Turnover/Revenue
99,722,000 GBP2022-01-01 ~ 2022-12-31
71,973,000 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-88,457,000 GBP2022-01-01 ~ 2022-12-31
-64,411,000 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
11,265,000 GBP2022-01-01 ~ 2022-12-31
7,562,000 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-13,741,000 GBP2022-01-01 ~ 2022-12-31
-8,893,000 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
-178,000 GBP2022-01-01 ~ 2022-12-31
-962,000 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,145,000 GBP2022-01-01 ~ 2022-12-31
-1,463,000 GBP2021-01-01 ~ 2021-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
0 GBP2022-01-01 ~ 2022-12-31
-325,000 GBP2021-01-01 ~ 2021-12-31
325,000 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
-1,145,000 GBP2022-01-01 ~ 2022-12-31
-1,788,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
736,000 GBP2022-12-31
705,000 GBP2021-12-31
Fixed Assets - Investments
53,000 GBP2022-12-31
53,000 GBP2021-12-31
Fixed Assets
789,000 GBP2022-12-31
758,000 GBP2021-12-31
Debtors
39,025,000 GBP2022-12-31
29,791,000 GBP2021-12-31
Cash at bank and in hand
105,000 GBP2022-12-31
679,000 GBP2021-12-31
Current Assets
39,130,000 GBP2022-12-31
30,470,000 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-39,291,000 GBP2022-12-31
-28,747,000 GBP2021-12-31
Net Current Assets/Liabilities
-161,000 GBP2022-12-31
1,723,000 GBP2021-12-31
Total Assets Less Current Liabilities
628,000 GBP2022-12-31
2,481,000 GBP2021-12-31
Creditors
Non-current, Amounts falling due after one year
-751,000 GBP2022-12-31
-1,459,000 GBP2021-12-31
Net Assets/Liabilities
-299,000 GBP2022-12-31
846,000 GBP2021-12-31
Equity
Called up share capital
9,000 GBP2022-12-31
9,000 GBP2021-12-31
9,000 GBP2020-12-31
Share premium
133,000 GBP2022-12-31
133,000 GBP2021-12-31
133,000 GBP2020-12-31
Retained earnings (accumulated losses)
-441,000 GBP2022-12-31
704,000 GBP2021-12-31
3,414,000 GBP2020-12-31
Equity
-299,000 GBP2022-12-31
846,000 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
-1,145,000 GBP2022-01-01 ~ 2022-12-31
-1,788,000 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-922,000 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
65,000 GBP2022-01-01 ~ 2022-12-31
53,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
89,000 GBP2022-01-01 ~ 2022-12-31
54,000 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
1362022-01-01 ~ 2022-12-31
812021-01-01 ~ 2021-12-31
Wages/Salaries
8,343,000 GBP2022-01-01 ~ 2022-12-31
5,706,000 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
1,084,000 GBP2022-01-01 ~ 2022-12-31
671,000 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
139,000 GBP2022-01-01 ~ 2022-12-31
94,000 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
9,566,000 GBP2022-01-01 ~ 2022-12-31
6,471,000 GBP2021-01-01 ~ 2021-12-31
Director Remuneration
200,000 GBP2022-01-01 ~ 2022-12-31
200,000 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
0 GBP2022-01-01 ~ 2022-12-31
152,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
22,000 GBP2022-12-31
18,000 GBP2021-12-31
Improvements to leasehold property
646,000 GBP2022-12-31
525,000 GBP2021-12-31
Plant and equipment
105,000 GBP2022-12-31
103,000 GBP2021-12-31
Furniture and fittings
311,000 GBP2022-12-31
265,000 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
1,084,000 GBP2022-12-31
911,000 GBP2021-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
-70,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals
-70,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
9,000 GBP2022-12-31
5,000 GBP2021-12-31
Improvements to leasehold property
140,000 GBP2022-12-31
17,000 GBP2021-12-31
Plant and equipment
64,000 GBP2022-12-31
53,000 GBP2021-12-31
Furniture and fittings
135,000 GBP2022-12-31
131,000 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
348,000 GBP2022-12-31
206,000 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
4,000 GBP2022-01-01 ~ 2022-12-31
Improvements to leasehold property
123,000 GBP2022-01-01 ~ 2022-12-31
Plant and equipment
11,000 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
74,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
212,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
-70,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-70,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
13,000 GBP2022-12-31
13,000 GBP2021-12-31
Improvements to leasehold property
506,000 GBP2022-12-31
508,000 GBP2021-12-31
Plant and equipment
41,000 GBP2022-12-31
50,000 GBP2021-12-31
Furniture and fittings
176,000 GBP2022-12-31
134,000 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
23,466,000 GBP2022-12-31
15,619,000 GBP2021-12-31
Amount of corporation tax that is recoverable
Current
0 GBP2022-12-31
62,000 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
7,372,000 GBP2022-12-31
7,347,000 GBP2021-12-31
Other Debtors
Current
2,637,000 GBP2022-12-31
815,000 GBP2021-12-31
Prepayments/Accrued Income
Current
5,550,000 GBP2022-12-31
5,948,000 GBP2021-12-31
Debtors
Current, Amounts falling due within one year
39,025,000 GBP2022-12-31
29,791,000 GBP2021-12-31
Bank Borrowings/Overdrafts
Current
397,000 GBP2022-12-31
0 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Current
88,000 GBP2022-12-31
0 GBP2021-12-31
Other Remaining Borrowings
Current
500,000 GBP2022-12-31
0 GBP2021-12-31
Trade Creditors/Trade Payables
Current
4,357,000 GBP2022-12-31
1,265,000 GBP2021-12-31
Amounts owed to group undertakings
Current
1,607,000 GBP2022-12-31
2,706,000 GBP2021-12-31
Corporation Tax Payable
Current
46,000 GBP2022-12-31
173,000 GBP2021-12-31
Other Taxation & Social Security Payable
Current
2,960,000 GBP2022-12-31
2,175,000 GBP2021-12-31
Other Creditors
Current
22,560,000 GBP2022-12-31
16,815,000 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
6,776,000 GBP2022-12-31
5,613,000 GBP2021-12-31
Creditors
Current
39,291,000 GBP2022-12-31
28,747,000 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Non-current
293,000 GBP2022-12-31
459,000 GBP2021-12-31
Other Remaining Borrowings
Non-current
458,000 GBP2022-12-31
1,000,000 GBP2021-12-31
Creditors
Non-current
751,000 GBP2022-12-31
1,459,000 GBP2021-12-31
Bank Overdrafts
397,000 GBP2022-12-31
0 GBP2021-12-31
Total Borrowings
1,355,000 GBP2022-12-31
1,000,000 GBP2021-12-31
Current
897,000 GBP2022-12-31
0 GBP2021-12-31
Non-current
458,000 GBP2022-12-31
1,000,000 GBP2021-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
88,000 GBP2022-12-31
81,000 GBP2021-12-31
Minimum gross finance lease payments owing
381,000 GBP2022-12-31
459,000 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
289,000 GBP2022-12-31
204,000 GBP2021-12-31
Between two and five year
470,000 GBP2022-12-31
810,000 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
759,000 GBP2022-12-31
1,014,000 GBP2021-12-31