Par Value of Share
Class 1 ordinary share
12022-01-01 ~ 2022-12-31
Turnover/Revenue
2,658,753 GBP2022-01-01 ~ 2022-12-31
2,566,126 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
1,133,480 GBP2022-01-01 ~ 2022-12-31
1,016,706 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
1,525,273 GBP2022-01-01 ~ 2022-12-31
1,549,420 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
1,287,206 GBP2022-01-01 ~ 2022-12-31
1,158,695 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
428,240 GBP2022-01-01 ~ 2022-12-31
558,445 GBP2021-01-01 ~ 2021-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
82,263 GBP2022-01-01 ~ 2022-12-31
108,207 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
345,977 GBP2022-01-01 ~ 2022-12-31
450,238 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
345,977 GBP2022-01-01 ~ 2022-12-31
450,238 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
12,158 GBP2022-12-31
17,645 GBP2021-12-31
Debtors
491,477 GBP2022-12-31
299,440 GBP2021-12-31
Cash at bank and in hand
1,495,398 GBP2022-12-31
1,757,271 GBP2021-12-31
Current Assets
1,986,875 GBP2022-12-31
2,056,711 GBP2021-12-31
Creditors
Current
1,616,974 GBP2022-12-31
1,708,274 GBP2021-12-31
Net Current Assets/Liabilities
369,901 GBP2022-12-31
348,437 GBP2021-12-31
Total Assets Less Current Liabilities
382,059 GBP2022-12-31
366,082 GBP2021-12-31
Equity
Called up share capital
1,000 GBP2022-12-31
1,000 GBP2021-12-31
1,000 GBP2020-12-31
Retained earnings (accumulated losses)
381,059 GBP2022-12-31
365,082 GBP2021-12-31
284,844 GBP2020-12-31
Equity
382,059 GBP2022-12-31
366,082 GBP2021-12-31
285,844 GBP2020-12-31
Dividends Paid
Retained earnings (accumulated losses)
-330,000 GBP2022-01-01 ~ 2022-12-31
-370,000 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
-330,000 GBP2022-01-01 ~ 2022-12-31
-370,000 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
345,977 GBP2022-01-01 ~ 2022-12-31
450,238 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
683,474 GBP2022-01-01 ~ 2022-12-31
670,425 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
77,063 GBP2022-01-01 ~ 2022-12-31
111,003 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
1,321 GBP2022-01-01 ~ 2022-12-31
1,318 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
761,858 GBP2022-01-01 ~ 2022-12-31
782,746 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
72022-01-01 ~ 2022-12-31
62021-01-01 ~ 2021-12-31
Director Remuneration
372,989 GBP2022-01-01 ~ 2022-12-31
301,258 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
9,514 GBP2022-01-01 ~ 2022-12-31
10,226 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
5,100 GBP2022-01-01 ~ 2022-12-31
6,091 GBP2021-01-01 ~ 2021-12-31
Current Tax for the Period
82,263 GBP2022-01-01 ~ 2022-12-31
108,207 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
81,366 GBP2022-01-01 ~ 2022-12-31
106,105 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
29,974 GBP2022-12-31
29,974 GBP2021-12-31
Plant and equipment
49,033 GBP2022-12-31
45,006 GBP2021-12-31
Furniture and fittings
15,146 GBP2022-12-31
15,146 GBP2021-12-31
Computers
5,551 GBP2022-12-31
5,551 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
99,704 GBP2022-12-31
95,677 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
29,931 GBP2022-12-31
24,709 GBP2021-12-31
Plant and equipment
42,702 GBP2022-12-31
39,542 GBP2021-12-31
Furniture and fittings
9,362 GBP2022-12-31
8,230 GBP2021-12-31
Computers
5,551 GBP2022-12-31
5,551 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
87,546 GBP2022-12-31
78,032 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
5,222 GBP2022-01-01 ~ 2022-12-31
Plant and equipment
3,160 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
1,132 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
9,514 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Improvements to leasehold property
43 GBP2022-12-31
5,265 GBP2021-12-31
Plant and equipment
6,331 GBP2022-12-31
5,464 GBP2021-12-31
Furniture and fittings
5,784 GBP2022-12-31
6,916 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
473,558 GBP2022-12-31
278,180 GBP2021-12-31
Other Debtors
Current
6,292 GBP2022-12-31
Prepayments
Current
11,627 GBP2022-12-31
21,260 GBP2021-12-31
Debtors
Amounts falling due within one year, Current
491,477 GBP2022-12-31
299,440 GBP2021-12-31
Trade Creditors/Trade Payables
Current
24,278 GBP2022-12-31
26,909 GBP2021-12-31
Amounts owed to group undertakings
Current
726,305 GBP2022-12-31
1,032,120 GBP2021-12-31
Corporation Tax Payable
Current
30,442 GBP2022-12-31
40,097 GBP2021-12-31
Other Creditors
Current
1,309 GBP2021-12-31
Accrued Liabilities
Current
765,919 GBP2022-12-31
525,234 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
22,625 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
345,977 GBP2022-01-01 ~ 2022-12-31