Par Value of Share
Class 1 ordinary share
02021-01-01 ~ 2021-12-31
Class 2 ordinary share
02021-01-01 ~ 2021-12-31
Class 3 ordinary share
02021-01-01 ~ 2021-12-31
Intangible Assets
601,433 GBP2021-12-31
71,642 GBP2020-12-31
Property, Plant & Equipment
133,916 GBP2021-12-31
174,786 GBP2020-12-31
Fixed Assets - Investments
11,686,420 GBP2021-12-31
2,721,319 GBP2020-12-31
Fixed Assets
12,421,769 GBP2021-12-31
2,967,747 GBP2020-12-31
Debtors
7,914,856 GBP2021-12-31
5,095,263 GBP2020-12-31
Cash at bank and in hand
848,508 GBP2021-12-31
386,774 GBP2020-12-31
Current Assets
8,763,364 GBP2021-12-31
5,482,037 GBP2020-12-31
Creditors
Current
11,473,197 GBP2021-12-31
5,326,746 GBP2020-12-31
Net Current Assets/Liabilities
-2,709,833 GBP2021-12-31
155,291 GBP2020-12-31
Total Assets Less Current Liabilities
9,711,936 GBP2021-12-31
3,123,038 GBP2020-12-31
Net Assets/Liabilities
1,277,832 GBP2021-12-31
1,309,779 GBP2020-12-31
Equity
Called up share capital
117 GBP2021-12-31
112 GBP2020-12-31
112 GBP2019-12-31
Share premium
9,980 GBP2021-12-31
9,980 GBP2020-12-31
9,980 GBP2019-12-31
Capital redemption reserve
5 GBP2021-12-31
Retained earnings (accumulated losses)
1,267,730 GBP2021-12-31
1,299,687 GBP2020-12-31
810,646 GBP2019-12-31
Equity
1,277,832 GBP2021-12-31
1,309,779 GBP2020-12-31
820,738 GBP2019-12-31
Dividends Paid
Retained earnings (accumulated losses)
-300,000 GBP2021-01-01 ~ 2021-12-31
-300,056 GBP2020-01-01 ~ 2020-12-31
Dividends Paid
-300,000 GBP2021-01-01 ~ 2021-12-31
-300,056 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
268,043 GBP2021-01-01 ~ 2021-12-31
789,097 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
268,048 GBP2021-01-01 ~ 2021-12-31
789,097 GBP2020-01-01 ~ 2020-12-31
Issue of Equity Instruments
Called up share capital
5 GBP2021-01-01 ~ 2021-12-31
Issue of Equity Instruments
5 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
14982021-01-01 ~ 2021-12-31
3982020-01-01 ~ 2020-12-31
Intangible Assets - Gross Cost
Net goodwill
671,595 GBP2021-12-31
209,595 GBP2020-12-31
Development expenditure
34,779 GBP2021-12-31
34,779 GBP2020-12-31
Intangible Assets - Gross Cost
808,874 GBP2021-12-31
244,374 GBP2020-12-31
Patents/Trademarks/Licences/Concessions
102,500 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
172,662 GBP2021-12-31
137,953 GBP2020-12-31
Development expenditure
34,779 GBP2021-12-31
34,779 GBP2020-12-31
Intangible Assets - Accumulated Amortisation & Impairment
207,441 GBP2021-12-31
172,732 GBP2020-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
34,709 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Increase From Amortisation Charge for Year
34,709 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
Net goodwill
498,933 GBP2021-12-31
71,642 GBP2020-12-31
Patents/Trademarks/Licences/Concessions
102,500 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
162,986 GBP2021-12-31
162,986 GBP2020-12-31
Furniture and fittings
44,360 GBP2021-12-31
43,865 GBP2020-12-31
Motor vehicles
125,327 GBP2021-12-31
125,327 GBP2020-12-31
Computers
56,947 GBP2021-12-31
42,341 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
389,620 GBP2021-12-31
374,519 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
116,525 GBP2021-12-31
94,280 GBP2020-12-31
Furniture and fittings
36,441 GBP2021-12-31
28,083 GBP2020-12-31
Motor vehicles
69,256 GBP2021-12-31
54,838 GBP2020-12-31
Computers
33,482 GBP2021-12-31
22,532 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
255,704 GBP2021-12-31
199,733 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
22,245 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings
8,358 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
14,418 GBP2021-01-01 ~ 2021-12-31
Computers
10,950 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
55,971 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Plant and equipment
46,461 GBP2021-12-31
68,706 GBP2020-12-31
Furniture and fittings
7,919 GBP2021-12-31
15,782 GBP2020-12-31
Motor vehicles
56,071 GBP2021-12-31
70,489 GBP2020-12-31
Computers
23,465 GBP2021-12-31
19,809 GBP2020-12-31
Investments in Group Undertakings
Cost valuation
11,686,420 GBP2021-12-31
2,721,319 GBP2020-12-31
Additions to investments
8,965,101 GBP2021-12-31
Investments in Group Undertakings
11,686,420 GBP2021-12-31
2,721,319 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
4,258,411 GBP2021-12-31
1,991,357 GBP2020-12-31
Amounts Owed by Group Undertakings
Current
2,702,688 GBP2021-12-31
2,140,543 GBP2020-12-31
Other Debtors
Current
393,992 GBP2021-12-31
375,917 GBP2020-12-31
Prepayments/Accrued Income
Current
559,765 GBP2021-12-31
58,642 GBP2020-12-31
Debtors
Current, Amounts falling due within one year
7,914,856 GBP2021-12-31
Amounts falling due within one year, Current
4,590,263 GBP2020-12-31
Other Debtors
Non-current
505,000 GBP2020-12-31
Bank Borrowings/Overdrafts
Current
422,462 GBP2021-12-31
398,196 GBP2020-12-31
Other Remaining Borrowings
Current
155,833 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Current
20,677 GBP2021-12-31
20,486 GBP2020-12-31
Trade Creditors/Trade Payables
Current
70,304 GBP2021-12-31
80,492 GBP2020-12-31
Amounts owed to group undertakings
Current
6,509,126 GBP2021-12-31
1,010,781 GBP2020-12-31
Corporation Tax Payable
Current
243,614 GBP2021-12-31
163,829 GBP2020-12-31
Other Taxation & Social Security Payable
Current
3,560 GBP2021-12-31
18,410 GBP2020-12-31
Other Creditors
Current
2,354,456 GBP2021-12-31
2,060,377 GBP2020-12-31
Accrued Liabilities/Deferred Income
Current
20,380 GBP2021-12-31
18,300 GBP2020-12-31
Bank Borrowings/Overdrafts
Non-current
7,577,538 GBP2021-12-31
1,021,580 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Non-current
56,413 GBP2020-12-31
Other Creditors
Non-current
830,000 GBP2021-12-31
Bank Borrowings
Current, Amounts falling due within one year
422,462 GBP2021-12-31
Total Borrowings
Current, Amounts falling due within one year
578,295 GBP2021-12-31
Bank Borrowings
Non-current, Between one and two years
1,785,009 GBP2021-12-31
Non-current, Between two and five year
5,792,529 GBP2021-12-31
332,212 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
hire purchase agreements
20,677 GBP2021-12-31
76,899 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
121,473 GBP2021-12-31
122,404 GBP2020-12-31
Between one and five year
49,525 GBP2021-12-31
170,998 GBP2020-12-31
All periods
170,998 GBP2021-12-31
293,402 GBP2020-12-31
Bank Borrowings
Secured
8,000,000 GBP2021-12-31
1,419,776 GBP2020-12-31
Total Borrowings
Secured
8,020,677 GBP2021-12-31
2,938,245 GBP2020-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
26,566 GBP2021-12-31
35,266 GBP2020-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
26,566 GBP2021-12-31
35,266 GBP2020-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000,000 shares2021-12-31
Class 2 ordinary share
12 shares2021-12-31
Class 3 ordinary share
50,000 shares2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
268,043 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
268,043 GBP2021-01-01 ~ 2021-12-31