Average Number of Employees
352022-01-01 ~ 2022-12-31
302021-01-01 ~ 2021-12-31
Turnover/Revenue
13,193,759 GBP2022-01-01 ~ 2022-12-31
12,934,545 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-10,295,482 GBP2022-01-01 ~ 2022-12-31
-9,736,939 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
2,898,277 GBP2022-01-01 ~ 2022-12-31
3,197,606 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-1,068,591 GBP2022-01-01 ~ 2022-12-31
-999,209 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
1,829,686 GBP2022-01-01 ~ 2022-12-31
2,198,397 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
26 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,072,327 GBP2022-01-01 ~ 2022-12-31
2,284,382 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
1,601,096 GBP2022-01-01 ~ 2022-12-31
1,820,667 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
27,258 GBP2022-12-31
31,168 GBP2021-12-31
Fixed Assets - Investments
154,456 GBP2022-12-31
154,455 GBP2021-12-31
Fixed Assets
181,714 GBP2022-12-31
185,623 GBP2021-12-31
Debtors
Non-current
66,558 GBP2022-12-31
66,558 GBP2021-12-31
Current
5,176,183 GBP2022-12-31
4,061,331 GBP2021-12-31
Cash at bank and in hand
1,138,268 GBP2022-12-31
1,667,900 GBP2021-12-31
Current Assets
6,381,009 GBP2022-12-31
5,795,789 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-1,870,623 GBP2022-12-31
-2,190,432 GBP2021-12-31
Net Current Assets/Liabilities
4,510,386 GBP2022-12-31
3,605,357 GBP2021-12-31
Total Assets Less Current Liabilities
4,692,100 GBP2022-12-31
3,790,980 GBP2021-12-31
Net Assets/Liabilities
4,687,418 GBP2022-12-31
3,786,322 GBP2021-12-31
Equity
Called up share capital
1 GBP2022-12-31
1 GBP2021-12-31
1 GBP2021-01-01
Retained earnings (accumulated losses)
4,687,417 GBP2022-12-31
3,786,321 GBP2021-12-31
1,965,654 GBP2021-01-01
Equity
4,687,418 GBP2022-12-31
3,786,322 GBP2021-12-31
1,965,655 GBP2021-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,601,096 GBP2022-01-01 ~ 2022-12-31
1,820,667 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-700,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-700,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Office equipment
252022-01-01 ~ 2022-12-31
Computers
332022-01-01 ~ 2022-12-31
Wages/Salaries
4,288,813 GBP2022-01-01 ~ 2022-12-31
3,139,043 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
555,002 GBP2022-01-01 ~ 2022-12-31
410,062 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
4,843,815 GBP2022-01-01 ~ 2022-12-31
3,549,105 GBP2021-01-01 ~ 2021-12-31
Director Remuneration
676,612 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
18 GBP2022-01-01 ~ 2022-12-31
-1,791 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
393,742 GBP2022-01-01 ~ 2022-12-31
434,033 GBP2021-01-01 ~ 2021-12-31
Dividends Paid on Shares
700,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Office equipment
64,838 GBP2022-12-31
64,838 GBP2021-12-31
Computers
234,830 GBP2022-12-31
220,591 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
299,668 GBP2022-12-31
285,429 GBP2021-12-31
Property, Plant & Equipment - Other Disposals
Computers
-1,136 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals
-1,136 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Office equipment
64,725 GBP2021-12-31
Computers
189,536 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
254,261 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Office equipment, Owned/Freehold
113 GBP2022-01-01 ~ 2022-12-31
Owned/Freehold
18,887 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Computers
-738 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-738 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Office equipment
64,838 GBP2022-12-31
Computers
207,572 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
272,410 GBP2022-12-31
Property, Plant & Equipment
Computers
27,258 GBP2022-12-31
31,055 GBP2021-12-31
Office equipment
113 GBP2021-12-31
Other Debtors
Non-current
66,558 GBP2022-12-31
66,558 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
3,763,649 GBP2022-12-31
2,589,454 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
624,510 GBP2021-12-31
Other Debtors
Current
84,561 GBP2022-12-31
44,410 GBP2021-12-31
Prepayments/Accrued Income
Current
1,327,973 GBP2022-12-31
802,957 GBP2021-12-31
Cash and Cash Equivalents
1,138,268 GBP2022-12-31
1,667,900 GBP2021-12-31
Trade Creditors/Trade Payables
Current
341,333 GBP2022-12-31
582,103 GBP2021-12-31
Amounts owed to group undertakings
Current
344,130 GBP2022-12-31
309,462 GBP2021-12-31
Corporation Tax Payable
Current
269,928 GBP2022-12-31
125,764 GBP2021-12-31
Taxation/Social Security Payable
Current
205,513 GBP2022-12-31
187,823 GBP2021-12-31
Other Creditors
Current
8,658 GBP2022-12-31
12,663 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
701,061 GBP2022-12-31
972,617 GBP2021-12-31
Creditors
Current
1,870,623 GBP2022-12-31
2,190,432 GBP2021-12-31
Net Deferred Tax Liability/Asset
-4,682 GBP2022-12-31
-4,658 GBP2021-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-24 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-4,658 GBP2022-12-31
-4,901 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2022-12-31
1 shares2021-12-31
Par Value of Share
Class 1 ordinary share
12022-01-01 ~ 2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
222,929 GBP2022-12-31
148,920 GBP2021-12-31
Between one and five year
887,444 GBP2022-12-31
887,444 GBP2021-12-31
More than five year
461,143 GBP2022-12-31
757,012 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,571,516 GBP2022-12-31
1,793,376 GBP2021-12-31