Par Value of Share
Class 1 ordinary share
12020-01-01 ~ 2020-12-31
Turnover/Revenue
25,979,714 GBP2020-01-01 ~ 2020-12-31
17,275,186 GBP2019-01-01 ~ 2019-12-31
Cost of Sales
15,317,916 GBP2020-01-01 ~ 2020-12-31
9,811,641 GBP2019-01-01 ~ 2019-12-31
Gross Profit/Loss
10,661,798 GBP2020-01-01 ~ 2020-12-31
7,463,545 GBP2019-01-01 ~ 2019-12-31
Administrative Expenses
6,816,500 GBP2020-01-01 ~ 2020-12-31
7,268,752 GBP2019-01-01 ~ 2019-12-31
Operating Profit/Loss
3,899,408 GBP2020-01-01 ~ 2020-12-31
194,793 GBP2019-01-01 ~ 2019-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,830 GBP2020-01-01 ~ 2020-12-31
3,339 GBP2019-01-01 ~ 2019-12-31
Profit/Loss on Ordinary Activities Before Tax
3,901,238 GBP2020-01-01 ~ 2020-12-31
198,132 GBP2019-01-01 ~ 2019-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
721,893 GBP2020-01-01 ~ 2020-12-31
66,603 GBP2019-01-01 ~ 2019-12-31
Profit/Loss
3,179,345 GBP2020-01-01 ~ 2020-12-31
131,529 GBP2019-01-01 ~ 2019-12-31
Comprehensive Income/Expense
3,179,345 GBP2020-01-01 ~ 2020-12-31
131,529 GBP2019-01-01 ~ 2019-12-31
Intangible Assets
5,460 GBP2020-12-31
5,460 GBP2019-12-31
Property, Plant & Equipment
1,005,612 GBP2020-12-31
1,247,112 GBP2019-12-31
Fixed Assets - Investments
2,295,222 GBP2020-12-31
2,295,222 GBP2019-12-31
Fixed Assets
3,306,294 GBP2020-12-31
3,547,794 GBP2019-12-31
Debtors
9,827,543 GBP2020-12-31
6,437,464 GBP2019-12-31
Cash at bank and in hand
6,696,639 GBP2020-12-31
1,694,843 GBP2019-12-31
Current Assets
16,524,182 GBP2020-12-31
8,132,307 GBP2019-12-31
Creditors
Current
17,160,072 GBP2020-12-31
12,259,610 GBP2019-12-31
Net Current Assets/Liabilities
-635,890 GBP2020-12-31
-4,127,303 GBP2019-12-31
Total Assets Less Current Liabilities
2,670,404 GBP2020-12-31
-579,509 GBP2019-12-31
Net Assets/Liabilities
2,599,836 GBP2020-12-31
-579,509 GBP2019-12-31
Equity
Called up share capital
301,000 GBP2020-12-31
301,000 GBP2019-12-31
301,000 GBP2018-12-31
Share premium
3,650,000 GBP2020-12-31
3,650,000 GBP2019-12-31
3,650,000 GBP2018-12-31
Retained earnings (accumulated losses)
-1,351,164 GBP2020-12-31
-4,530,509 GBP2019-12-31
-4,662,038 GBP2018-12-31
Equity
2,599,836 GBP2020-12-31
-579,509 GBP2019-12-31
-711,038 GBP2018-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
3,179,345 GBP2020-01-01 ~ 2020-12-31
131,529 GBP2019-01-01 ~ 2019-12-31
Wages/Salaries
3,717,851 GBP2020-01-01 ~ 2020-12-31
3,664,444 GBP2019-01-01 ~ 2019-12-31
Social Security Costs
365,710 GBP2020-01-01 ~ 2020-12-31
352,830 GBP2019-01-01 ~ 2019-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
105,817 GBP2020-01-01 ~ 2020-12-31
101,591 GBP2019-01-01 ~ 2019-12-31
Staff Costs/Employee Benefits Expense
4,189,378 GBP2020-01-01 ~ 2020-12-31
4,118,865 GBP2019-01-01 ~ 2019-12-31
Average Number of Employees
1152020-01-01 ~ 2020-12-31
1152019-01-01 ~ 2019-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
289,249 GBP2020-01-01 ~ 2020-12-31
262,578 GBP2019-01-01 ~ 2019-12-31
Audit Fees/Expenses
35,992 GBP2020-01-01 ~ 2020-12-31
21,900 GBP2019-01-01 ~ 2019-12-31
Current Tax for the Period
651,325 GBP2020-01-01 ~ 2020-12-31
66,603 GBP2019-01-01 ~ 2019-12-31
Tax Expense/Credit at Applicable Tax Rate
741,235 GBP2020-01-01 ~ 2020-12-31
37,645 GBP2019-01-01 ~ 2019-12-31
Intangible Assets - Gross Cost
Computer software
5,460 GBP2019-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
1,183,207 GBP2020-12-31
1,183,207 GBP2019-12-31
Plant and equipment
1,196,752 GBP2020-12-31
1,155,462 GBP2019-12-31
Property, Plant & Equipment - Gross Cost
2,379,959 GBP2020-12-31
2,338,669 GBP2019-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-12,739 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Disposals
-12,739 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
715,666 GBP2020-12-31
560,050 GBP2019-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,374,347 GBP2020-12-31
1,091,557 GBP2019-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
162,075 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
289,249 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-6,459 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-6,459 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment
Land and buildings, Long leasehold
524,526 GBP2020-12-31
651,700 GBP2019-12-31
Plant and equipment
481,086 GBP2020-12-31
595,412 GBP2019-12-31
Investments in Group Undertakings
Cost valuation
2,295,222 GBP2019-12-31
Investments in Group Undertakings
2,295,222 GBP2020-12-31
2,295,222 GBP2019-12-31
Trade Debtors/Trade Receivables
Current
7,761,669 GBP2020-12-31
4,839,799 GBP2019-12-31
Amounts Owed by Group Undertakings
Current
322,182 GBP2020-12-31
6,994 GBP2019-12-31
Other Debtors
Current
1,258,555 GBP2020-12-31
968,204 GBP2019-12-31
Prepayments/Accrued Income
Current
485,137 GBP2020-12-31
622,467 GBP2019-12-31
Debtors
Current, Amounts falling due within one year
9,827,543 GBP2020-12-31
6,437,464 GBP2019-12-31
Trade Creditors/Trade Payables
Current
650,966 GBP2020-12-31
425,905 GBP2019-12-31
Amounts owed to group undertakings
Current
13,375,845 GBP2020-12-31
9,973,559 GBP2019-12-31
Corporation Tax Payable
Current
717,929 GBP2020-12-31
66,603 GBP2019-12-31
Other Taxation & Social Security Payable
Current
139,905 GBP2020-12-31
101,710 GBP2019-12-31
Other Creditors
Current
63,635 GBP2020-12-31
43,415 GBP2019-12-31
Accrued Liabilities/Deferred Income
Current
2,211,792 GBP2020-12-31
1,648,418 GBP2019-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
448,100 GBP2020-12-31
416,050 GBP2019-12-31
Between one and five year
1,378,667 GBP2020-12-31
1,406,267 GBP2019-12-31
More than five year
690,250 GBP2020-12-31
975,750 GBP2019-12-31
All periods
2,517,017 GBP2020-12-31
2,798,067 GBP2019-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
70,568 GBP2020-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
301,000 shares2020-12-31
Profit/Loss
Retained earnings (accumulated losses)
3,179,345 GBP2020-01-01 ~ 2020-12-31