Par Value of Share
Class 1 ordinary share
02022-01-01 ~ 2022-12-31
Turnover/Revenue
18,766,596 GBP2022-01-01 ~ 2022-12-31
14,203,998 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
10,424,500 GBP2022-01-01 ~ 2022-12-31
7,541,313 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
8,342,096 GBP2022-01-01 ~ 2022-12-31
6,662,685 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
5,851,522 GBP2022-01-01 ~ 2022-12-31
4,523,495 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
2,642,121 GBP2022-01-01 ~ 2022-12-31
2,198,057 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
392 GBP2022-01-01 ~ 2022-12-31
403 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
2,642,513 GBP2022-01-01 ~ 2022-12-31
2,198,460 GBP2021-01-01 ~ 2021-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
530,465 GBP2022-01-01 ~ 2022-12-31
-556,678 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
2,112,048 GBP2022-01-01 ~ 2022-12-31
2,755,138 GBP2021-01-01 ~ 2021-12-31
Equity
Retained earnings (accumulated losses)
8,577,558 GBP2022-12-31
6,510,510 GBP2021-12-31
4,015,372 GBP2020-12-31
Dividends Paid
Retained earnings (accumulated losses)
-45,000 GBP2022-01-01 ~ 2022-12-31
-260,000 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
100,674 GBP2022-12-31
Property, Plant & Equipment
284,498 GBP2022-12-31
284,243 GBP2021-12-31
Fixed Assets
385,172 GBP2022-12-31
284,243 GBP2021-12-31
Debtors
6,698,318 GBP2022-12-31
4,727,345 GBP2021-12-31
Cash at bank and in hand
3,498,644 GBP2022-12-31
3,280,352 GBP2021-12-31
Current Assets
10,196,962 GBP2022-12-31
8,007,697 GBP2021-12-31
Creditors
Current
1,950,421 GBP2022-12-31
1,727,324 GBP2021-12-31
Net Current Assets/Liabilities
8,246,541 GBP2022-12-31
6,280,373 GBP2021-12-31
Total Assets Less Current Liabilities
8,631,713 GBP2022-12-31
6,564,616 GBP2021-12-31
Net Assets/Liabilities
8,577,658 GBP2022-12-31
6,510,610 GBP2021-12-31
Equity
Called up share capital
100 GBP2022-12-31
100 GBP2021-12-31
Equity
8,577,658 GBP2022-12-31
6,510,610 GBP2021-12-31
Wages/Salaries
10,807,985 GBP2022-01-01 ~ 2022-12-31
7,799,117 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
1,368,051 GBP2022-01-01 ~ 2022-12-31
934,534 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
453,835 GBP2022-01-01 ~ 2022-12-31
291,962 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
12,629,871 GBP2022-01-01 ~ 2022-12-31
9,025,613 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
1572022-01-01 ~ 2022-12-31
1182021-01-01 ~ 2021-12-31
Director Remuneration
130,000 GBP2022-01-01 ~ 2022-12-31
130,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
116,318 GBP2022-01-01 ~ 2022-12-31
103,935 GBP2021-01-01 ~ 2021-12-31
Current Tax for the Period
530,326 GBP2022-01-01 ~ 2022-12-31
-83,134 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
502,077 GBP2022-01-01 ~ 2022-12-31
417,707 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Computer software
111,563 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
435,221 GBP2022-12-31
324,093 GBP2021-12-31
Furniture and fittings
188,948 GBP2022-12-31
188,420 GBP2021-12-31
Computers
16,343 GBP2022-12-31
11,426 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
640,512 GBP2022-12-31
523,939 GBP2021-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-17,289 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Disposals
-17,289 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
216,120 GBP2022-12-31
141,534 GBP2021-12-31
Furniture and fittings
130,945 GBP2022-12-31
93,603 GBP2021-12-31
Computers
8,949 GBP2022-12-31
4,559 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
356,014 GBP2022-12-31
239,696 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
74,586 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
37,342 GBP2022-01-01 ~ 2022-12-31
Computers
4,390 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
116,318 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Plant and equipment
219,101 GBP2022-12-31
182,559 GBP2021-12-31
Furniture and fittings
58,003 GBP2022-12-31
94,817 GBP2021-12-31
Computers
7,394 GBP2022-12-31
6,867 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
1,117,410 GBP2022-12-31
1,555,425 GBP2021-12-31
Other Debtors
Current
13,510 GBP2022-12-31
12,104 GBP2021-12-31
Amount of corporation tax that is recoverable
Current
423,189 GBP2022-12-31
423,189 GBP2021-12-31
Debtors
Amounts falling due within one year, Current
6,698,318 GBP2022-12-31
4,727,345 GBP2021-12-31
Trade Creditors/Trade Payables
Current
68,304 GBP2022-12-31
273,375 GBP2021-12-31
Corporation Tax Payable
Current
530,326 GBP2022-12-31
340,055 GBP2021-12-31
Other Taxation & Social Security Payable
Current
386,513 GBP2022-12-31
307,103 GBP2021-12-31
Other Creditors
Current
9,283 GBP2022-12-31
15,325 GBP2021-12-31
Accrued Liabilities
Current
186,484 GBP2022-12-31
65,590 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
54,055 GBP2022-12-31
54,006 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2022-12-31