Turnover/Revenue
1,508,842 GBP2021-01-01 ~ 2021-12-31
1,525,749 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
-684,610 GBP2021-01-01 ~ 2021-12-31
-714,045 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
824,232 GBP2021-01-01 ~ 2021-12-31
811,704 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
-554,607 GBP2021-01-01 ~ 2021-12-31
-618,933 GBP2020-01-01 ~ 2020-12-31
Operating Profit/Loss
272,228 GBP2021-01-01 ~ 2021-12-31
381,225 GBP2020-01-01 ~ 2020-12-31
Interest Payable/Similar Charges (Finance Costs)
-36,820 GBP2021-01-01 ~ 2021-12-31
-47,527 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
235,408 GBP2021-01-01 ~ 2021-12-31
333,698 GBP2020-01-01 ~ 2020-12-31
Profit/Loss
224,252 GBP2021-01-01 ~ 2021-12-31
326,888 GBP2020-01-01 ~ 2020-12-31
Intangible Assets
0 GBP2021-12-31
511 GBP2020-12-31
Property, Plant & Equipment
22,295 GBP2021-12-31
55,341 GBP2020-12-31
Fixed Assets - Investments
2,141,590 GBP2021-12-31
1,797,878 GBP2020-12-31
Fixed Assets
2,163,885 GBP2021-12-31
1,853,730 GBP2020-12-31
Debtors
199,405 GBP2021-12-31
328,063 GBP2020-12-31
Cash at bank and in hand
153,807 GBP2021-12-31
96,588 GBP2020-12-31
Current Assets
353,212 GBP2021-12-31
424,651 GBP2020-12-31
Creditors
Current, Amounts falling due within one year
-2,008,199 GBP2021-12-31
-1,980,977 GBP2020-12-31
Net Current Assets/Liabilities
-1,654,987 GBP2021-12-31
-1,556,326 GBP2020-12-31
Total Assets Less Current Liabilities
508,898 GBP2021-12-31
297,404 GBP2020-12-31
Creditors
Non-current, Amounts falling due after one year
-11,091 GBP2021-12-31
-19,805 GBP2020-12-31
Net Assets/Liabilities
497,807 GBP2021-12-31
273,555 GBP2020-12-31
Equity
Called up share capital
50,000 GBP2021-12-31
50,000 GBP2020-12-31
50,000 GBP2019-12-31
Retained earnings (accumulated losses)
447,807 GBP2021-12-31
223,555 GBP2020-12-31
-103,333 GBP2019-12-31
Equity
497,807 GBP2021-12-31
273,555 GBP2020-12-31
-53,333 GBP2019-12-31
Profit/Loss
Retained earnings (accumulated losses)
224,252 GBP2021-01-01 ~ 2021-12-31
326,888 GBP2020-01-01 ~ 2020-12-31
Average Number of Employees
82021-01-01 ~ 2021-12-31
112020-01-01 ~ 2020-12-31
Wages/Salaries
411,081 GBP2021-01-01 ~ 2021-12-31
353,517 GBP2020-01-01 ~ 2020-12-31
Social Security Costs
47,046 GBP2021-01-01 ~ 2021-12-31
33,311 GBP2020-01-01 ~ 2020-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
10,061 GBP2021-01-01 ~ 2021-12-31
5,806 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
468,188 GBP2021-01-01 ~ 2021-12-31
392,634 GBP2020-01-01 ~ 2020-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-4,044 GBP2021-01-01 ~ 2021-12-31
4,044 GBP2020-01-01 ~ 2020-12-31
Intangible Assets - Gross Cost
Development expenditure
271,527 GBP2020-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
271,527 GBP2021-12-31
271,016 GBP2020-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
511 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
Development expenditure
0 GBP2021-12-31
511 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
1,829 GBP2021-12-31
1,829 GBP2020-12-31
Computers
489,484 GBP2021-12-31
488,550 GBP2020-12-31
Motor vehicles
0 GBP2021-12-31
35,865 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
491,313 GBP2021-12-31
526,244 GBP2020-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
0 GBP2021-01-01 ~ 2021-12-31
Computers
0 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
-35,865 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Other Disposals
-35,865 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
1,610 GBP2021-12-31
1,501 GBP2020-12-31
Computers
467,408 GBP2021-12-31
447,249 GBP2020-12-31
Motor vehicles
0 GBP2021-12-31
22,153 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
469,018 GBP2021-12-31
470,903 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
109 GBP2021-01-01 ~ 2021-12-31
Computers
20,159 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
13,712 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
33,980 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
0 GBP2021-01-01 ~ 2021-12-31
Computers
0 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
-35,865 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-35,865 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Furniture and fittings
219 GBP2021-12-31
328 GBP2020-12-31
Computers
22,076 GBP2021-12-31
41,301 GBP2020-12-31
Motor vehicles
0 GBP2021-12-31
13,712 GBP2020-12-31
Investments in group undertakings and participating interests
2,141,590 GBP2021-12-31
1,797,878 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
19,708 GBP2021-12-31
21,022 GBP2020-12-31
Amounts Owed by Group Undertakings
Current
51,802 GBP2021-12-31
151,437 GBP2020-12-31
Other Debtors
Current
0 GBP2021-12-31
11,534 GBP2020-12-31
Prepayments/Accrued Income
Current
127,895 GBP2021-12-31
144,070 GBP2020-12-31
Debtors
Current, Amounts falling due within one year
199,405 GBP2021-12-31
328,063 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Current
9,506 GBP2021-12-31
11,507 GBP2020-12-31
Other Remaining Borrowings
Current
20,994 GBP2021-12-31
31,690 GBP2020-12-31
Trade Creditors/Trade Payables
Current
94,788 GBP2021-12-31
72,302 GBP2020-12-31
Amounts owed to group undertakings
Current
1,739,853 GBP2021-12-31
1,449,145 GBP2020-12-31
Corporation Tax Payable
Current
15,199 GBP2021-12-31
0 GBP2020-12-31
Other Taxation & Social Security Payable
Current
36,774 GBP2021-12-31
277,834 GBP2020-12-31
Other Creditors
Current
22,044 GBP2021-12-31
48,855 GBP2020-12-31
Accrued Liabilities/Deferred Income
Current
69,041 GBP2021-12-31
89,644 GBP2020-12-31
Creditors
Current
2,008,199 GBP2021-12-31
1,980,977 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Non-current
11,091 GBP2021-12-31
19,805 GBP2020-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
99,990 shares2021-12-31
99,990 shares2020-12-31
Nominal value of allotted share capital
Class 1 ordinary share
49,995 GBP2021-01-01 ~ 2021-12-31
49,995 GBP2020-01-01 ~ 2020-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
1 shares2021-12-31
1 shares2020-12-31
Nominal value of allotted share capital
Class 2 ordinary share
1 GBP2021-01-01 ~ 2021-12-31
1 GBP2020-01-01 ~ 2020-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
1 shares2021-12-31
1 shares2020-12-31
Class 4 ordinary share
1 shares2021-12-31
1 shares2020-12-31
Equity
Called up share capital
50,000 GBP2021-12-31
50,000 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
14,797 GBP2021-12-31
27,203 GBP2020-12-31