Par Value of Share
Class 1 ordinary share
12022-01-01 ~ 2022-12-31
Turnover/Revenue
27,970,835 GBP2022-01-01 ~ 2022-12-31
27,978,314 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-21,757,006 GBP2022-01-01 ~ 2022-12-31
-20,978,524 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
6,213,829 GBP2022-01-01 ~ 2022-12-31
6,999,790 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-5,643,464 GBP2022-01-01 ~ 2022-12-31
-5,754,268 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
630,312 GBP2022-01-01 ~ 2022-12-31
1,392,289 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
216,675 GBP2022-01-01 ~ 2022-12-31
76,856 GBP2021-01-01 ~ 2021-12-31
Interest Payable/Similar Charges (Finance Costs)
-18,930 GBP2022-01-01 ~ 2022-12-31
-1,925 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
828,057 GBP2022-01-01 ~ 2022-12-31
1,467,220 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
684,225 GBP2022-01-01 ~ 2022-12-31
1,931,568 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
684,225 GBP2022-01-01 ~ 2022-12-31
1,931,568 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
290,457 GBP2022-12-31
483,167 GBP2021-12-31
Debtors
12,010,762 GBP2022-12-31
12,960,528 GBP2021-12-31
Cash at bank and in hand
1,525,515 GBP2022-12-31
825,867 GBP2021-12-31
Current Assets
13,536,277 GBP2022-12-31
13,786,395 GBP2021-12-31
Creditors
Current
4,561,505 GBP2022-12-31
5,742,356 GBP2021-12-31
Net Current Assets/Liabilities
8,974,772 GBP2022-12-31
8,044,039 GBP2021-12-31
Total Assets Less Current Liabilities
9,265,229 GBP2022-12-31
8,527,206 GBP2021-12-31
Net Assets/Liabilities
9,211,431 GBP2022-12-31
8,527,206 GBP2021-12-31
Equity
Called up share capital
100,000 GBP2022-12-31
100,000 GBP2021-12-31
100,000 GBP2020-12-31
Retained earnings (accumulated losses)
9,111,431 GBP2022-12-31
8,427,206 GBP2021-12-31
6,495,638 GBP2020-12-31
Equity
9,211,431 GBP2022-12-31
8,527,206 GBP2021-12-31
6,595,638 GBP2020-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
684,225 GBP2022-01-01 ~ 2022-12-31
1,931,568 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
2,507,624 GBP2022-01-01 ~ 2022-12-31
2,646,650 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
332,135 GBP2022-01-01 ~ 2022-12-31
378,842 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
46,177 GBP2022-01-01 ~ 2022-12-31
43,660 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
2,885,936 GBP2022-01-01 ~ 2022-12-31
3,069,152 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
1522022-01-01 ~ 2022-12-31
1342021-01-01 ~ 2021-12-31
Director Remuneration
536,813 GBP2022-01-01 ~ 2022-12-31
756,174 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
205,835 GBP2022-01-01 ~ 2022-12-31
161,600 GBP2021-01-01 ~ 2021-12-31
Current Tax for the Period
1,321 GBP2022-01-01 ~ 2022-12-31
-267,366 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
157,331 GBP2022-01-01 ~ 2022-12-31
278,772 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
69,195 GBP2022-12-31
68,750 GBP2021-12-31
Motor vehicles
9,417 GBP2022-12-31
9,417 GBP2021-12-31
Computers
836,922 GBP2022-12-31
824,823 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
935,107 GBP2022-12-31
921,982 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
64,941 GBP2022-12-31
57,325 GBP2021-12-31
Motor vehicles
9,417 GBP2022-12-31
7,064 GBP2021-12-31
Computers
561,952 GBP2022-12-31
371,108 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
644,650 GBP2022-12-31
438,815 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
7,616 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
2,353 GBP2022-01-01 ~ 2022-12-31
Computers
190,844 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
205,835 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Furniture and fittings
4,254 GBP2022-12-31
11,425 GBP2021-12-31
Computers
274,970 GBP2022-12-31
453,715 GBP2021-12-31
Motor vehicles
2,353 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
2,012,382 GBP2022-12-31
3,047,994 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
8,172,435 GBP2022-12-31
6,148,697 GBP2021-12-31
Other Debtors
Current
135,418 GBP2022-12-31
2,043,361 GBP2021-12-31
Debtors - Deferred Tax Asset
Current
88,714 GBP2021-12-31
Prepayments/Accrued Income
Current
1,690,527 GBP2022-12-31
1,631,762 GBP2021-12-31
Debtors
Amounts falling due within one year, Current
12,010,762 GBP2022-12-31
12,960,528 GBP2021-12-31
Trade Creditors/Trade Payables
Current
422,348 GBP2022-12-31
63,837 GBP2021-12-31
Amounts owed to group undertakings
Current
51,842 GBP2022-12-31
1,078,946 GBP2021-12-31
Corporation Tax Payable
Current
340,574 GBP2022-12-31
67,322 GBP2021-12-31
Other Taxation & Social Security Payable
Current
303,300 GBP2022-12-31
280,785 GBP2021-12-31
Other Creditors
Current
566,670 GBP2022-12-31
863,401 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
2,480,670 GBP2022-12-31
2,765,182 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
57,506 GBP2022-12-31
185,735 GBP2021-12-31
Between one and five year
23,548 GBP2022-12-31
60,653 GBP2021-12-31
All periods
81,054 GBP2022-12-31
246,388 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
53,798 GBP2022-12-31
-88,714 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
684,225 GBP2022-01-01 ~ 2022-12-31