Turnover/Revenue
71,973,000 GBP2021-01-01 ~ 2021-12-31
58,522,000 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
-64,411,000 GBP2021-01-01 ~ 2021-12-31
-51,600,000 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
7,562,000 GBP2021-01-01 ~ 2021-12-31
6,922,000 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
-8,893,000 GBP2021-01-01 ~ 2021-12-31
-6,231,000 GBP2020-01-01 ~ 2020-12-31
Operating Profit/Loss
-962,000 GBP2021-01-01 ~ 2021-12-31
941,000 GBP2020-01-01 ~ 2020-12-31
Interest Payable/Similar Charges (Finance Costs)
-501,000 GBP2021-01-01 ~ 2021-12-31
-180,000 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,463,000 GBP2021-01-01 ~ 2021-12-31
761,000 GBP2020-01-01 ~ 2020-12-31
Profit/Loss
-1,788,000 GBP2021-01-01 ~ 2021-12-31
752,000 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment
705,000 GBP2021-12-31
117,000 GBP2020-12-31
Fixed Assets - Investments
53,000 GBP2021-12-31
53,000 GBP2020-12-31
Fixed Assets
758,000 GBP2021-12-31
170,000 GBP2020-12-31
Debtors
29,791,000 GBP2021-12-31
16,873,000 GBP2020-12-31
Cash at bank and in hand
679,000 GBP2021-12-31
276,000 GBP2020-12-31
Current Assets
30,470,000 GBP2021-12-31
17,149,000 GBP2020-12-31
Creditors
Current, Amounts falling due within one year
-28,747,000 GBP2021-12-31
-13,738,000 GBP2020-12-31
Net Current Assets/Liabilities
1,723,000 GBP2021-12-31
3,411,000 GBP2020-12-31
Total Assets Less Current Liabilities
2,481,000 GBP2021-12-31
3,581,000 GBP2020-12-31
Creditors
Non-current, Amounts falling due after one year
-1,459,000 GBP2021-12-31
0 GBP2020-12-31
Net Assets/Liabilities
846,000 GBP2021-12-31
3,556,000 GBP2020-12-31
Equity
Called up share capital
9,000 GBP2021-12-31
9,000 GBP2020-12-31
9,000 GBP2019-12-31
Share premium
133,000 GBP2021-12-31
133,000 GBP2020-12-31
133,000 GBP2019-12-31
Retained earnings (accumulated losses)
704,000 GBP2021-12-31
3,414,000 GBP2020-12-31
3,176,000 GBP2019-12-31
Equity
846,000 GBP2021-12-31
3,556,000 GBP2020-12-31
3,318,000 GBP2019-12-31
Profit/Loss
Retained earnings (accumulated losses)
-1,788,000 GBP2021-01-01 ~ 2021-12-31
752,000 GBP2020-01-01 ~ 2020-12-31
Dividends Paid
Retained earnings (accumulated losses)
-514,000 GBP2020-01-01 ~ 2020-12-31
Dividends Paid
-922,000 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
53,000 GBP2021-01-01 ~ 2021-12-31
33,000 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Depreciation Expense
54,000 GBP2021-01-01 ~ 2021-12-31
46,000 GBP2020-01-01 ~ 2020-12-31
Average Number of Employees
812021-01-01 ~ 2021-12-31
742020-01-01 ~ 2020-12-31
Wages/Salaries
5,706,000 GBP2021-01-01 ~ 2021-12-31
4,013,000 GBP2020-01-01 ~ 2020-12-31
Social Security Costs
671,000 GBP2021-01-01 ~ 2021-12-31
493,000 GBP2020-01-01 ~ 2020-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
94,000 GBP2021-01-01 ~ 2021-12-31
72,000 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
6,471,000 GBP2021-01-01 ~ 2021-12-31
4,578,000 GBP2020-01-01 ~ 2020-12-31
Director Remuneration
200,000 GBP2021-01-01 ~ 2021-12-31
200,000 GBP2020-01-01 ~ 2020-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
152,000 GBP2021-01-01 ~ 2021-12-31
9,000 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
18,000 GBP2021-12-31
15,000 GBP2020-12-31
Improvements to leasehold property
525,000 GBP2021-12-31
0 GBP2020-12-31
Plant and equipment
103,000 GBP2021-12-31
90,000 GBP2020-12-31
Furniture and fittings
265,000 GBP2021-12-31
147,000 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
911,000 GBP2021-12-31
252,000 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
5,000 GBP2021-12-31
2,000 GBP2020-12-31
Improvements to leasehold property
17,000 GBP2021-12-31
0 GBP2020-12-31
Plant and equipment
53,000 GBP2021-12-31
43,000 GBP2020-12-31
Furniture and fittings
131,000 GBP2021-12-31
90,000 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
206,000 GBP2021-12-31
135,000 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
3,000 GBP2021-01-01 ~ 2021-12-31
Improvements to leasehold property
17,000 GBP2021-01-01 ~ 2021-12-31
Plant and equipment
10,000 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings
41,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
71,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
13,000 GBP2021-12-31
13,000 GBP2020-12-31
Improvements to leasehold property
508,000 GBP2021-12-31
0 GBP2020-12-31
Plant and equipment
50,000 GBP2021-12-31
47,000 GBP2020-12-31
Furniture and fittings
134,000 GBP2021-12-31
57,000 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
15,619,000 GBP2021-12-31
9,272,000 GBP2020-12-31
Amount of corporation tax that is recoverable
Current
62,000 GBP2021-12-31
62,000 GBP2020-12-31
Amounts Owed by Group Undertakings
Current
7,347,000 GBP2021-12-31
2,672,000 GBP2020-12-31
Other Debtors
Current
815,000 GBP2021-12-31
477,000 GBP2020-12-31
Prepayments/Accrued Income
Current
5,948,000 GBP2021-12-31
4,390,000 GBP2020-12-31
Debtors
Current, Amounts falling due within one year
29,791,000 GBP2021-12-31
16,873,000 GBP2020-12-31
Trade Creditors/Trade Payables
Current
1,265,000 GBP2021-12-31
201,000 GBP2020-12-31
Amounts owed to group undertakings
Current
2,706,000 GBP2021-12-31
1,187,000 GBP2020-12-31
Corporation Tax Payable
Current
173,000 GBP2021-12-31
0 GBP2020-12-31
Other Taxation & Social Security Payable
Current
2,175,000 GBP2021-12-31
403,000 GBP2020-12-31
Other Creditors
Current
16,815,000 GBP2021-12-31
7,746,000 GBP2020-12-31
Accrued Liabilities/Deferred Income
Current
5,613,000 GBP2021-12-31
4,201,000 GBP2020-12-31
Creditors
Current
28,747,000 GBP2021-12-31
13,738,000 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Non-current
459,000 GBP2021-12-31
0 GBP2020-12-31
Other Remaining Borrowings
Non-current
1,000,000 GBP2021-12-31
0 GBP2020-12-31
Creditors
Non-current
1,459,000 GBP2021-12-31
0 GBP2020-12-31
Total Borrowings
Non-current
1,000,000 GBP2021-12-31
0 GBP2020-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
81,000 GBP2021-12-31
0 GBP2020-12-31
Minimum gross finance lease payments owing
459,000 GBP2021-12-31
0 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
204,000 GBP2021-12-31
91,000 GBP2020-12-31
Between two and five year
810,000 GBP2021-12-31
440,000 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,014,000 GBP2021-12-31
531,000 GBP2020-12-31