94990 - Activities Of Other Membership Organisations N.e.c.
Average Number of Employees
442021-01-01 ~ 2021-12-31
372020-01-01 ~ 2020-12-31
Turnover/Revenue
26,929,559 GBP2021-01-01 ~ 2021-12-31
23,592,107 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
-19,934,254 GBP2021-01-01 ~ 2021-12-31
-18,902,958 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
6,995,305 GBP2021-01-01 ~ 2021-12-31
4,689,149 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
-3,746,882 GBP2021-01-01 ~ 2021-12-31
-4,014,471 GBP2020-01-01 ~ 2020-12-31
Interest Payable/Similar Charges (Finance Costs)
-37,101 GBP2021-01-01 ~ 2021-12-31
-73,634 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
3,211,322 GBP2021-01-01 ~ 2021-12-31
601,044 GBP2020-01-01 ~ 2020-12-31
Profit/Loss
2,511,697 GBP2021-01-01 ~ 2021-12-31
408,389 GBP2020-01-01 ~ 2020-12-31
Intangible Assets
1,702,817 GBP2021-12-31
2,109,980 GBP2020-12-31
Property, Plant & Equipment
11,270 GBP2021-12-31
39,662 GBP2020-12-31
Fixed Assets
1,714,087 GBP2021-12-31
2,149,642 GBP2020-12-31
Total Inventories
262,505 GBP2021-12-31
23,222 GBP2020-12-31
Debtors
Current
6,190,073 GBP2021-12-31
3,744,364 GBP2020-12-31
Cash at bank and in hand
1,366,313 GBP2021-12-31
1,567,935 GBP2020-12-31
Current Assets
7,818,891 GBP2021-12-31
5,335,521 GBP2020-12-31
Creditors
Current, Amounts falling due within one year
-6,220,566 GBP2021-12-31
-6,677,343 GBP2020-12-31
Net Current Assets/Liabilities
1,598,325 GBP2021-12-31
-1,341,822 GBP2020-12-31
Total Assets Less Current Liabilities
3,312,412 GBP2021-12-31
807,820 GBP2020-12-31
Net Assets/Liabilities
3,312,412 GBP2021-12-31
800,715 GBP2020-12-31
Equity
Called up share capital
1 GBP2021-12-31
1 GBP2020-12-31
1 GBP2020-01-01
Retained earnings (accumulated losses)
3,312,411 GBP2021-12-31
800,714 GBP2020-12-31
392,325 GBP2020-01-01
Equity
3,312,412 GBP2021-12-31
800,715 GBP2020-12-31
392,326 GBP2020-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,511,697 GBP2021-01-01 ~ 2021-12-31
408,389 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,511,697 GBP2021-01-01 ~ 2021-12-31
408,389 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
2,511,697 GBP2021-01-01 ~ 2021-12-31
408,389 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Depreciation rate used
Furniture and fittings
202021-01-01 ~ 2021-12-31
Computers
332021-01-01 ~ 2021-12-31
Wages/Salaries
1,857,392 GBP2021-01-01 ~ 2021-12-31
1,627,224 GBP2020-01-01 ~ 2020-12-31
Social Security Costs
196,542 GBP2021-01-01 ~ 2021-12-31
172,848 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
2,126,778 GBP2021-01-01 ~ 2021-12-31
1,864,431 GBP2020-01-01 ~ 2020-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-6,314 GBP2021-01-01 ~ 2021-12-31
-2,213 GBP2020-01-01 ~ 2020-12-31
Tax Expense/Credit at Applicable Tax Rate
610,151 GBP2021-01-01 ~ 2021-12-31
114,198 GBP2020-01-01 ~ 2020-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
577,000 GBP2021-12-31
577,000 GBP2020-12-31
Development expenditure
200,000 GBP2021-12-31
200,000 GBP2020-12-31
Intangible Assets - Gross Cost
3,738,634 GBP2021-12-31
3,738,634 GBP2020-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
412,145 GBP2021-12-31
329,716 GBP2020-12-31
Development expenditure
142,855 GBP2021-12-31
114,284 GBP2020-12-31
Intangible Assets - Accumulated Amortisation & Impairment
2,035,817 GBP2021-12-31
1,628,654 GBP2020-12-31
Intangible Assets - Increase From Amortisation Charge for Year
407,163 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
164,855 GBP2021-12-31
247,284 GBP2020-12-31
Development expenditure
57,145 GBP2021-12-31
85,716 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
108,660 GBP2021-12-31
108,660 GBP2020-12-31
Computers
80,376 GBP2021-12-31
80,376 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
189,036 GBP2021-12-31
189,036 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
86,206 GBP2020-12-31
Computers
63,168 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
149,374 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
21,170 GBP2021-01-01 ~ 2021-12-31
Computers, Owned/Freehold
7,222 GBP2021-01-01 ~ 2021-12-31
Owned/Freehold
28,392 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
107,376 GBP2021-12-31
Computers
70,390 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
177,766 GBP2021-12-31
Property, Plant & Equipment
Furniture and fittings
1,284 GBP2021-12-31
22,454 GBP2020-12-31
Computers
9,986 GBP2021-12-31
17,208 GBP2020-12-31
Raw materials and consumables
262,505 GBP2021-12-31
23,222 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
3,868,914 GBP2021-12-31
1,936,925 GBP2020-12-31
Amounts Owed by Group Undertakings
Current
219,750 GBP2021-12-31
196,999 GBP2020-12-31
Other Debtors
Current
237,023 GBP2021-12-31
362,080 GBP2020-12-31
Prepayments/Accrued Income
Current
1,860,555 GBP2021-12-31
1,283,542 GBP2020-12-31
Amount of corporation tax that is recoverable
Current
-35,182 GBP2020-12-31
Debtors - Deferred Tax Asset
Current
3,831 GBP2021-12-31
Trade Creditors/Trade Payables
Current
3,201,053 GBP2021-12-31
2,497,366 GBP2020-12-31
Amounts owed to group undertakings
Current
92,317 GBP2021-12-31
1,111,853 GBP2020-12-31
Corporation Tax Payable
Current
120,870 GBP2021-12-31
Taxation/Social Security Payable
Current
64,988 GBP2021-12-31
50,885 GBP2020-12-31
Other Creditors
Current
145,386 GBP2021-12-31
185,292 GBP2020-12-31
Accrued Liabilities/Deferred Income
Current
2,595,952 GBP2021-12-31
2,831,947 GBP2020-12-31
Creditors
Current
6,220,566 GBP2021-12-31
6,677,343 GBP2020-12-31
Net Deferred Tax Liability/Asset
3,831 GBP2021-12-31
-7,105 GBP2020-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
10,936 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-7,536 GBP2020-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2021-12-31
1 shares2020-12-31
Par Value of Share
Class 1 ordinary share
12021-01-01 ~ 2021-12-31
Nominal value of allotted share capital
Class 1 ordinary share
1 GBP2021-01-01 ~ 2021-12-31
1 GBP2020-01-01 ~ 2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
63,514 GBP2021-12-31
63,507 GBP2020-12-31