(expand)Profit/Loss on Ordinary Activities Before Tax
1,615,523 GBP2021-04-01 ~ 2022-03-31
4,054,930 GBP2020-04-01 ~ 2021-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-206,015 GBP2021-04-01 ~ 2022-03-31
350,340 GBP2020-04-01 ~ 2021-03-31
Profit/Loss
1,821,538 GBP2021-04-01 ~ 2022-03-31
3,704,590 GBP2020-04-01 ~ 2021-03-31
Comprehensive Income/Expense
1,821,538 GBP2021-04-01 ~ 2022-03-31
3,704,590 GBP2020-04-01 ~ 2021-03-31
Intangible Assets
2,474,375 GBP2022-03-31
1,726,093 GBP2021-03-31
Property, Plant & Equipment
735,400 GBP2022-03-31
797,586 GBP2021-03-31
Fixed Assets - Investments
5,000 GBP2022-03-31
5,000 GBP2021-03-31
Investment Property
552,076 GBP2022-03-31
552,076 GBP2021-03-31
Fixed Assets
3,766,851 GBP2022-03-31
3,080,755 GBP2021-03-31
Total Inventories
291,589 GBP2022-03-31
145,153 GBP2021-03-31
Debtors
10,778,788 GBP2022-03-31
6,855,269 GBP2021-03-31
Current assets - Investments
49,998 GBP2022-03-31
Cash at bank and in hand
1,942,734 GBP2022-03-31
3,694,284 GBP2021-03-31
Current Assets
13,063,109 GBP2022-03-31
10,694,706 GBP2021-03-31
Creditors
Current
10,365,928 GBP2022-03-31
6,697,512 GBP2021-03-31
Net Current Assets/Liabilities
2,697,181 GBP2022-03-31
3,997,194 GBP2021-03-31
Total Assets Less Current Liabilities
6,464,032 GBP2022-03-31
7,077,949 GBP2021-03-31
Net Assets/Liabilities
6,168,575 GBP2022-03-31
5,833,037 GBP2021-03-31
Equity
Called up share capital
100 GBP2022-03-31
100 GBP2021-03-31
100 GBP2020-03-31
Revaluation reserve
124,257 GBP2022-03-31
124,257 GBP2021-03-31
124,257 GBP2020-03-31
Retained earnings (accumulated losses)
6,044,218 GBP2022-03-31
5,708,680 GBP2021-03-31
3,704,090 GBP2020-03-31
Equity
6,168,575 GBP2022-03-31
5,833,037 GBP2021-03-31
3,828,447 GBP2020-03-31
Dividends Paid
Retained earnings (accumulated losses)
-1,486,000 GBP2021-04-01 ~ 2022-03-31
-1,700,000 GBP2020-04-01 ~ 2021-03-31
Dividends Paid
-1,486,000 GBP2021-04-01 ~ 2022-03-31
-1,700,000 GBP2020-04-01 ~ 2021-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,821,538 GBP2021-04-01 ~ 2022-03-31
3,704,590 GBP2020-04-01 ~ 2021-03-31
Wages/Salaries
10,044,715 GBP2021-04-01 ~ 2022-03-31
7,027,408 GBP2020-04-01 ~ 2021-03-31
Social Security Costs
967,072 GBP2021-04-01 ~ 2022-03-31
770,132 GBP2020-04-01 ~ 2021-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
179,635 GBP2021-04-01 ~ 2022-03-31
126,300 GBP2020-04-01 ~ 2021-03-31
Staff Costs/Employee Benefits Expense
11,191,422 GBP2021-04-01 ~ 2022-03-31
7,923,840 GBP2020-04-01 ~ 2021-03-31
Average Number of Employees
2012021-04-01 ~ 2022-03-31
1572020-04-01 ~ 2021-03-31
Director Remuneration
25,756 GBP2021-04-01 ~ 2022-03-31
26,118 GBP2020-04-01 ~ 2021-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
157,578 GBP2021-04-01 ~ 2022-03-31
111,864 GBP2020-04-01 ~ 2021-03-31
Audit Fees/Expenses
21,000 GBP2021-04-01 ~ 2022-03-31
16,500 GBP2020-04-01 ~ 2021-03-31
Current Tax for the Period
-195,696 GBP2021-04-01 ~ 2022-03-31
384,642 GBP2020-04-01 ~ 2021-03-31
Tax Expense/Credit at Applicable Tax Rate
306,949 GBP2021-04-01 ~ 2022-03-31
770,437 GBP2020-04-01 ~ 2021-03-31
Intangible Assets - Gross Cost
Net goodwill
485,000 GBP2022-03-31
485,000 GBP2021-03-31
Development expenditure
3,224,690 GBP2022-03-31
2,105,440 GBP2021-03-31
Intangible Assets - Gross Cost
3,709,690 GBP2022-03-31
2,590,440 GBP2021-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
388,000 GBP2022-03-31
339,500 GBP2021-03-31
Development expenditure
847,315 GBP2022-03-31
524,847 GBP2021-03-31
Intangible Assets - Accumulated Amortisation & Impairment
1,235,315 GBP2022-03-31
864,347 GBP2021-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
48,500 GBP2021-04-01 ~ 2022-03-31
Development expenditure
322,468 GBP2021-04-01 ~ 2022-03-31
Intangible Assets - Increase From Amortisation Charge for Year
370,968 GBP2021-04-01 ~ 2022-03-31
Intangible Assets
Net goodwill
97,000 GBP2022-03-31
145,500 GBP2021-03-31
Development expenditure
2,377,375 GBP2022-03-31
1,580,593 GBP2021-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
113,168 GBP2022-03-31
86,129 GBP2021-03-31
Furniture and fittings
813,254 GBP2022-03-31
763,844 GBP2021-03-31
Property, Plant & Equipment - Disposals
Plant and equipment
-6,000 GBP2021-04-01 ~ 2022-03-31
Furniture and fittings
-933 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
81,811 GBP2022-03-31
70,267 GBP2021-03-31
Furniture and fittings
354,639 GBP2022-03-31
228,398 GBP2021-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
17,544 GBP2021-04-01 ~ 2022-03-31
Furniture and fittings
127,174 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-6,000 GBP2021-04-01 ~ 2022-03-31
Furniture and fittings
-933 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment
Plant and equipment
31,357 GBP2022-03-31
15,862 GBP2021-03-31
Furniture and fittings
458,615 GBP2022-03-31
535,446 GBP2021-03-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
51,860 GBP2022-03-31
51,860 GBP2021-03-31
Computers
507,510 GBP2022-03-31
408,098 GBP2021-03-31
Property, Plant & Equipment - Gross Cost
1,536,429 GBP2022-03-31
1,360,568 GBP2021-03-31
Property, Plant & Equipment - Disposals
Computers
-35,081 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Disposals
-42,014 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
38,895 GBP2022-03-31
25,930 GBP2021-03-31
Computers
311,759 GBP2022-03-31
229,526 GBP2021-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
801,029 GBP2022-03-31
562,982 GBP2021-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
12,965 GBP2021-04-01 ~ 2022-03-31
Computers
113,347 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
276,094 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Computers
-31,114 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-38,047 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment
Motor vehicles
12,965 GBP2022-03-31
25,930 GBP2021-03-31
Computers
195,751 GBP2022-03-31
178,572 GBP2021-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases
118,516 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases
427,221 GBP2022-03-31
545,737 GBP2021-03-31
Investment Property - Fair Value Model
552,076 GBP2021-03-31
Merchandise
291,589 GBP2022-03-31
145,153 GBP2021-03-31
Trade Debtors/Trade Receivables
Current
9,349,351 GBP2022-03-31
5,869,886 GBP2021-03-31
Amounts Owed by Group Undertakings
Current
432,427 GBP2021-03-31
Amount of corporation tax that is recoverable
Current
103,565 GBP2022-03-31
Prepayments
Current
680,794 GBP2022-03-31
552,956 GBP2021-03-31
Debtors
Amounts falling due within one year, Current
10,133,710 GBP2022-03-31
6,855,269 GBP2021-03-31
Bank Borrowings/Overdrafts
Current
2,532,120 GBP2022-03-31
191,387 GBP2021-03-31
Finance Lease Liabilities - Total Present Value
Current
201,655 GBP2022-03-31
191,880 GBP2021-03-31
Trade Creditors/Trade Payables
Current
5,907,835 GBP2022-03-31
3,389,838 GBP2021-03-31
Amounts owed to group undertakings
Current
53,493 GBP2022-03-31
Corporation Tax Payable
Current
-11,032 GBP2022-03-31
834,194 GBP2021-03-31
Other Taxation & Social Security Payable
Current
297,707 GBP2022-03-31
172,068 GBP2021-03-31
Accrued Liabilities/Deferred Income
Current
501,042 GBP2022-03-31
786,131 GBP2021-03-31
Bank Borrowings/Overdrafts
Non-current
101,762 GBP2022-03-31
828,596 GBP2021-03-31
Finance Lease Liabilities - Total Present Value
Non-current
43,994 GBP2022-03-31
245,649 GBP2021-03-31
Bank Borrowings
Between two and five year, Non-current
67,760 GBP2022-03-31
582,247 GBP2021-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
309,680 GBP2022-03-31
309,680 GBP2021-03-31
Between one and five year
387,100 GBP2022-03-31
696,780 GBP2021-03-31
All periods
696,780 GBP2022-03-31
1,006,460 GBP2021-03-31
Bank Borrowings
Secured
2,633,882 GBP2022-03-31
1,019,983 GBP2021-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
124,515 GBP2022-03-31
134,834 GBP2021-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
148,124 GBP2022-03-31
158,443 GBP2021-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2022-03-31
Profit/Loss
Retained earnings (accumulated losses)
1,821,538 GBP2021-04-01 ~ 2022-03-31