Average Number of Employees
3082022-01-01 ~ 2022-12-31
2722021-01-01 ~ 2021-12-31
Turnover/Revenue
11,065,447 GBP2022-01-01 ~ 2022-12-31
10,040,770 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-8,644,745 GBP2022-01-01 ~ 2022-12-31
-8,701,304 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
2,420,702 GBP2022-01-01 ~ 2022-12-31
1,339,466 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-2,239,781 GBP2022-01-01 ~ 2022-12-31
-2,522,308 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
-1,800,717 GBP2022-01-01 ~ 2022-12-31
-332,337 GBP2021-01-01 ~ 2021-12-31
Interest Payable/Similar Charges (Finance Costs)
-98,512 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,899,229 GBP2022-01-01 ~ 2022-12-31
-332,337 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
-1,899,229 GBP2022-01-01 ~ 2022-12-31
-318,643 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
204,451 GBP2022-12-31
352,663 GBP2021-12-31
Property, Plant & Equipment
27,617 GBP2022-12-31
44,510 GBP2021-12-31
Fixed Assets
232,068 GBP2022-12-31
397,173 GBP2021-12-31
Debtors
Current
2,864,165 GBP2022-12-31
3,779,088 GBP2021-12-31
Cash at bank and in hand
79,481 GBP2022-12-31
1,113,388 GBP2021-12-31
Current Assets
2,943,646 GBP2022-12-31
4,892,476 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-2,671,443 GBP2022-12-31
-2,526,214 GBP2021-12-31
Net Current Assets/Liabilities
272,203 GBP2022-12-31
2,366,262 GBP2021-12-31
Total Assets Less Current Liabilities
504,271 GBP2022-12-31
2,763,435 GBP2021-12-31
Creditors
Non-current, Amounts falling due after one year
-1,352,760 GBP2022-12-31
-1,712,695 GBP2021-12-31
Net Assets/Liabilities
-848,489 GBP2022-12-31
1,050,740 GBP2021-12-31
Equity
Called up share capital
100 GBP2022-12-31
100 GBP2021-12-31
100 GBP2021-01-01
Retained earnings (accumulated losses)
-848,589 GBP2022-12-31
1,050,640 GBP2021-12-31
1,369,283 GBP2021-01-01
Equity
-848,489 GBP2022-12-31
1,050,740 GBP2021-12-31
1,369,383 GBP2021-01-01
Profit/Loss
Retained earnings (accumulated losses)
-1,899,229 GBP2022-01-01 ~ 2022-12-31
-318,643 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation rate used
Furniture and fittings
152022-01-01 ~ 2022-12-31
Computers
332022-01-01 ~ 2022-12-31
Audit Fees/Expenses
14,800 GBP2022-01-01 ~ 2022-12-31
13,700 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
7,154,207 GBP2022-01-01 ~ 2022-12-31
7,157,971 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
776,909 GBP2022-01-01 ~ 2022-12-31
695,139 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
8,159,145 GBP2022-01-01 ~ 2022-12-31
8,062,334 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-13,694 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
-360,854 GBP2022-01-01 ~ 2022-12-31
-63,144 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Development expenditure
756,633 GBP2022-12-31
751,163 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
552,182 GBP2022-12-31
398,500 GBP2021-12-31
Intangible Assets
Development expenditure
204,451 GBP2022-12-31
352,663 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
12,876 GBP2022-12-31
12,876 GBP2021-12-31
Computers
185,090 GBP2022-12-31
170,952 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
197,966 GBP2022-12-31
183,828 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
8,163 GBP2021-12-31
Computers
131,155 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
139,318 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
1,583 GBP2022-01-01 ~ 2022-12-31
Computers, Owned/Freehold
29,448 GBP2022-01-01 ~ 2022-12-31
Owned/Freehold
31,031 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
9,746 GBP2022-12-31
Computers
160,603 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
170,349 GBP2022-12-31
Property, Plant & Equipment
Furniture and fittings
3,130 GBP2022-12-31
4,713 GBP2021-12-31
Computers
24,487 GBP2022-12-31
39,797 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
1,874,324 GBP2022-12-31
2,678,867 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
521,638 GBP2022-12-31
Other Debtors
Current
93,022 GBP2022-12-31
7,063 GBP2021-12-31
Prepayments/Accrued Income
Current
393,990 GBP2022-12-31
1,091,644 GBP2021-12-31
Amount of corporation tax that is recoverable
Current
-18,809 GBP2022-12-31
1,514 GBP2021-12-31
Bank Borrowings
Current
384,132 GBP2022-12-31
408,333 GBP2021-12-31
Trade Creditors/Trade Payables
Current
13,781 GBP2022-12-31
241,767 GBP2021-12-31
Amounts owed to group undertakings
Current
10,000 GBP2022-12-31
111,245 GBP2021-12-31
Corporation Tax Payable
Current
4,617 GBP2022-12-31
9,143 GBP2021-12-31
Taxation/Social Security Payable
Current
1,910,493 GBP2022-12-31
866,516 GBP2021-12-31
Other Creditors
Current
46,982 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
348,420 GBP2022-12-31
842,228 GBP2021-12-31
Creditors
Current
2,671,443 GBP2022-12-31
2,526,214 GBP2021-12-31
Bank Borrowings
Non-current
1,352,760 GBP2022-12-31
1,712,695 GBP2021-12-31
Current, Amounts falling due within one year
384,132 GBP2022-12-31
408,333 GBP2021-12-31
Total Borrowings
Current, Amounts falling due within one year
384,132 GBP2022-12-31
408,333 GBP2021-12-31
Bank Borrowings
Non-current, Between two and five year
1,257,554 GBP2022-12-31
1,583,333 GBP2021-12-31
Total Borrowings
1,736,892 GBP2022-12-31
2,121,028 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2022-12-31
100 shares2021-12-31
Par Value of Share
Class 1 ordinary share
1.002022-01-01 ~ 2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
247,157 GBP2022-12-31
26,068 GBP2021-12-31
Between one and five year
157,025 GBP2022-12-31
14,012 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
404,182 GBP2022-12-31
40,080 GBP2021-12-31