Average Number of Employees
752021-07-01 ~ 2022-06-30
642020-07-01 ~ 2021-06-30
Turnover/Revenue
29,035,571 GBP2021-07-01 ~ 2022-06-30
19,966,621 GBP2020-07-01 ~ 2021-06-30
Cost of Sales
-21,610,036 GBP2021-07-01 ~ 2022-06-30
-14,266,159 GBP2020-07-01 ~ 2021-06-30
Gross Profit/Loss
7,425,535 GBP2021-07-01 ~ 2022-06-30
5,700,462 GBP2020-07-01 ~ 2021-06-30
Administrative Expenses
-5,987,519 GBP2021-07-01 ~ 2022-06-30
-5,181,043 GBP2020-07-01 ~ 2021-06-30
Operating Profit/Loss
1,685,656 GBP2021-07-01 ~ 2022-06-30
684,442 GBP2020-07-01 ~ 2021-06-30
Other Interest Receivable/Similar Income (Finance Income)
129 GBP2021-07-01 ~ 2022-06-30
123 GBP2020-07-01 ~ 2021-06-30
Profit/Loss on Ordinary Activities Before Tax
1,623,397 GBP2021-07-01 ~ 2022-06-30
654,028 GBP2020-07-01 ~ 2021-06-30
Equity
Retained earnings (accumulated losses)
2,595,686 GBP2022-06-30
1,703,547 GBP2021-06-30
1,566,120 GBP2020-07-01
Profit/Loss
Retained earnings (accumulated losses)
1,312,139 GBP2021-07-01 ~ 2022-06-30
487,427 GBP2020-07-01 ~ 2021-06-30
Dividends Paid
Retained earnings (accumulated losses)
-420,000 GBP2021-07-01 ~ 2022-06-30
-350,000 GBP2020-07-01 ~ 2021-06-30
Intangible Assets
4,202 GBP2022-06-30
7,043 GBP2021-06-30
Property, Plant & Equipment
862,501 GBP2022-06-30
851,876 GBP2021-06-30
Fixed Assets
866,703 GBP2022-06-30
858,919 GBP2021-06-30
Debtors
Non-current
316,761 GBP2022-06-30
269,432 GBP2021-06-30
Current
5,890,665 GBP2022-06-30
5,548,167 GBP2021-06-30
Cash at bank and in hand
2,192,493 GBP2022-06-30
1,958,372 GBP2021-06-30
Current Assets
8,399,919 GBP2022-06-30
7,775,971 GBP2021-06-30
Creditors
Current, Amounts falling due within one year
-5,326,928 GBP2021-06-30
Net Current Assets/Liabilities
2,867,314 GBP2022-06-30
2,449,043 GBP2021-06-30
Total Assets Less Current Liabilities
3,734,017 GBP2022-06-30
3,307,962 GBP2021-06-30
Creditors
Non-current, Amounts falling due after one year
-1,320,291 GBP2021-06-30
Net Assets/Liabilities
2,596,136 GBP2022-06-30
1,703,997 GBP2021-06-30
Equity
Called up share capital
450 GBP2022-06-30
450 GBP2021-06-30
Equity
2,596,136 GBP2022-06-30
1,703,997 GBP2021-06-30
Property, Plant & Equipment - Depreciation rate used
Motor vehicles
252021-07-01 ~ 2022-06-30
Furniture and fittings
202021-07-01 ~ 2022-06-30
Office equipment
332021-07-01 ~ 2022-06-30
Audit Fees/Expenses
12,000 GBP2021-07-01 ~ 2022-06-30
11,000 GBP2020-07-01 ~ 2021-06-30
Wages/Salaries
2,628,173 GBP2021-07-01 ~ 2022-06-30
2,304,124 GBP2020-07-01 ~ 2021-06-30
Social Security Costs
278,078 GBP2021-07-01 ~ 2022-06-30
228,594 GBP2020-07-01 ~ 2021-06-30
Staff Costs/Employee Benefits Expense
2,997,066 GBP2021-07-01 ~ 2022-06-30
2,606,333 GBP2020-07-01 ~ 2021-06-30
Director Remuneration
93,400 GBP2021-07-01 ~ 2022-06-30
88,400 GBP2020-07-01 ~ 2021-06-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
10,489 GBP2021-07-01 ~ 2022-06-30
37,502 GBP2020-07-01 ~ 2021-06-30
Tax Expense/Credit at Applicable Tax Rate
308,445 GBP2021-07-01 ~ 2022-06-30
124,265 GBP2020-07-01 ~ 2021-06-30
Dividends Paid on Shares
420,000 GBP2021-07-01 ~ 2022-06-30
350,000 GBP2020-07-01 ~ 2021-06-30
Intangible Assets - Gross Cost
Computer software
34,846 GBP2022-06-30
34,846 GBP2021-06-30
Property, Plant & Equipment - Gross Cost
Motor vehicles
11,798 GBP2021-06-30
Furniture and fittings
1,210,472 GBP2022-06-30
1,081,553 GBP2021-06-30
Office equipment
129,779 GBP2022-06-30
73,290 GBP2021-06-30
Other
14,894 GBP2022-06-30
14,894 GBP2021-06-30
Property, Plant & Equipment - Gross Cost
1,355,145 GBP2022-06-30
1,181,535 GBP2021-06-30
Property, Plant & Equipment - Other Disposals
Motor vehicles
-11,798 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Other Disposals
-11,798 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
11,798 GBP2021-06-30
Furniture and fittings
270,827 GBP2021-06-30
Office equipment
47,034 GBP2021-06-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
329,659 GBP2021-06-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
144,157 GBP2021-07-01 ~ 2022-06-30
Office equipment, Owned/Freehold
27,647 GBP2021-07-01 ~ 2022-06-30
Owned/Freehold
174,783 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-11,798 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-11,798 GBP2021-07-01 ~ 2022-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
414,302 GBP2022-06-30
Office equipment
75,363 GBP2022-06-30
Other
2,979 GBP2022-06-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
492,644 GBP2022-06-30
Property, Plant & Equipment
Furniture and fittings
796,170 GBP2022-06-30
810,726 GBP2021-06-30
Office equipment
54,416 GBP2022-06-30
26,256 GBP2021-06-30
Other
11,915 GBP2022-06-30
14,894 GBP2021-06-30
Other Debtors
Non-current
316,761 GBP2022-06-30
269,432 GBP2021-06-30
Trade Debtors/Trade Receivables
Current
3,712,866 GBP2022-06-30
3,513,342 GBP2021-06-30
Amounts Owed by Group Undertakings
Current
1,056,237 GBP2022-06-30
1,110,491 GBP2021-06-30
Other Debtors
Current
29,279 GBP2022-06-30
48,948 GBP2021-06-30
Prepayments/Accrued Income
Current
1,092,283 GBP2022-06-30
874,720 GBP2021-06-30
Amount of corporation tax that is recoverable
Current
666 GBP2021-06-30
Bank Borrowings
Current
479,873 GBP2022-06-30
531,362 GBP2021-06-30
Trade Creditors/Trade Payables
Current
2,369,575 GBP2022-06-30
2,817,501 GBP2021-06-30
Corporation Tax Payable
Current
267,769 GBP2022-06-30
124,994 GBP2021-06-30
Taxation/Social Security Payable
Current
77,005 GBP2022-06-30
58,371 GBP2021-06-30
Other Creditors
Current
174,694 GBP2022-06-30
73,149 GBP2021-06-30
Accrued Liabilities/Deferred Income
Current
2,163,689 GBP2022-06-30
1,721,551 GBP2021-06-30
Creditors
Current
5,532,605 GBP2022-06-30
5,326,928 GBP2021-06-30
Bank Borrowings
Non-current
832,654 GBP2022-06-30
1,320,291 GBP2021-06-30
Creditors
Non-current
832,654 GBP2022-06-30
1,320,291 GBP2021-06-30
Bank Borrowings
Current, Amounts falling due within one year
531,362 GBP2021-06-30
Total Borrowings
Current, Amounts falling due within one year
531,362 GBP2021-06-30
Bank Borrowings
Non-current, Between one and two years
297,033 GBP2022-06-30
490,523 GBP2021-06-30
Between two and five year, Non-current
535,621 GBP2022-06-30
789,507 GBP2021-06-30
Total Borrowings
1,312,527 GBP2022-06-30
1,851,653 GBP2021-06-30
Net Deferred Tax Liability/Asset
-164,275 GBP2022-06-30
-153,786 GBP2021-06-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-10,489 GBP2021-07-01 ~ 2022-06-30
Deferred Tax Liabilities
Accelerated tax depreciation
-164,275 GBP2022-06-30
-153,786 GBP2021-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,148,621 GBP2022-06-30
773,543 GBP2021-06-30
Between one and five year
4,020,888 GBP2022-06-30
4,009,854 GBP2021-06-30
More than five year
1,408,182 GBP2022-06-30
2,123,795 GBP2021-06-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
6,577,691 GBP2022-06-30
6,907,192 GBP2021-06-30