Cost of Sales
-32,760,411 GBP2022-01-01 ~ 2022-12-31
-40,120,195 GBP2020-11-01 ~ 2021-12-31
Administrative Expenses
-4,058,486 GBP2022-01-01 ~ 2022-12-31
-4,191,272 GBP2020-11-01 ~ 2021-12-31
Cash and Cash Equivalents
357,496 GBP2022-12-31
642,954 GBP2021-12-31
Deferred Tax Liabilities
-33,356 GBP2022-12-31
-43,543 GBP2021-12-31
Equity
Called up share capital
100 GBP2022-12-31
100 GBP2021-12-31
Capital redemption reserve
33 GBP2022-12-31
33 GBP2021-12-31
33 GBP2020-10-31
Retained earnings (accumulated losses)
11,617,714 GBP2022-12-31
10,390,602 GBP2021-12-31
Equity
11,620,162 GBP2022-12-31
10,390,735 GBP2021-12-31
9,849,825 GBP2020-10-31
Average Number of Employees
882022-01-01 ~ 2022-12-31
832020-11-01 ~ 2021-12-31
Wages/Salaries
3,524,602 GBP2022-01-01 ~ 2022-12-31
3,597,318 GBP2020-11-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
75,416 GBP2022-01-01 ~ 2022-12-31
81,379 GBP2020-11-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
3,858,935 GBP2022-01-01 ~ 2022-12-31
4,043,717 GBP2020-11-01 ~ 2021-12-31
Director Remuneration
311,729 GBP2022-01-01 ~ 2022-12-31
412,074 GBP2020-11-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
1,596,174 GBP2022-01-01 ~ 2022-12-31
2,428,403 GBP2020-11-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
303,273 GBP2022-01-01 ~ 2022-12-31
461,397 GBP2020-11-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Computer software
142,379 GBP2022-12-31
93,877 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
1,114,664 GBP2022-12-31
210,612 GBP2021-12-31
Plant and equipment
38,070 GBP2022-12-31
38,070 GBP2021-12-31
Furniture and fittings
96,138 GBP2022-12-31
95,066 GBP2021-12-31
Computers
517,360 GBP2022-12-31
482,600 GBP2021-12-31
Motor vehicles
66,439 GBP2022-12-31
124,197 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
1,832,671 GBP2022-12-31
950,545 GBP2021-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
0 GBP2022-01-01 ~ 2022-12-31
Computers
0 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
-57,758 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals
-57,758 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
831,726 GBP2022-12-31
123,900 GBP2021-12-31
Plant and equipment
29,694 GBP2022-12-31
21,319 GBP2021-12-31
Furniture and fittings
86,391 GBP2022-12-31
75,909 GBP2021-12-31
Computers
425,099 GBP2022-12-31
360,599 GBP2021-12-31
Motor vehicles
63,326 GBP2022-12-31
91,686 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,436,236 GBP2022-12-31
673,413 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
707,826 GBP2022-01-01 ~ 2022-12-31
Plant and equipment
8,375 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
10,482 GBP2022-01-01 ~ 2022-12-31
Computers
64,500 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
8,515 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
799,698 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
0 GBP2022-01-01 ~ 2022-12-31
Computers
0 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
-36,875 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-36,875 GBP2022-01-01 ~ 2022-12-31
Prepayments
Current
114,719 GBP2022-12-31
122,411 GBP2021-12-31
Bank Borrowings/Overdrafts
Current
1,431,059 GBP2022-12-31
2,457,144 GBP2021-12-31
Non-current
0 GBP2022-12-31
0 GBP2021-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
4,258,151 GBP2022-12-31
4,340,807 GBP2021-12-31
Current
1,396,078 GBP2022-12-31
1,318,001 GBP2021-12-31
Accrued Liabilities
Current
2,862,073 GBP2022-12-31
3,022,806 GBP2021-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
61,208 GBP2020-10-31
Profit/Loss
1,267,021 GBP2022-01-01 ~ 2022-12-31