Average Number of Employees
452021-01-01 ~ 2021-12-31
382020-01-01 ~ 2020-12-31
Intangible Assets
302,624 GBP2021-12-31
106,873 GBP2020-12-31
Property, Plant & Equipment
644,629 GBP2021-12-31
263,228 GBP2020-12-31
Fixed Assets
947,253 GBP2021-12-31
370,101 GBP2020-12-31
Total Inventories
114,338 GBP2021-12-31
75,364 GBP2020-12-31
Debtors
Current
4,052,668 GBP2021-12-31
3,505,221 GBP2020-12-31
Cash at bank and in hand
394,293 GBP2021-12-31
412,973 GBP2020-12-31
Current Assets
4,561,299 GBP2021-12-31
3,993,558 GBP2020-12-31
Creditors
Current, Amounts falling due within one year
-3,584,301 GBP2021-12-31
-3,162,285 GBP2020-12-31
Net Current Assets/Liabilities
976,998 GBP2021-12-31
831,273 GBP2020-12-31
Total Assets Less Current Liabilities
1,924,251 GBP2021-12-31
1,201,374 GBP2020-12-31
Net Assets/Liabilities
1,794,892 GBP2021-12-31
1,173,307 GBP2020-12-31
Equity
Called up share capital
1,735 GBP2021-12-31
1,735 GBP2020-12-31
Share premium
102,932 GBP2021-12-31
102,932 GBP2020-12-31
Capital redemption reserve
1,671 GBP2021-12-31
1,671 GBP2020-12-31
Retained earnings (accumulated losses)
1,688,554 GBP2021-12-31
1,066,969 GBP2020-12-31
Equity
1,794,892 GBP2021-12-31
1,173,307 GBP2020-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
202021-01-01 ~ 2021-12-31
Motor vehicles
252021-01-01 ~ 2021-12-31
Furniture and fittings
202021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Goodwill
528,060 GBP2021-12-31
311,281 GBP2020-12-31
Intangible Assets - Gross Cost
544,819 GBP2021-12-31
311,281 GBP2020-12-31
Computer software
16,759 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
242,195 GBP2021-12-31
204,408 GBP2020-12-31
Intangible Assets - Accumulated Amortisation & Impairment
242,195 GBP2021-12-31
204,408 GBP2020-12-31
Intangible Assets - Increase From Amortisation Charge for Year
37,787 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
Goodwill
285,865 GBP2021-12-31
106,873 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
322,408 GBP2021-12-31
237,773 GBP2020-12-31
Motor vehicles
24,508 GBP2021-12-31
76,327 GBP2020-12-31
Furniture and fittings
214,274 GBP2021-12-31
297,141 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
893,674 GBP2021-12-31
643,725 GBP2020-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-51,819 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings
-165,387 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Other Disposals
-217,206 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Other
300,000 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
18,758 GBP2020-12-31
Motor vehicles
68,336 GBP2020-12-31
Furniture and fittings
260,919 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
380,497 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
45,469 GBP2021-01-01 ~ 2021-12-31
Motor vehicles, Owned/Freehold
2,410 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings, Owned/Freehold
27,875 GBP2021-01-01 ~ 2021-12-31
Owned/Freehold
85,754 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-51,819 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings
-165,387 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-217,206 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
64,227 GBP2021-12-31
Motor vehicles
18,927 GBP2021-12-31
Furniture and fittings
123,407 GBP2021-12-31
Other
10,000 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
249,045 GBP2021-12-31
Property, Plant & Equipment
Plant and equipment
258,181 GBP2021-12-31
219,015 GBP2020-12-31
Motor vehicles
5,581 GBP2021-12-31
7,991 GBP2020-12-31
Furniture and fittings
90,867 GBP2021-12-31
36,222 GBP2020-12-31
Other
290,000 GBP2021-12-31
Raw materials and consumables
114,338 GBP2021-12-31
75,364 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
1,297,004 GBP2021-12-31
1,337,468 GBP2020-12-31
Amounts Owed by Group Undertakings
Current
237,075 GBP2021-12-31
117,424 GBP2020-12-31
Prepayments/Accrued Income
Current
135,553 GBP2021-12-31
105,573 GBP2020-12-31
Amount of corporation tax that is recoverable
Current
25,583 GBP2020-12-31
Bank Borrowings
Current
50,000 GBP2021-12-31
88,600 GBP2020-12-31
Trade Creditors/Trade Payables
Current
901,124 GBP2021-12-31
432,196 GBP2020-12-31
Amounts owed to group undertakings
Current
2,211,558 GBP2021-12-31
1,381,634 GBP2020-12-31
Corporation Tax Payable
Current
54,375 GBP2021-12-31
Taxation/Social Security Payable
Current
221,270 GBP2021-12-31
744,236 GBP2020-12-31
Other Creditors
Current
15,217 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
130,757 GBP2021-12-31
515,619 GBP2020-12-31
Creditors
Current
3,584,301 GBP2021-12-31
3,162,285 GBP2020-12-31
Net Deferred Tax Liability/Asset
-129,359 GBP2021-12-31
-28,067 GBP2020-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-101,292 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-140,054 GBP2021-12-31
-28,067 GBP2020-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
173,504 shares2021-12-31
173,504 shares2020-12-31
Par Value of Share
Class 1 ordinary share
0.012021-01-01 ~ 2021-12-31