Average Number of Employees
352022-01-01 ~ 2022-12-31
322021-01-01 ~ 2021-12-31
Turnover/Revenue
10,543,208 GBP2022-01-01 ~ 2022-12-31
10,476,772 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-7,542,773 GBP2022-01-01 ~ 2022-12-31
-7,354,237 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
3,000,435 GBP2022-01-01 ~ 2022-12-31
3,122,535 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-2,142,295 GBP2022-01-01 ~ 2022-12-31
-1,853,248 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
601,109 GBP2022-01-01 ~ 2022-12-31
1,269,287 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
4,577 GBP2022-01-01 ~ 2022-12-31
4,330 GBP2021-01-01 ~ 2021-12-31
Interest Payable/Similar Charges (Finance Costs)
-55 GBP2022-01-01 ~ 2022-12-31
-6,798 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
605,631 GBP2022-01-01 ~ 2022-12-31
1,266,819 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
503,941 GBP2022-01-01 ~ 2022-12-31
1,058,477 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
58,507 GBP2022-12-31
64,967 GBP2021-12-31
Fixed Assets - Investments
305 GBP2022-12-31
305 GBP2021-12-31
Fixed Assets
58,812 GBP2022-12-31
65,272 GBP2021-12-31
Total Inventories
39,006 GBP2022-12-31
50,948 GBP2021-12-31
Debtors
Current
5,762,308 GBP2022-12-31
5,750,245 GBP2021-12-31
Cash at bank and in hand
1,079,762 GBP2022-12-31
1,013,016 GBP2021-12-31
Current Assets
6,881,076 GBP2022-12-31
6,814,209 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-5,863,025 GBP2022-12-31
-5,438,950 GBP2021-12-31
Net Current Assets/Liabilities
1,018,051 GBP2022-12-31
1,375,259 GBP2021-12-31
Total Assets Less Current Liabilities
1,076,863 GBP2022-12-31
1,440,531 GBP2021-12-31
Net Assets/Liabilities
1,062,236 GBP2022-12-31
1,428,187 GBP2021-12-31
Equity
Called up share capital
900 GBP2022-12-31
800 GBP2021-12-31
800 GBP2021-01-01
Retained earnings (accumulated losses)
1,061,336 GBP2022-12-31
1,427,387 GBP2021-12-31
957,754 GBP2021-01-01
Equity
1,062,236 GBP2022-12-31
1,428,187 GBP2021-12-31
958,554 GBP2021-01-01
Profit/Loss
Retained earnings (accumulated losses)
503,941 GBP2022-01-01 ~ 2022-12-31
1,058,477 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-869,992 GBP2022-01-01 ~ 2022-12-31
-588,844 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
-869,992 GBP2022-01-01 ~ 2022-12-31
-588,844 GBP2021-01-01 ~ 2021-12-31
Issue of Equity Instruments
Called up share capital
100 GBP2022-01-01 ~ 2022-12-31
Issue of Equity Instruments
100 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
28,762 GBP2022-01-01 ~ 2022-12-31
33,796 GBP2021-01-01 ~ 2021-12-31
Cash and Cash Equivalents
1,079,762 GBP2022-12-31
1,013,016 GBP2021-12-31
850,893 GBP2021-01-01
Property, Plant & Equipment - Depreciation rate used
Motor vehicles
202022-01-01 ~ 2022-12-31
Furniture and fittings
252022-01-01 ~ 2022-12-31
Computers
332022-01-01 ~ 2022-12-31
Audit Fees/Expenses
20,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
911,957 GBP2022-01-01 ~ 2022-12-31
803,318 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
102,567 GBP2022-01-01 ~ 2022-12-31
73,895 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
1,177,948 GBP2022-01-01 ~ 2022-12-31
1,049,199 GBP2021-01-01 ~ 2021-12-31
Director Remuneration
52,668 GBP2022-01-01 ~ 2022-12-31
57,294 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
2,283 GBP2022-01-01 ~ 2022-12-31
-5,026 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
115,070 GBP2022-01-01 ~ 2022-12-31
240,696 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
51,626 GBP2022-12-31
51,626 GBP2021-12-31
Furniture and fittings
99,155 GBP2022-12-31
96,889 GBP2021-12-31
Computers
103,344 GBP2022-12-31
101,808 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
254,125 GBP2022-12-31
250,323 GBP2021-12-31
Property, Plant & Equipment - Other Disposals
Computers
-18,716 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals
-18,716 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
11,771 GBP2021-12-31
Furniture and fittings
86,546 GBP2021-12-31
Computers
87,039 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
185,356 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
10,325 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings, Owned/Freehold
7,433 GBP2022-01-01 ~ 2022-12-31
Computers, Owned/Freehold
11,005 GBP2022-01-01 ~ 2022-12-31
Owned/Freehold
28,763 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Computers
-18,501 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-18,501 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
22,096 GBP2022-12-31
Furniture and fittings
93,979 GBP2022-12-31
Computers
79,543 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
195,618 GBP2022-12-31
Property, Plant & Equipment
Motor vehicles
29,530 GBP2022-12-31
39,855 GBP2021-12-31
Furniture and fittings
5,176 GBP2022-12-31
10,343 GBP2021-12-31
Computers
23,801 GBP2022-12-31
14,769 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
30,113 GBP2022-12-31
7,835 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
673,304 GBP2022-12-31
1,011,702 GBP2021-12-31
Other Debtors
Current
355,877 GBP2022-12-31
334,156 GBP2021-12-31
Prepayments/Accrued Income
Current
1,905,770 GBP2022-12-31
1,739,710 GBP2021-12-31
Trade Creditors/Trade Payables
Current
1,444,409 GBP2022-12-31
529,723 GBP2021-12-31
Amounts owed to group undertakings
Current
1,100,933 GBP2022-12-31
722,224 GBP2021-12-31
Corporation Tax Payable
Current
268,469 GBP2022-12-31
269,272 GBP2021-12-31
Taxation/Social Security Payable
Current
159,829 GBP2022-12-31
142,463 GBP2021-12-31
Other Creditors
Current
13,969 GBP2022-12-31
14,581 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
2,763,970 GBP2022-12-31
3,680,328 GBP2021-12-31
Creditors
Current
5,863,025 GBP2022-12-31
5,438,950 GBP2021-12-31
Net Deferred Tax Liability/Asset
14,627 GBP2022-12-31
12,344 GBP2021-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
2,283 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
14,627 GBP2022-12-31
12,344 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
900 shares2022-12-31
800 shares2021-12-31
Par Value of Share
Class 1 ordinary share
1.002022-01-01 ~ 2022-12-31