Average Number of Employees
292020-03-01 ~ 2020-12-31
262019-01-01 ~ 2020-02-29
Turnover/Revenue
10,549,352 GBP2020-03-01 ~ 2020-12-31
14,896,525 GBP2019-01-01 ~ 2020-02-29
Cost of Sales
-8,789,435 GBP2020-03-01 ~ 2020-12-31
-12,720,472 GBP2019-01-01 ~ 2020-02-29
Gross Profit/Loss
1,759,917 GBP2020-03-01 ~ 2020-12-31
2,176,053 GBP2019-01-01 ~ 2020-02-29
Administrative Expenses
-1,580,345 GBP2020-03-01 ~ 2020-12-31
-2,042,769 GBP2019-01-01 ~ 2020-02-29
Operating Profit/Loss
179,572 GBP2020-03-01 ~ 2020-12-31
133,284 GBP2019-01-01 ~ 2020-02-29
Other Interest Receivable/Similar Income (Finance Income)
31 GBP2020-03-01 ~ 2020-12-31
237 GBP2019-01-01 ~ 2020-02-29
Profit/Loss on Ordinary Activities Before Tax
144,903 GBP2020-03-01 ~ 2020-12-31
96,869 GBP2019-01-01 ~ 2020-02-29
Profit/Loss
107,344 GBP2020-03-01 ~ 2020-12-31
74,037 GBP2019-01-01 ~ 2020-02-29
Property, Plant & Equipment
635,257 GBP2020-12-31
667,496 GBP2020-02-29
Fixed Assets - Investments
5,060 GBP2020-12-31
5,060 GBP2020-02-29
Fixed Assets
640,317 GBP2020-12-31
672,556 GBP2020-02-29
Total Inventories
411 GBP2020-12-31
2,249 GBP2020-02-29
Debtors
Current
5,811,607 GBP2020-12-31
4,862,661 GBP2020-02-29
Cash at bank and in hand
153,377 GBP2020-12-31
83,543 GBP2020-02-29
Current Assets
5,965,395 GBP2020-12-31
4,948,453 GBP2020-02-29
Creditors
Current, Amounts falling due within one year
-3,065,575 GBP2020-12-31
-2,622,495 GBP2020-02-29
Net Current Assets/Liabilities
2,899,820 GBP2020-12-31
2,325,958 GBP2020-02-29
Total Assets Less Current Liabilities
3,540,137 GBP2020-12-31
2,998,514 GBP2020-02-29
Creditors
Non-current, Amounts falling due after one year
-905,380 GBP2020-12-31
-476,456 GBP2020-02-29
Net Assets/Liabilities
2,627,553 GBP2020-12-31
2,520,209 GBP2020-02-29
Equity
Called up share capital
1,000 GBP2020-12-31
1,000 GBP2020-02-29
1,500 GBP2019-01-01
Capital redemption reserve
100 GBP2020-12-31
100 GBP2020-02-29
Retained earnings (accumulated losses)
2,626,453 GBP2020-12-31
2,519,109 GBP2020-02-29
194,772 GBP2019-01-01
Equity
2,627,553 GBP2020-12-31
2,520,209 GBP2020-02-29
196,272 GBP2019-01-01
Profit/Loss
Retained earnings (accumulated losses)
107,344 GBP2020-03-01 ~ 2020-12-31
74,037 GBP2019-01-01 ~ 2020-02-29
Comprehensive Income/Expense
Retained earnings (accumulated losses)
107,344 GBP2020-03-01 ~ 2020-12-31
74,037 GBP2019-01-01 ~ 2020-02-29
Comprehensive Income/Expense
107,344 GBP2020-03-01 ~ 2020-12-31
74,037 GBP2019-01-01 ~ 2020-02-29
Issue of Equity Instruments
Called up share capital
2,250,000 GBP2019-01-01 ~ 2020-02-29
Issue of Equity Instruments
2,250,000 GBP2019-01-01 ~ 2020-02-29
Equity - Income/Expense Recognised Directly
Called up share capital
-500 GBP2019-01-01 ~ 2020-02-29
Retained earnings (accumulated losses)
2,250,300 GBP2019-01-01 ~ 2020-02-29
Equity - Income/Expense Recognised Directly
2,249,900 GBP2019-01-01 ~ 2020-02-29
Property, Plant & Equipment - Depreciation Expense
29,388 GBP2020-03-01 ~ 2020-12-31
48,415 GBP2019-01-01 ~ 2020-02-29
Cash and Cash Equivalents
153,377 GBP2020-12-31
83,543 GBP2020-02-29
173,899 GBP2019-01-01
Property, Plant & Equipment - Depreciation rate used
Motor vehicles
252020-03-01 ~ 2020-12-31
Furniture and fittings
332020-03-01 ~ 2020-12-31
Wages/Salaries
768,647 GBP2020-03-01 ~ 2020-12-31
961,879 GBP2019-01-01 ~ 2020-02-29
Social Security Costs
83,690 GBP2020-03-01 ~ 2020-12-31
98,971 GBP2019-01-01 ~ 2020-02-29
Staff Costs/Employee Benefits Expense
867,230 GBP2020-03-01 ~ 2020-12-31
1,076,054 GBP2019-01-01 ~ 2020-02-29
Director Remuneration
59,000 GBP2020-03-01 ~ 2020-12-31
28,842 GBP2019-01-01 ~ 2020-02-29
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
1,978 GBP2020-03-01 ~ 2020-12-31
-1,849 GBP2019-01-01 ~ 2020-02-29
Tax Expense/Credit at Applicable Tax Rate
27,532 GBP2020-03-01 ~ 2020-12-31
18,405 GBP2019-01-01 ~ 2020-02-29
Property, Plant & Equipment - Gross Cost
Motor vehicles
30,107 GBP2020-12-31
65,997 GBP2020-02-29
Furniture and fittings
138,227 GBP2020-12-31
124,693 GBP2020-02-29
Property, Plant & Equipment - Gross Cost
805,739 GBP2020-12-31
828,095 GBP2020-02-29
Property, Plant & Equipment - Other Disposals
Motor vehicles
-35,890 GBP2020-03-01 ~ 2020-12-31
Property, Plant & Equipment - Other Disposals
-35,890 GBP2020-03-01 ~ 2020-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
31,273 GBP2020-02-29
Furniture and fittings
103,348 GBP2020-02-29
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
160,599 GBP2020-02-29
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
5,000 GBP2020-03-01 ~ 2020-12-31
Furniture and fittings, Owned/Freehold
13,768 GBP2020-03-01 ~ 2020-12-31
Owned/Freehold
29,388 GBP2020-03-01 ~ 2020-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-19,505 GBP2020-03-01 ~ 2020-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-19,505 GBP2020-03-01 ~ 2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
16,768 GBP2020-12-31
Furniture and fittings
117,116 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
170,482 GBP2020-12-31
Property, Plant & Equipment
Motor vehicles
13,339 GBP2020-12-31
34,724 GBP2020-02-29
Furniture and fittings
21,111 GBP2020-12-31
21,345 GBP2020-02-29
Investments in Subsidiaries
5,060 GBP2020-12-31
5,060 GBP2020-03-01
Raw materials and consumables
411 GBP2020-12-31
2,249 GBP2020-02-29
Trade Debtors/Trade Receivables
Current
1,715,381 GBP2020-12-31
1,946,861 GBP2020-02-29
Amounts Owed by Group Undertakings
Current
2,905,025 GBP2020-12-31
2,310,683 GBP2020-02-29
Other Debtors
Current
518,533 GBP2020-12-31
270,477 GBP2020-02-29
Prepayments/Accrued Income
Current
672,668 GBP2020-12-31
334,640 GBP2020-02-29
Bank Borrowings
Current
247,082 GBP2020-12-31
114,180 GBP2020-02-29
Trade Creditors/Trade Payables
Current
228,943 GBP2020-12-31
89,346 GBP2020-02-29
Corporation Tax Payable
Current
100,650 GBP2020-12-31
27,619 GBP2020-02-29
Taxation/Social Security Payable
Current
510,789 GBP2020-12-31
457,759 GBP2020-02-29
Finance Lease Liabilities - Total Present Value
Current
20,453 GBP2020-02-29
Other Creditors
Current
59,134 GBP2020-12-31
59,073 GBP2020-02-29
Accrued Liabilities/Deferred Income
Current
550,198 GBP2020-12-31
210,749 GBP2020-02-29
Creditors
Current
3,065,575 GBP2020-12-31
2,622,495 GBP2020-02-29
Bank Borrowings
Non-current
905,380 GBP2020-12-31
476,456 GBP2020-02-29
Current, Amounts falling due within one year
247,082 GBP2020-12-31
114,180 GBP2020-02-29
Non-current, Between one and two years
205,338 GBP2020-12-31
58,997 GBP2020-02-29
Non-current, Between two and five year
630,933 GBP2020-12-31
146,689 GBP2020-02-29
Total Borrowings
1,152,462 GBP2020-12-31
590,636 GBP2020-02-29
Net Deferred Tax Liability/Asset
-7,204 GBP2020-12-31
-1,849 GBP2020-02-29
-6,636 GBP2019-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-5,355 GBP2020-03-01 ~ 2020-12-31
4,787 GBP2019-01-01 ~ 2020-02-29
Deferred Tax Liabilities
Accelerated tax depreciation
-7,626 GBP2020-12-31
-2,053 GBP2020-02-29
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2020-12-31
1,000 shares2020-02-29
Par Value of Share
Class 1 ordinary share
1.002020-03-01 ~ 2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
69,549 GBP2020-12-31
48,737 GBP2020-02-29
Between one and five year
114,548 GBP2020-12-31
55,259 GBP2020-02-29
More than five year
8,000 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
192,097 GBP2020-12-31
103,996 GBP2020-02-29