Par Value of Share
Class 1 ordinary share
12022-01-01 ~ 2022-12-31
Turnover/Revenue
31,399,277 GBP2022-01-01 ~ 2022-12-31
18,016,526 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-27,080,196 GBP2022-01-01 ~ 2022-12-31
-14,772,353 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
4,319,081 GBP2022-01-01 ~ 2022-12-31
3,244,173 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-4,155,881 GBP2022-01-01 ~ 2022-12-31
-5,961,807 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
2,130,723 GBP2022-01-01 ~ 2022-12-31
503,680 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
67,343 GBP2022-01-01 ~ 2022-12-31
1,472 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
1,913,048 GBP2022-01-01 ~ 2022-12-31
186,625 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
1,558,070 GBP2022-01-01 ~ 2022-12-31
-31,483 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
1,558,070 GBP2022-01-01 ~ 2022-12-31
-31,483 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
21,966 GBP2022-12-31
102,718 GBP2021-12-31
Property, Plant & Equipment
10,704,495 GBP2022-12-31
11,335,312 GBP2021-12-31
Fixed Assets - Investments
20 GBP2022-12-31
Fixed Assets
10,726,481 GBP2022-12-31
11,438,030 GBP2021-12-31
Debtors
13,752,179 GBP2022-12-31
14,181,913 GBP2021-12-31
Cash at bank and in hand
324,128 GBP2022-12-31
241,343 GBP2021-12-31
Current Assets
14,076,307 GBP2022-12-31
14,423,256 GBP2021-12-31
Net Current Assets/Liabilities
3,633,374 GBP2022-12-31
8,216,506 GBP2021-12-31
Total Assets Less Current Liabilities
14,359,855 GBP2022-12-31
19,654,536 GBP2021-12-31
Net Assets/Liabilities
10,755,913 GBP2022-12-31
9,197,843 GBP2021-12-31
Equity
Called up share capital
303,764 GBP2022-12-31
303,764 GBP2021-12-31
303,764 GBP2020-12-31
Retained earnings (accumulated losses)
10,452,149 GBP2022-12-31
8,894,079 GBP2021-12-31
8,925,562 GBP2020-12-31
Equity
10,755,913 GBP2022-12-31
9,197,843 GBP2021-12-31
9,229,326 GBP2020-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,558,070 GBP2022-01-01 ~ 2022-12-31
-31,483 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
11,454,681 GBP2022-01-01 ~ 2022-12-31
9,340,972 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
1,504,771 GBP2022-01-01 ~ 2022-12-31
1,145,213 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
726,340 GBP2022-01-01 ~ 2022-12-31
624,616 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
13,685,792 GBP2022-01-01 ~ 2022-12-31
11,110,801 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
2062022-01-01 ~ 2022-12-31
1862021-01-01 ~ 2021-12-31
Director Remuneration
391,040 GBP2022-01-01 ~ 2022-12-31
330,696 GBP2021-01-01 ~ 2021-12-31
Current Tax for the Period
407,047 GBP2022-01-01 ~ 2022-12-31
Tax Expense/Credit at Applicable Tax Rate
363,479 GBP2022-01-01 ~ 2022-12-31
35,459 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Computer software
784,313 GBP2022-12-31
782,496 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
113,303 GBP2022-12-31
175,320 GBP2021-12-31
Property, Plant & Equipment
Land and buildings
113,303 GBP2022-12-31
175,320 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
5,383,781 GBP2022-12-31
5,256,891 GBP2021-12-31
Furniture and fittings
1,916,641 GBP2022-12-31
1,753,649 GBP2021-12-31
Motor vehicles
169,100 GBP2022-12-31
169,100 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
16,287,953 GBP2022-12-31
15,834,142 GBP2021-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-4,884 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Disposals
-4,884 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,487,446 GBP2022-12-31
1,869,070 GBP2021-12-31
Furniture and fittings
1,642,423 GBP2022-12-31
1,527,771 GBP2021-12-31
Motor vehicles
121,986 GBP2022-12-31
101,741 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,583,458 GBP2022-12-31
4,498,830 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
618,376 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
115,195 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
20,245 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,085,171 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-543 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-543 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Plant and equipment
2,896,335 GBP2022-12-31
3,387,821 GBP2021-12-31
Furniture and fittings
274,218 GBP2022-12-31
225,878 GBP2021-12-31
Motor vehicles
47,114 GBP2022-12-31
67,359 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
6,662,458 GBP2022-12-31
3,007,919 GBP2021-12-31
Other Debtors
Current
144,425 GBP2022-12-31
276,504 GBP2021-12-31
Amount of corporation tax that is recoverable
Current
1,366,974 GBP2022-12-31
1,123,212 GBP2021-12-31
Prepayments/Accrued Income
Current
435,011 GBP2022-12-31
328,031 GBP2021-12-31
Debtors
Amounts falling due within one year, Current
13,752,179 GBP2022-12-31
13,919,623 GBP2021-12-31
Trade Creditors/Trade Payables
Current
167,295 GBP2022-12-31
168,598 GBP2021-12-31
Other Taxation & Social Security Payable
Current
577,091 GBP2022-12-31
384,520 GBP2021-12-31
Other Creditors
Current
118,427 GBP2022-12-31
51 GBP2021-12-31
Accrued Liabilities
Current
644,756 GBP2022-12-31
216,325 GBP2021-12-31
Other Creditors
Non-current
1,736,000 GBP2022-12-31
6,432,000 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
329,030 GBP2022-12-31
330,969 GBP2021-12-31
Between one and five year
548,024 GBP2022-12-31
854,287 GBP2021-12-31
More than five year
19,500 GBP2022-12-31
41,383 GBP2021-12-31
All periods
896,554 GBP2022-12-31
1,226,639 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
854,206 GBP2022-12-31
846,578 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
303,764 shares2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,558,070 GBP2022-01-01 ~ 2022-12-31