Average Number of Employees
422022-01-01 ~ 2022-12-31
452021-01-01 ~ 2021-12-31
Intangible Assets
54,506 GBP2022-12-31
70,998 GBP2021-12-31
Property, Plant & Equipment
48,959 GBP2022-12-31
76,526 GBP2021-12-31
Fixed Assets
103,465 GBP2022-12-31
147,524 GBP2021-12-31
Total Inventories
295,396 GBP2022-12-31
217,816 GBP2021-12-31
Debtors
Current
4,407,717 GBP2022-12-31
3,002,257 GBP2021-12-31
Cash at bank and in hand
283,791 GBP2022-12-31
557,057 GBP2021-12-31
Current Assets
4,986,904 GBP2022-12-31
3,777,130 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-4,670,247 GBP2022-12-31
-3,577,115 GBP2021-12-31
Net Current Assets/Liabilities
316,657 GBP2022-12-31
200,015 GBP2021-12-31
Total Assets Less Current Liabilities
420,122 GBP2022-12-31
347,539 GBP2021-12-31
Net Assets/Liabilities
420,122 GBP2022-12-31
347,539 GBP2021-12-31
Equity
Called up share capital
103 GBP2022-12-31
103 GBP2021-12-31
103 GBP2021-01-01
Share premium
199,997 GBP2022-12-31
199,997 GBP2021-12-31
199,997 GBP2021-01-01
Retained earnings (accumulated losses)
220,022 GBP2022-12-31
147,439 GBP2021-12-31
516,245 GBP2021-01-01
Equity
420,122 GBP2022-12-31
347,539 GBP2021-12-31
716,345 GBP2021-01-01
Profit/Loss
Retained earnings (accumulated losses)
72,583 GBP2022-01-01 ~ 2022-12-31
-368,806 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
72,583 GBP2022-01-01 ~ 2022-12-31
-368,806 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Development expenditure
231,942 GBP2022-12-31
213,949 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
177,436 GBP2022-12-31
142,951 GBP2021-12-31
Intangible Assets
Development expenditure
54,506 GBP2022-12-31
70,998 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
103,539 GBP2022-12-31
103,539 GBP2021-12-31
Motor vehicles
14,672 GBP2021-12-31
Furniture and fittings
348,122 GBP2022-12-31
390,230 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
451,661 GBP2022-12-31
520,432 GBP2021-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-14,672 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
-49,007 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals
-75,670 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
63,498 GBP2021-12-31
Motor vehicles
14,672 GBP2021-12-31
Furniture and fittings
353,745 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
443,906 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
13,114 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings, Owned/Freehold
21,352 GBP2022-01-01 ~ 2022-12-31
Owned/Freehold
34,466 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-14,672 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
-49,007 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-75,670 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
76,612 GBP2022-12-31
Furniture and fittings
326,090 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
402,702 GBP2022-12-31
Property, Plant & Equipment
Plant and equipment
26,927 GBP2022-12-31
40,041 GBP2021-12-31
Furniture and fittings
22,032 GBP2022-12-31
36,485 GBP2021-12-31
Finished Goods/Goods for Resale
295,396 GBP2022-12-31
217,816 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
1,790,045 GBP2022-12-31
1,373,301 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
201,539 GBP2022-12-31
210,259 GBP2021-12-31
Other Debtors
Current
229,470 GBP2022-12-31
166,660 GBP2021-12-31
Prepayments/Accrued Income
Current
2,186,663 GBP2022-12-31
1,252,037 GBP2021-12-31
Bank Overdrafts
-420,180 GBP2022-12-31
-47,237 GBP2021-12-31
Cash and Cash Equivalents
-136,389 GBP2022-12-31
509,820 GBP2021-12-31
Bank Overdrafts
Current
420,180 GBP2022-12-31
47,237 GBP2021-12-31
Trade Creditors/Trade Payables
Current
2,239,536 GBP2022-12-31
1,729,096 GBP2021-12-31
Amounts owed to group undertakings
Current
2,000 GBP2022-12-31
2,000 GBP2021-12-31
Taxation/Social Security Payable
Current
55,958 GBP2022-12-31
49,836 GBP2021-12-31
Other Creditors
Current
1,794,603 GBP2022-12-31
1,112,520 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
157,970 GBP2022-12-31
636,426 GBP2021-12-31
Creditors
Current
4,670,247 GBP2022-12-31
3,577,115 GBP2021-12-31
Net Deferred Tax Liability/Asset
-28,130 GBP2021-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
28,130 GBP2021-01-01 ~ 2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
8,600 shares2022-12-31
8,600 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
1,400 shares2022-12-31
1,400 shares2021-12-31
Par Value of Share
Class 2 ordinary share
0.012022-01-01 ~ 2022-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
257 shares2022-12-31
257 shares2021-12-31
Par Value of Share
Class 3 ordinary share
0.012022-01-01 ~ 2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
190,666 GBP2022-12-31
237,974 GBP2021-12-31
Between one and five year
26,261 GBP2022-12-31
185,495 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
216,927 GBP2022-12-31
423,469 GBP2021-12-31