Turnover/Revenue
9,786,944 GBP2022-04-01 ~ 2023-03-31
8,426,629 GBP2021-04-01 ~ 2022-03-31
Cost of Sales
-5,260,824 GBP2022-04-01 ~ 2023-03-31
-4,499,570 GBP2021-04-01 ~ 2022-03-31
Gross Profit/Loss
4,526,120 GBP2022-04-01 ~ 2023-03-31
3,927,059 GBP2021-04-01 ~ 2022-03-31
Administrative Expenses
-2,404,223 GBP2022-04-01 ~ 2023-03-31
-1,963,985 GBP2021-04-01 ~ 2022-03-31
Other Interest Receivable/Similar Income (Finance Income)
6,295 GBP2022-04-01 ~ 2023-03-31
2,664 GBP2021-04-01 ~ 2022-03-31
Interest Payable/Similar Charges (Finance Costs)
-115,804 GBP2022-04-01 ~ 2023-03-31
-63,959 GBP2021-04-01 ~ 2022-03-31
Profit/Loss on Ordinary Activities Before Tax
2,030,940 GBP2022-04-01 ~ 2023-03-31
2,077,549 GBP2021-04-01 ~ 2022-03-31
Profit/Loss
1,839,243 GBP2022-04-01 ~ 2023-03-31
1,817,090 GBP2021-04-01 ~ 2022-03-31
Comprehensive Income/Expense
1,839,243 GBP2022-04-01 ~ 2023-03-31
1,817,090 GBP2021-04-01 ~ 2022-03-31
Intangible Assets
812,486 GBP2023-03-31
390,668 GBP2022-03-31
Property, Plant & Equipment
4,707,952 GBP2023-03-31
4,833,754 GBP2022-03-31
Fixed Assets - Investments
60 GBP2023-03-31
60 GBP2022-03-31
Fixed Assets
5,599,854 GBP2023-03-31
5,303,838 GBP2022-03-31
Debtors
Current
8,945,498 GBP2023-03-31
2,986,204 GBP2022-03-31
Cash at bank and in hand
2,466,639 GBP2023-03-31
5,595,939 GBP2022-03-31
Current Assets
11,412,137 GBP2023-03-31
8,582,143 GBP2022-03-31
Net Current Assets/Liabilities
4,157,567 GBP2023-03-31
5,114,331 GBP2022-03-31
Total Assets Less Current Liabilities
9,757,421 GBP2023-03-31
10,418,169 GBP2022-03-31
Creditors
Non-current, Amounts falling due after one year
-2,523,682 GBP2022-03-31
Net Assets/Liabilities
9,523,014 GBP2023-03-31
7,853,771 GBP2022-03-31
Equity
Called up share capital
2,000 GBP2023-03-31
2,000 GBP2022-03-31
2,000 GBP2021-03-31
Retained earnings (accumulated losses)
9,521,014 GBP2023-03-31
7,851,771 GBP2022-03-31
6,114,681 GBP2021-03-31
Equity
9,523,014 GBP2023-03-31
7,853,771 GBP2022-03-31
6,116,681 GBP2021-03-31
Profit/Loss
Retained earnings (accumulated losses)
1,839,243 GBP2022-04-01 ~ 2023-03-31
1,817,090 GBP2021-04-01 ~ 2022-03-31
Dividends Paid
Retained earnings (accumulated losses)
-170,000 GBP2022-04-01 ~ 2023-03-31
-80,000 GBP2021-04-01 ~ 2022-03-31
Dividends Paid
-170,000 GBP2022-04-01 ~ 2023-03-31
-80,000 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Depreciation Expense
214,740 GBP2022-04-01 ~ 2023-03-31
229,727 GBP2021-04-01 ~ 2022-03-31
Wages/Salaries
3,701,822 GBP2022-04-01 ~ 2023-03-31
3,349,449 GBP2021-04-01 ~ 2022-03-31
Social Security Costs
470,841 GBP2022-04-01 ~ 2023-03-31
385,092 GBP2021-04-01 ~ 2022-03-31
Staff Costs/Employee Benefits Expense
4,673,717 GBP2022-04-01 ~ 2023-03-31
4,216,192 GBP2021-04-01 ~ 2022-03-31
Average number of employees in administration and support functions
42022-04-01 ~ 2023-03-31
42021-04-01 ~ 2022-03-31
Average Number of Employees
1192022-04-01 ~ 2023-03-31
1072021-04-01 ~ 2022-03-31
Director Remuneration
325,361 GBP2022-04-01 ~ 2023-03-31
303,428 GBP2021-04-01 ~ 2022-03-31
Audit Fees/Expenses
9,500 GBP2022-04-01 ~ 2023-03-31
9,000 GBP2021-04-01 ~ 2022-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
193,691 GBP2022-04-01 ~ 2023-03-31
-1,767 GBP2021-04-01 ~ 2022-03-31
Tax Expense/Credit at Applicable Tax Rate
385,879 GBP2022-04-01 ~ 2023-03-31
394,734 GBP2021-04-01 ~ 2022-03-31
Deferred Tax Liabilities
234,407 GBP2023-03-31
40,716 GBP2022-03-31
Intangible Assets - Gross Cost
Development expenditure
1,905,802 GBP2023-03-31
1,169,700 GBP2022-03-31
Intangible Assets - Gross Cost
1,905,802 GBP2023-03-31
1,169,700 GBP2022-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
1,093,316 GBP2023-03-31
779,032 GBP2022-03-31
Intangible Assets - Accumulated Amortisation & Impairment
1,093,316 GBP2023-03-31
779,032 GBP2022-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
314,284 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Increase From Amortisation Charge for Year
314,284 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
Development expenditure
812,486 GBP2023-03-31
390,668 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
5,172,034 GBP2023-03-31
5,172,034 GBP2022-03-31
Furniture and fittings
424,373 GBP2023-03-31
413,424 GBP2022-03-31
Office equipment
881,812 GBP2023-03-31
818,659 GBP2022-03-31
Motor vehicles
27,186 GBP2023-03-31
27,186 GBP2022-03-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-833 GBP2022-04-01 ~ 2023-03-31
Office equipment
-14,072 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
628,564 GBP2023-03-31
525,123 GBP2022-03-31
Furniture and fittings
393,873 GBP2023-03-31
359,075 GBP2022-03-31
Office equipment
762,558 GBP2023-03-31
707,689 GBP2022-03-31
Motor vehicles
12,458 GBP2023-03-31
5,662 GBP2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
103,441 GBP2022-04-01 ~ 2023-03-31
Furniture and fittings
35,562 GBP2022-04-01 ~ 2023-03-31
Office equipment
68,941 GBP2022-04-01 ~ 2023-03-31
Motor vehicles
6,796 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-764 GBP2022-04-01 ~ 2023-03-31
Office equipment
-14,072 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
4,543,470 GBP2023-03-31
4,646,911 GBP2022-03-31
Furniture and fittings
30,500 GBP2023-03-31
54,349 GBP2022-03-31
Office equipment
119,254 GBP2023-03-31
110,970 GBP2022-03-31
Motor vehicles
14,728 GBP2023-03-31
21,524 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
6,505,405 GBP2023-03-31
6,431,303 GBP2022-03-31
Property, Plant & Equipment - Disposals
-14,905 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,797,453 GBP2023-03-31
1,597,549 GBP2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
214,740 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-14,836 GBP2022-04-01 ~ 2023-03-31
Investments in Subsidiaries
60 GBP2023-03-31
60 GBP2022-03-31
Cost valuation
60 GBP2022-03-31
Trade Debtors/Trade Receivables
Current, Amounts falling due within one year
3,796,472 GBP2023-03-31
2,222,531 GBP2022-03-31
Other Debtors
Current, Amounts falling due within one year
82,273 GBP2023-03-31
2,324 GBP2022-03-31
Debtors
Current, Amounts falling due within one year
8,945,498 GBP2023-03-31
2,986,204 GBP2022-03-31
Total Borrowings
Current, Amounts falling due within one year
2,611,338 GBP2023-03-31
206,371 GBP2022-03-31
Non-current, Amounts falling due after one year
2,523,682 GBP2022-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
234,407 GBP2023-03-31
40,716 GBP2022-03-31
Par Value of Share
Class 1 ordinary share
0.002022-04-01 ~ 2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000,000 shares2023-03-31
1,000,000 shares2022-03-31
Par Value of Share
Class 2 ordinary share
0.002022-04-01 ~ 2023-03-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
1,000,000 shares2023-03-31
1,000,000 shares2022-03-31
Par Value of Share
Class 3 ordinary share
0.002022-04-01 ~ 2023-03-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
1,000,000 shares2023-03-31
1,000,000 shares2022-03-31
Number of Shares Issued (Fully Paid)
3,000,000 shares2023-03-31
3,000,000 shares2022-03-31
Nominal value of allotted share capital
2,000 GBP2022-04-01 ~ 2023-03-31
2,000 GBP2021-04-01 ~ 2022-03-31
Bank Borrowings
Non-current
2,523,682 GBP2022-03-31
Current
2,611,338 GBP2023-03-31
206,371 GBP2022-03-31