Average Number of Employees
462021-01-01 ~ 2021-12-31
472020-01-01 ~ 2020-12-31
Turnover/Revenue
19,599,831 GBP2021-01-01 ~ 2021-12-31
15,414,271 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
-14,285,062 GBP2021-01-01 ~ 2021-12-31
-11,019,989 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
5,314,769 GBP2021-01-01 ~ 2021-12-31
4,394,282 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
-3,777,985 GBP2021-01-01 ~ 2021-12-31
-3,887,616 GBP2020-01-01 ~ 2020-12-31
Operating Profit/Loss
1,522,222 GBP2021-01-01 ~ 2021-12-31
630,501 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
1,514,386 GBP2021-01-01 ~ 2021-12-31
615,271 GBP2020-01-01 ~ 2020-12-31
Equity
Retained earnings (accumulated losses)
6,977,437 GBP2021-12-31
5,572,138 GBP2020-12-31
4,942,305 GBP2020-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,405,299 GBP2021-01-01 ~ 2021-12-31
629,833 GBP2020-01-01 ~ 2020-12-31
Intangible Assets
281,672 GBP2021-12-31
350,706 GBP2020-12-31
Property, Plant & Equipment
1,114,975 GBP2021-12-31
1,096,791 GBP2020-12-31
Fixed Assets - Investments
310,000 GBP2021-12-31
310,000 GBP2020-12-31
Fixed Assets
1,706,647 GBP2021-12-31
1,757,497 GBP2020-12-31
Total Inventories
239,449 GBP2021-12-31
110,460 GBP2020-12-31
Debtors
Current
10,538,293 GBP2021-12-31
6,846,141 GBP2020-12-31
Cash at bank and in hand
2,352,722 GBP2021-12-31
3,385,313 GBP2020-12-31
Current Assets
13,130,464 GBP2021-12-31
10,341,914 GBP2020-12-31
Creditors
Current, Amounts falling due within one year
-7,712,038 GBP2021-12-31
-6,069,403 GBP2020-12-31
Net Current Assets/Liabilities
5,418,426 GBP2021-12-31
4,272,511 GBP2020-12-31
Total Assets Less Current Liabilities
7,125,073 GBP2021-12-31
6,030,008 GBP2020-12-31
Creditors
Non-current, Amounts falling due after one year
-1,568 GBP2021-12-31
-311,802 GBP2020-12-31
Net Assets/Liabilities
7,123,505 GBP2021-12-31
5,718,206 GBP2020-12-31
Equity
Called up share capital
111,068 GBP2021-12-31
111,068 GBP2020-12-31
Share premium
35,000 GBP2021-12-31
35,000 GBP2020-12-31
Equity
7,123,505 GBP2021-12-31
5,718,206 GBP2020-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
202021-01-01 ~ 2021-12-31
Furniture and fittings
202021-01-01 ~ 2021-12-31
Wages/Salaries
1,878,191 GBP2021-01-01 ~ 2021-12-31
1,581,420 GBP2020-01-01 ~ 2020-12-31
Social Security Costs
198,362 GBP2021-01-01 ~ 2021-12-31
166,716 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
2,187,083 GBP2021-01-01 ~ 2021-12-31
1,812,422 GBP2020-01-01 ~ 2020-12-31
Director Remuneration
76,687 GBP2021-01-01 ~ 2021-12-31
62,792 GBP2020-01-01 ~ 2020-12-31
Tax Expense/Credit at Applicable Tax Rate
287,733 GBP2021-01-01 ~ 2021-12-31
116,901 GBP2020-01-01 ~ 2020-12-31
Intangible Assets - Gross Cost
Development expenditure
1,176,017 GBP2021-12-31
1,124,669 GBP2020-12-31
Goodwill
29,711 GBP2021-12-31
29,711 GBP2020-12-31
Intangible Assets - Gross Cost
1,205,728 GBP2021-12-31
1,154,380 GBP2020-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
909,278 GBP2021-12-31
790,743 GBP2020-12-31
Goodwill
14,778 GBP2021-12-31
12,931 GBP2020-12-31
Intangible Assets - Accumulated Amortisation & Impairment
924,056 GBP2021-12-31
803,674 GBP2020-12-31
Intangible Assets - Increase From Amortisation Charge for Year
120,382 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
Development expenditure
266,739 GBP2021-12-31
333,926 GBP2020-12-31
Goodwill
14,933 GBP2021-12-31
16,780 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
Buildings
962,582 GBP2020-12-31
Plant and equipment
125,238 GBP2020-12-31
Furniture and fittings
205,163 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
1,305,778 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
92,809 GBP2021-12-31
Furniture and fittings
101,157 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
208,987 GBP2020-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
3,095 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings
24,314 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Other Disposals
28,477 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Buildings
957,319 GBP2021-12-31
955,017 GBP2020-12-31
Plant and equipment
32,429 GBP2020-12-31
Furniture and fittings
104,006 GBP2020-12-31
Land and buildings
961,590 GBP2021-12-31
960,356 GBP2020-12-31
Value of work in progress
239,449 GBP2021-12-31
110,460 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
472,317 GBP2021-12-31
1,003,550 GBP2020-12-31
Amounts Owed by Group Undertakings
Current
9,812,037 GBP2021-12-31
5,598,520 GBP2020-12-31
Other Debtors
Current
15,286 GBP2020-12-31
Prepayments/Accrued Income
Current
253,939 GBP2021-12-31
228,785 GBP2020-12-31
Bank Borrowings
Current
32,177 GBP2020-12-31
Other Remaining Borrowings
Current
852 GBP2021-12-31
852 GBP2020-12-31
Trade Creditors/Trade Payables
Current
2,195,256 GBP2021-12-31
2,364,653 GBP2020-12-31
Amounts owed to group undertakings
Current
963,030 GBP2021-12-31
348,410 GBP2020-12-31
Corporation Tax Payable
Current
96,601 GBP2021-12-31
3,704 GBP2020-12-31
Taxation/Social Security Payable
Current
801,847 GBP2021-12-31
1,526,388 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Current
9,407 GBP2021-12-31
9,408 GBP2020-12-31
Other Creditors
Current
17,348 GBP2021-12-31
23,369 GBP2020-12-31
Accrued Liabilities/Deferred Income
Current
3,627,697 GBP2021-12-31
1,760,442 GBP2020-12-31
Creditors
Current
7,712,038 GBP2021-12-31
6,069,403 GBP2020-12-31
Bank Borrowings
Non-current
300,827 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Non-current
1,568 GBP2021-12-31
10,975 GBP2020-12-31
Creditors
Non-current
1,568 GBP2021-12-31
311,802 GBP2020-12-31
Bank Borrowings
Current, Amounts falling due within one year
32,177 GBP2020-12-31
Non-current, Between one and two years
32,178 GBP2020-12-31
Non-current, Between two and five year
268,649 GBP2020-12-31
Total Borrowings
852 GBP2021-12-31
333,856 GBP2020-12-31
Minimum gross finance lease payments owing
10,975 GBP2021-12-31
20,382 GBP2020-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
111,068 shares2021-12-31
111,068 shares2020-12-31
Par Value of Share
Class 1 ordinary share
1.002021-01-01 ~ 2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
151,863 GBP2021-12-31
113,300 GBP2020-12-31
Between one and five year
239,470 GBP2021-12-31
157,002 GBP2020-12-31
More than five year
60,917 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
452,250 GBP2021-12-31
270,302 GBP2020-12-31