31
Equity - Income/Expense Recognised Directly
Called up share capital
-2,399,075 GBP2021-01-01 ~ 2021-12-31
Retained earnings (accumulated losses)
3,361,704 GBP2021-01-01 ~ 2021-12-31
Equity - Income/Expense Recognised Directly
-211,220 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
148,120 GBP2022-01-01 ~ 2022-12-31
129,329 GBP2021-01-01 ~ 2021-12-31
Cash and Cash Equivalents
1,200,054 GBP2022-12-31
2,886,879 GBP2021-12-31
1,436,428 GBP2021-01-01
Audit Fees/Expenses
15,000 GBP2022-01-01 ~ 2022-12-31
12,000 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
5,160,236 GBP2022-01-01 ~ 2022-12-31
4,520,844 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
743,014 GBP2022-01-01 ~ 2022-12-31
542,965 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
6,257,640 GBP2022-01-01 ~ 2022-12-31
5,354,834 GBP2021-01-01 ~ 2021-12-31
Director Remuneration
631,418 GBP2022-01-01 ~ 2022-12-31
726,522 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-94,716 GBP2022-01-01 ~ 2022-12-31
66,195 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
-125,153 GBP2022-01-01 ~ 2022-12-31
255,474 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Development expenditure
6,620,257 GBP2022-12-31
4,673,727 GBP2021-12-31
Computer software
79,423 GBP2022-12-31
79,423 GBP2021-12-31
Intangible Assets - Gross Cost
6,774,079 GBP2022-12-31
4,794,216 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
2,390,375 GBP2022-12-31
1,686,627 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
2,507,585 GBP2022-12-31
1,799,042 GBP2021-12-31
Intangible Assets - Increase From Amortisation Charge for Year
708,543 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Development expenditure
4,229,882 GBP2022-12-31
2,987,100 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
642,261 GBP2022-12-31
471,722 GBP2021-12-31
Motor vehicles
266,099 GBP2022-12-31
225,305 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
1,065,652 GBP2022-12-31
846,254 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
293,375 GBP2021-12-31
Motor vehicles
158,912 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
506,452 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
96,975 GBP2022-01-01 ~ 2022-12-31
Motor vehicles, Owned/Freehold
33,684 GBP2022-01-01 ~ 2022-12-31
Owned/Freehold
148,120 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
390,350 GBP2022-12-31
Motor vehicles
192,596 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
654,572 GBP2022-12-31
Property, Plant & Equipment
Plant and equipment
251,911 GBP2022-12-31
178,347 GBP2021-12-31
Motor vehicles
73,503 GBP2022-12-31
66,393 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
1,765,263 GBP2022-12-31
2,262,816 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
148,291 GBP2021-12-31
Other Debtors
Current
101,880 GBP2022-12-31
99,460 GBP2021-12-31
Prepayments/Accrued Income
Current
1,964,222 GBP2022-12-31
1,055,804 GBP2021-12-31
Amount of corporation tax that is recoverable
Current
104,113 GBP2021-12-31
Debtors - Deferred Tax Asset
Current
305,000 GBP2022-12-31
210,284 GBP2021-12-31
Bank Borrowings
Current
360,775 GBP2022-12-31
400,000 GBP2021-12-31
Trade Creditors/Trade Payables
Current
3,065,920 GBP2022-12-31
2,974,411 GBP2021-12-31
Taxation/Social Security Payable
Current
331,388 GBP2022-12-31
278,106 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Current
690 GBP2021-12-31
Other Creditors
Current
566,052 GBP2022-12-31
467,420 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
2,493,442 GBP2022-12-31
1,875,564 GBP2021-12-31
Creditors
Current
6,817,577 GBP2022-12-31
5,996,191 GBP2021-12-31
Bank Borrowings
Non-current
462,981 GBP2022-12-31
809,013 GBP2021-12-31
Other Creditors
Non-current
150,000 GBP2022-12-31
150,000 GBP2021-12-31
Creditors
Non-current
612,981 GBP2022-12-31
959,013 GBP2021-12-31
Bank Borrowings
Current, Amounts falling due within one year
360,775 GBP2022-12-31
400,000 GBP2021-12-31
Total Borrowings
Current, Amounts falling due within one year
360,775 GBP2022-12-31
400,000 GBP2021-12-31
Bank Borrowings
Non-current, Between one and two years
219,745 GBP2022-12-31
305,520 GBP2021-12-31
Non-current, Between two and five year
243,236 GBP2022-12-31
503,493 GBP2021-12-31
Total Borrowings
823,756 GBP2022-12-31
1,209,013 GBP2021-12-31
Net Deferred Tax Liability/Asset
305,000 GBP2022-12-31
210,284 GBP2021-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
94,716 GBP2022-01-01 ~ 2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,185,730 shares2022-12-31
1,185,700 shares2021-12-31
Par Value of Share
Class 1 ordinary share
0.012022-01-01 ~ 2022-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
1,079,539 shares2022-12-31
1,079,600 shares2021-12-31
Par Value of Share
Class 2 ordinary share
0.012022-01-01 ~ 2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
195,719 GBP2022-12-31
190,938 GBP2021-12-31
Between one and five year
222,760 GBP2022-12-31
413,698 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
418,479 GBP2022-12-31
604,636 GBP2021-12-31