Par Value of Share
Class 1 ordinary share
12021-01-01 ~ 2021-12-31
Turnover/Revenue
14,956,820 GBP2021-01-01 ~ 2021-12-31
12,384,136 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
13,026,777 GBP2021-01-01 ~ 2021-12-31
10,309,765 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
1,930,043 GBP2021-01-01 ~ 2021-12-31
2,074,371 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
1,730,664 GBP2021-01-01 ~ 2021-12-31
1,295,555 GBP2020-01-01 ~ 2020-12-31
Operating Profit/Loss
199,379 GBP2021-01-01 ~ 2021-12-31
876,375 GBP2020-01-01 ~ 2020-12-31
Other Interest Receivable/Similar Income (Finance Income)
1 GBP2020-01-01 ~ 2020-12-31
Interest Payable/Similar Charges (Finance Costs)
13,790 GBP2021-01-01 ~ 2021-12-31
16,136 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
185,589 GBP2021-01-01 ~ 2021-12-31
860,240 GBP2020-01-01 ~ 2020-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-155,232 GBP2021-01-01 ~ 2021-12-31
92,188 GBP2020-01-01 ~ 2020-12-31
Profit/Loss
340,821 GBP2021-01-01 ~ 2021-12-31
768,052 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
340,821 GBP2021-01-01 ~ 2021-12-31
768,052 GBP2020-01-01 ~ 2020-12-31
Intangible Assets
117,350 GBP2021-12-31
116,014 GBP2020-12-31
Property, Plant & Equipment
64,887 GBP2021-12-31
51,005 GBP2020-12-31
Fixed Assets
182,237 GBP2021-12-31
167,019 GBP2020-12-31
Total Inventories
3,000 GBP2021-12-31
3,000 GBP2020-12-31
Debtors
9,549,671 GBP2021-12-31
5,588,726 GBP2020-12-31
Cash at bank and in hand
62,684 GBP2021-12-31
325,036 GBP2020-12-31
Current Assets
9,615,355 GBP2021-12-31
5,916,762 GBP2020-12-31
Creditors
Current
6,428,069 GBP2021-12-31
3,108,748 GBP2020-12-31
Net Current Assets/Liabilities
3,187,286 GBP2021-12-31
2,808,014 GBP2020-12-31
Total Assets Less Current Liabilities
3,369,523 GBP2021-12-31
2,975,033 GBP2020-12-31
Creditors
Non-current
-950,000 GBP2021-12-31
-900,000 GBP2020-12-31
Net Assets/Liabilities
2,407,195 GBP2021-12-31
2,066,374 GBP2020-12-31
Equity
Called up share capital
85 GBP2021-12-31
85 GBP2020-12-31
85 GBP2019-12-31
Capital redemption reserve
15 GBP2021-12-31
15 GBP2020-12-31
15 GBP2019-12-31
Retained earnings (accumulated losses)
2,407,095 GBP2021-12-31
1,987,499 GBP2020-12-31
1,298,222 GBP2019-12-31
Equity
2,407,195 GBP2021-12-31
2,066,374 GBP2020-12-31
1,298,322 GBP2019-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
340,821 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
577,711 GBP2021-01-01 ~ 2021-12-31
546,289 GBP2020-01-01 ~ 2020-12-31
Social Security Costs
63,676 GBP2021-01-01 ~ 2021-12-31
63,843 GBP2020-01-01 ~ 2020-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
41,368 GBP2021-01-01 ~ 2021-12-31
43,016 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
682,755 GBP2021-01-01 ~ 2021-12-31
653,148 GBP2020-01-01 ~ 2020-12-31
Average Number of Employees
262021-01-01 ~ 2021-12-31
222020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
15,682 GBP2021-01-01 ~ 2021-12-31
11,111 GBP2020-01-01 ~ 2020-12-31
Audit Fees/Expenses
10,000 GBP2021-01-01 ~ 2021-12-31
Current Tax for the Period
-65,888 GBP2021-01-01 ~ 2021-12-31
93,013 GBP2020-01-01 ~ 2020-12-31
Tax Expense/Credit at Applicable Tax Rate
35,262 GBP2021-01-01 ~ 2021-12-31
163,446 GBP2020-01-01 ~ 2020-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
319,461 GBP2021-12-31
231,461 GBP2020-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
202,111 GBP2021-12-31
115,447 GBP2020-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
86,664 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
117,350 GBP2021-12-31
116,014 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
11,632 GBP2021-12-31
4,767 GBP2020-12-31
Furniture and fittings
161,833 GBP2021-12-31
143,634 GBP2020-12-31
Motor vehicles
16,675 GBP2021-12-31
12,175 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
190,140 GBP2021-12-31
160,576 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
7,055 GBP2021-12-31
4,767 GBP2020-12-31
Furniture and fittings
104,898 GBP2021-12-31
95,673 GBP2020-12-31
Motor vehicles
13,300 GBP2021-12-31
9,131 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
125,253 GBP2021-12-31
109,571 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
2,288 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings
9,225 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
4,169 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
15,682 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Plant and equipment
4,577 GBP2021-12-31
Furniture and fittings
56,935 GBP2021-12-31
47,961 GBP2020-12-31
Motor vehicles
3,375 GBP2021-12-31
3,044 GBP2020-12-31
Finished Goods
3,000 GBP2021-12-31
3,000 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
6,173,526 GBP2021-12-31
3,282,394 GBP2020-12-31
Amounts Owed by Group Undertakings
Current
2,557,396 GBP2021-12-31
1,883,270 GBP2020-12-31
Other Debtors
Current
403,641 GBP2021-12-31
204,510 GBP2020-12-31
Prepayments
Current
254,380 GBP2021-12-31
216,725 GBP2020-12-31
Debtors
Amounts falling due within one year, Current
9,549,671 GBP2021-12-31
5,588,726 GBP2020-12-31
Bank Borrowings/Overdrafts
Current
233,333 GBP2021-12-31
100,000 GBP2020-12-31
Trade Creditors/Trade Payables
Current
5,093,363 GBP2021-12-31
1,980,851 GBP2020-12-31
Corporation Tax Payable
Current
93,013 GBP2020-12-31
Other Taxation & Social Security Payable
Current
263,135 GBP2021-12-31
649,116 GBP2020-12-31
Other Creditors
Current
713,896 GBP2021-12-31
161,743 GBP2020-12-31
Accrued Liabilities
Current
6,500 GBP2021-12-31
6,500 GBP2020-12-31
Bank Borrowings/Overdrafts
Non-current
950,000 GBP2021-12-31
900,000 GBP2020-12-31
Bank Borrowings
Between two and five year, Non-current
950,000 GBP2021-12-31
Non-current, Between two and five year
900,000 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
145,294 GBP2021-12-31
61,874 GBP2020-12-31
Between one and five year
81,000 GBP2021-12-31
36,600 GBP2020-12-31
All periods
226,294 GBP2021-12-31
98,474 GBP2020-12-31
Bank Borrowings
Secured
1,183,333 GBP2021-12-31
1,000,000 GBP2020-12-31
Total Borrowings
Secured
1,661,734 GBP2021-12-31
1,000,000 GBP2020-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
3,669 GBP2021-12-31
-825 GBP2020-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
12,328 GBP2021-12-31
8,659 GBP2020-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
85 shares2021-12-31
Equity
Restated amount
2,066,289 GBP2020-12-31
Profit/Loss
Retained earnings (accumulated losses)
340,821 GBP2021-01-01 ~ 2021-12-31