Average Number of Employees
42022-01-01 ~ 2022-12-31
52021-01-01 ~ 2021-12-31
Turnover/Revenue
1,465,379 GBP2022-01-01 ~ 2022-12-31
457,821 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-1,189,402 GBP2022-01-01 ~ 2022-12-31
-1,304,212 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
275,977 GBP2022-01-01 ~ 2022-12-31
-810,286 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,712 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-54,465 GBP2022-01-01 ~ 2022-12-31
-51,864 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
223,224 GBP2022-01-01 ~ 2022-12-31
-862,150 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
223,224 GBP2022-01-01 ~ 2022-12-31
-862,150 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
416,683 GBP2022-01-01 ~ 2022-12-31
-862,150 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
6,967 GBP2022-12-31
4,622 GBP2021-12-31
Fixed Assets - Investments
3 GBP2022-12-31
3 GBP2021-12-31
Fixed Assets
6,970 GBP2022-12-31
4,625 GBP2021-12-31
Total Inventories
24,769 GBP2022-12-31
5,651 GBP2021-12-31
Debtors
Current
1,172,856 GBP2022-12-31
818,980 GBP2021-12-31
Cash at bank and in hand
45,030 GBP2022-12-31
31,944 GBP2021-12-31
Current Assets
1,242,655 GBP2022-12-31
856,575 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-84,601 GBP2022-12-31
Net Current Assets/Liabilities
1,158,054 GBP2022-12-31
-344,508 GBP2021-12-31
Creditors
Non-current, Amounts falling due after one year
-700,224 GBP2022-12-31
Net Assets/Liabilities
464,800 GBP2022-12-31
-339,883 GBP2021-12-31
Equity
Called up share capital
14,169,844 GBP2022-12-31
13,781,844 GBP2021-12-31
12,969,344 GBP2021-01-01
Retained earnings (accumulated losses)
-13,705,044 GBP2022-12-31
-14,121,727 GBP2021-12-31
-13,259,577 GBP2021-01-01
Equity
464,800 GBP2022-12-31
-339,883 GBP2021-12-31
-290,233 GBP2021-01-01
Profit/Loss
Retained earnings (accumulated losses)
223,224 GBP2022-01-01 ~ 2022-12-31
-862,150 GBP2021-01-01 ~ 2021-12-31
Issue of Equity Instruments
Called up share capital
388,000 GBP2022-01-01 ~ 2022-12-31
812,500 GBP2021-01-01 ~ 2021-12-31
Issue of Equity Instruments
388,000 GBP2022-01-01 ~ 2022-12-31
812,500 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
2,686 GBP2022-01-01 ~ 2022-12-31
3,147 GBP2021-01-01 ~ 2021-12-31
Cash and Cash Equivalents
45,030 GBP2022-12-31
31,944 GBP2021-12-31
4,338 GBP2021-01-01
Audit Fees/Expenses
18,000 GBP2022-01-01 ~ 2022-12-31
16,000 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
314,366 GBP2022-01-01 ~ 2022-12-31
461,812 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
34,200 GBP2022-01-01 ~ 2022-12-31
60,972 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
348,566 GBP2022-01-01 ~ 2022-12-31
524,244 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
26,431 GBP2022-01-01 ~ 2022-12-31
-163,809 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
186,344 GBP2022-12-31
181,313 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
186,344 GBP2022-12-31
649,898 GBP2021-12-31
Property, Plant & Equipment - Other Disposals
-468,585 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
176,691 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
645,276 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
2,686 GBP2022-01-01 ~ 2022-12-31
Owned/Freehold
2,686 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-468,585 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
179,377 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
179,377 GBP2022-12-31
Property, Plant & Equipment
Furniture and fittings
6,967 GBP2022-12-31
4,622 GBP2021-12-31
Value of work in progress
24,769 GBP2022-12-31
5,651 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
693,996 GBP2022-12-31
82,432 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
439,565 GBP2022-12-31
6,302 GBP2021-12-31
Other Debtors
Current
32,801 GBP2022-12-31
634,230 GBP2021-12-31
Prepayments/Accrued Income
Current
6,494 GBP2022-12-31
96,016 GBP2021-12-31
Trade Creditors/Trade Payables
Current
17,031 GBP2022-12-31
24,996 GBP2021-12-31
Amounts owed to group undertakings
Current
1,089,218 GBP2021-12-31
Taxation/Social Security Payable
Current
21,090 GBP2022-12-31
14,049 GBP2021-12-31
Other Creditors
Current
31,480 GBP2022-12-31
654 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
15,000 GBP2022-12-31
72,166 GBP2021-12-31
Creditors
Current
84,601 GBP2022-12-31
1,201,083 GBP2021-12-31
Amounts owed to group undertakings
Non-current
700,224 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
255,000 shares2022-12-31
5,000 shares2021-12-31
Par Value of Share
Class 1 ordinary share
1.002022-01-01 ~ 2022-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
13,914,844 shares2022-12-31
13,776,844 shares2021-12-31
Par Value of Share
Class 2 ordinary share
1.002022-01-01 ~ 2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
32,250 GBP2022-12-31
132,458 GBP2021-12-31