Par Value of Share
Class 1 ordinary share
12021-01-01 ~ 2021-12-31
Turnover/Revenue
11,501,514 GBP2021-01-01 ~ 2021-12-31
9,476,861 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
6,712,727 GBP2021-01-01 ~ 2021-12-31
5,900,703 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
4,788,787 GBP2021-01-01 ~ 2021-12-31
3,576,158 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
3,123,890 GBP2021-01-01 ~ 2021-12-31
3,372,261 GBP2020-01-01 ~ 2020-12-31
Operating Profit/Loss
1,682,750 GBP2021-01-01 ~ 2021-12-31
496,627 GBP2020-01-01 ~ 2020-12-31
Other Interest Receivable/Similar Income (Finance Income)
192 GBP2021-01-01 ~ 2021-12-31
865 GBP2020-01-01 ~ 2020-12-31
Interest Payable/Similar Charges (Finance Costs)
14,632 GBP2021-01-01 ~ 2021-12-31
67,108 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
1,668,310 GBP2021-01-01 ~ 2021-12-31
430,384 GBP2020-01-01 ~ 2020-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
163,863 GBP2021-01-01 ~ 2021-12-31
28,167 GBP2020-01-01 ~ 2020-12-31
Profit/Loss
1,504,447 GBP2021-01-01 ~ 2021-12-31
402,217 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
1,504,447 GBP2021-01-01 ~ 2021-12-31
402,217 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment
245,318 GBP2021-12-31
358,188 GBP2020-12-31
Fixed Assets
245,318 GBP2021-12-31
358,188 GBP2020-12-31
Debtors
2,718,565 GBP2021-12-31
1,470,747 GBP2020-12-31
Cash at bank and in hand
2,098,933 GBP2021-12-31
2,248,424 GBP2020-12-31
Current Assets
4,817,498 GBP2021-12-31
3,719,171 GBP2020-12-31
Creditors
Current
2,081,410 GBP2021-12-31
1,658,675 GBP2020-12-31
Net Current Assets/Liabilities
2,736,088 GBP2021-12-31
2,060,496 GBP2020-12-31
Total Assets Less Current Liabilities
2,981,406 GBP2021-12-31
2,418,684 GBP2020-12-31
Net Assets/Liabilities
1,591,266 GBP2021-12-31
954,303 GBP2020-12-31
Equity
Called up share capital
2 GBP2021-12-31
2 GBP2020-12-31
2 GBP2019-12-31
Capital redemption reserve
1 GBP2021-12-31
1 GBP2020-12-31
1 GBP2019-12-31
Retained earnings (accumulated losses)
1,591,263 GBP2021-12-31
954,300 GBP2020-12-31
759,083 GBP2019-12-31
Equity
1,591,266 GBP2021-12-31
954,303 GBP2020-12-31
759,086 GBP2019-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,504,447 GBP2021-01-01 ~ 2021-12-31
402,217 GBP2020-01-01 ~ 2020-12-31
Dividends Paid
Retained earnings (accumulated losses)
-867,484 GBP2021-01-01 ~ 2021-12-31
-207,000 GBP2020-01-01 ~ 2020-12-31
Dividends Paid
-867,484 GBP2021-01-01 ~ 2021-12-31
-207,000 GBP2020-01-01 ~ 2020-12-31
Wages/Salaries
5,497,640 GBP2021-01-01 ~ 2021-12-31
5,319,370 GBP2020-01-01 ~ 2020-12-31
Social Security Costs
605,210 GBP2021-01-01 ~ 2021-12-31
591,218 GBP2020-01-01 ~ 2020-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
218,206 GBP2021-01-01 ~ 2021-12-31
199,771 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
6,321,056 GBP2021-01-01 ~ 2021-12-31
6,110,359 GBP2020-01-01 ~ 2020-12-31
Average Number of Employees
1172021-01-01 ~ 2021-12-31
1162020-01-01 ~ 2020-12-31
Director Remuneration
283,188 GBP2021-01-01 ~ 2021-12-31
355,768 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
38,463 GBP2021-01-01 ~ 2021-12-31
56,415 GBP2020-01-01 ~ 2020-12-31
Audit Fees/Expenses
16,000 GBP2021-01-01 ~ 2021-12-31
16,000 GBP2020-01-01 ~ 2020-12-31
Current Tax for the Period
184,230 GBP2021-01-01 ~ 2021-12-31
-9,259 GBP2020-01-01 ~ 2020-12-31
Tax Expense/Credit at Applicable Tax Rate
316,979 GBP2021-01-01 ~ 2021-12-31
81,773 GBP2020-01-01 ~ 2020-12-31
Intangible Assets - Gross Cost
Computer software
15,138 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
215,997 GBP2021-12-31
215,997 GBP2020-12-31
Plant and equipment
289,807 GBP2021-12-31
683,138 GBP2020-12-31
Motor vehicles
230,404 GBP2021-12-31
230,404 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
736,208 GBP2021-12-31
1,129,539 GBP2020-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-397,530 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Disposals
-397,530 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
215,997 GBP2021-12-31
209,487 GBP2020-12-31
Plant and equipment
235,760 GBP2021-12-31
558,822 GBP2020-12-31
Motor vehicles
39,133 GBP2021-12-31
3,042 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
490,890 GBP2021-12-31
771,351 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
6,510 GBP2021-01-01 ~ 2021-12-31
Plant and equipment
31,953 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
36,091 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
74,554 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-355,015 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-355,015 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Plant and equipment
54,047 GBP2021-12-31
124,316 GBP2020-12-31
Motor vehicles
191,271 GBP2021-12-31
227,362 GBP2020-12-31
Improvements to leasehold property
6,510 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
36,091 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
191,271 GBP2021-12-31
227,362 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
1,958,962 GBP2021-12-31
775,707 GBP2020-12-31
Other Debtors
Current
11,082 GBP2021-12-31
8,231 GBP2020-12-31
Amount of corporation tax that is recoverable
Current
9,259 GBP2020-12-31
Prepayments/Accrued Income
Current
352,025 GBP2021-12-31
470,505 GBP2020-12-31
Debtors
Amounts falling due within one year, Current
2,718,565 GBP2021-12-31
1,470,747 GBP2020-12-31
Bank Borrowings/Overdrafts
Current
240,000 GBP2021-12-31
220,000 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Current
30,957 GBP2021-12-31
29,592 GBP2020-12-31
Trade Creditors/Trade Payables
Current
230,713 GBP2021-12-31
242,174 GBP2020-12-31
Corporation Tax Payable
Current
184,230 GBP2021-12-31
Other Taxation & Social Security Payable
Current
180,528 GBP2021-12-31
171,063 GBP2020-12-31
Other Creditors
Current
38,498 GBP2021-12-31
39,974 GBP2020-12-31
Accrued Liabilities/Deferred Income
Current
655,435 GBP2021-12-31
279,862 GBP2020-12-31
Bank Borrowings/Overdrafts
Non-current
140,000 GBP2021-12-31
380,000 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Non-current
147,417 GBP2021-12-31
178,575 GBP2020-12-31
Bank Borrowings
Between two and five year, Non-current
140,000 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
147,417 GBP2021-12-31
178,575 GBP2020-12-31
hire purchase agreements
178,374 GBP2021-12-31
208,167 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
124,341 GBP2021-12-31
92,275 GBP2020-12-31
Between one and five year
131,166 GBP2021-12-31
144,000 GBP2020-12-31
All periods
255,507 GBP2021-12-31
236,275 GBP2020-12-31
Bank Borrowings
Secured
380,000 GBP2021-12-31
600,000 GBP2020-12-31
Total Borrowings
Secured
558,374 GBP2021-12-31
808,167 GBP2020-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
43,997 GBP2021-12-31
64,364 GBP2020-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
43,997 GBP2021-12-31
64,364 GBP2020-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,504,447 GBP2021-01-01 ~ 2021-12-31