Average Number of Employees
302021-01-01 ~ 2021-12-31
Profit/Loss
2,671,788 GBP2021-01-01 ~ 2021-12-31
1,634,443 GBP2020-01-01 ~ 2020-12-31
Intangible Assets - Gross Cost
Computer software
1,773,258 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
44,089 GBP2020-12-31
Turnover/Revenue
9,293,598 GBP2021-01-01 ~ 2021-12-31
9,048,809 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
5,050,954 GBP2021-01-01 ~ 2021-12-31
5,137,115 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
4,242,644 GBP2021-01-01 ~ 2021-12-31
3,911,694 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
2,062,091 GBP2021-01-01 ~ 2021-12-31
2,516,646 GBP2020-01-01 ~ 2020-12-31
Operating Profit/Loss
2,726,083 GBP2021-01-01 ~ 2021-12-31
1,759,954 GBP2020-01-01 ~ 2020-12-31
Interest Payable/Similar Charges (Finance Costs)
158,744 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
2,567,339 GBP2021-01-01 ~ 2021-12-31
1,759,954 GBP2020-01-01 ~ 2020-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-104,449 GBP2021-01-01 ~ 2021-12-31
125,511 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
2,671,788 GBP2021-01-01 ~ 2021-12-31
1,634,443 GBP2020-01-01 ~ 2020-12-31
Dividends Paid
Retained earnings (accumulated losses)
-750,000 GBP2020-01-01 ~ 2020-12-31
Equity
Retained earnings (accumulated losses)
4,131,652 GBP2021-12-31
1,459,864 GBP2020-12-31
575,421 GBP2019-12-31
Property, Plant & Equipment
3,471,678 GBP2021-12-31
1,395,306 GBP2020-12-31
Debtors
5,305,812 GBP2021-12-31
1,762,701 GBP2020-12-31
Cash at bank and in hand
2,350,702 GBP2021-12-31
3,617,354 GBP2020-12-31
Current Assets
7,656,514 GBP2021-12-31
5,380,055 GBP2020-12-31
Creditors
Amounts falling due within one year
3,090,765 GBP2021-12-31
4,071,393 GBP2020-12-31
Net Current Assets/Liabilities
4,565,749 GBP2021-12-31
1,308,662 GBP2020-12-31
Total Assets Less Current Liabilities
8,037,427 GBP2021-12-31
2,703,968 GBP2020-12-31
Creditors
Amounts falling due after one year
3,455,760 GBP2021-12-31
750,000 GBP2020-12-31
Net Assets/Liabilities
4,581,667 GBP2021-12-31
1,909,879 GBP2020-12-31
Equity
Called up share capital
100,000 GBP2021-12-31
100,000 GBP2020-12-31
Share premium
350,015 GBP2021-12-31
350,015 GBP2020-12-31
Equity
4,581,667 GBP2021-12-31
1,909,879 GBP2020-12-31
Property, Plant & Equipment - Depreciation rate used
Motor vehicles
20.002021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
536,723 GBP2021-01-01 ~ 2021-12-31
229,566 GBP2020-01-01 ~ 2020-12-31
Wages/Salaries
797,162 GBP2021-01-01 ~ 2021-12-31
1,124,214 GBP2020-01-01 ~ 2020-12-31
Social Security Costs
96,072 GBP2021-01-01 ~ 2021-12-31
108,556 GBP2020-01-01 ~ 2020-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
24,608 GBP2021-01-01 ~ 2021-12-31
28,661 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
917,842 GBP2021-01-01 ~ 2021-12-31
1,261,431 GBP2020-01-01 ~ 2020-12-31
Director Remuneration
128,578 GBP2021-01-01 ~ 2021-12-31
91,500 GBP2020-01-01 ~ 2020-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-104,449 GBP2021-01-01 ~ 2021-12-31
125,511 GBP2020-01-01 ~ 2020-12-31
Tax Expense/Credit at Applicable Tax Rate
487,794 GBP2021-01-01 ~ 2021-12-31
334,391 GBP2020-01-01 ~ 2020-12-31
Intangible Assets - Gross Cost
1,773,258 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,773,258 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
190,360 GBP2021-12-31
190,360 GBP2020-12-31
Motor vehicles
4,173,506 GBP2021-12-31
1,561,718 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
6,103,272 GBP2021-12-31
3,490,177 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
121,053 GBP2021-12-31
102,025 GBP2020-12-31
Motor vehicles
778,549 GBP2021-12-31
271,828 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,631,594 GBP2021-12-31
2,094,871 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
19,028 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
506,721 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
536,723 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Land and buildings, Short leasehold
69,307 GBP2021-12-31
Motor vehicles
3,394,957 GBP2021-12-31
1,289,890 GBP2020-12-31
Trade Debtors/Trade Receivables
1,198,889 GBP2021-12-31
812,410 GBP2020-12-31
Prepayments/Accrued Income
1,093,876 GBP2021-12-31
692,141 GBP2020-12-31
Other Debtors
7,500 GBP2021-12-31
8,150 GBP2020-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
1,733,087 GBP2021-12-31
1,725,063 GBP2020-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
391,674 GBP2021-12-31
647,430 GBP2020-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
306,943 GBP2021-12-31
580,788 GBP2020-12-31
Other Creditors
Amounts falling due within one year
659,061 GBP2021-12-31
1,118,112 GBP2020-12-31
Bank Borrowings/Overdrafts
Amounts falling due after one year
725,000 GBP2021-12-31
750,000 GBP2020-12-31
Deferred Tax Liabilities
-44,089 GBP2020-12-31
Net Deferred Tax Liability/Asset
60,360 GBP2021-12-31
-44,089 GBP2020-12-31
Par Value of Share
Class 1 ordinary share
1 shares2021-01-01 ~ 2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2021-12-31
100,000 shares2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
273,039 GBP2021-12-31
726,093 GBP2020-12-31
Between one and five year
59,012 GBP2021-12-31
338,834 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
332,051 GBP2021-12-31
1,064,927 GBP2020-12-31