Turnover/Revenue
1,624,550 GBP2021-04-01 ~ 2022-03-31
1,341,390 GBP2020-04-01 ~ 2021-03-31
Cost of Sales
-109,422 GBP2021-04-01 ~ 2022-03-31
-89,416 GBP2020-04-01 ~ 2021-03-31
Gross Profit/Loss
1,515,128 GBP2021-04-01 ~ 2022-03-31
1,251,974 GBP2020-04-01 ~ 2021-03-31
Administrative Expenses
-1,409,207 GBP2021-04-01 ~ 2022-03-31
-1,106,913 GBP2020-04-01 ~ 2021-03-31
Operating Profit/Loss
105,921 GBP2021-04-01 ~ 2022-03-31
166,221 GBP2020-04-01 ~ 2021-03-31
Other Interest Receivable/Similar Income (Finance Income)
13 GBP2021-04-01 ~ 2022-03-31
98 GBP2020-04-01 ~ 2021-03-31
Profit/Loss on Ordinary Activities Before Tax
104,920 GBP2021-04-01 ~ 2022-03-31
157,370 GBP2020-04-01 ~ 2021-03-31
Profit/Loss
81,477 GBP2021-04-01 ~ 2022-03-31
172,882 GBP2020-04-01 ~ 2021-03-31
Equity
Retained earnings (accumulated losses)
609,190 GBP2022-03-31
649,713 GBP2021-03-31
568,831 GBP2020-03-31
Dividends Paid
-122,000 GBP2021-04-01 ~ 2022-03-31
Retained earnings (accumulated losses)
-92,000 GBP2020-04-01 ~ 2021-03-31
Intangible Assets
Other
273,403 GBP2022-03-31
183,833 GBP2021-03-31
Property, Plant & Equipment
139,561 GBP2022-03-31
168,409 GBP2021-03-31
Fixed Assets
412,964 GBP2022-03-31
352,242 GBP2021-03-31
Debtors
259,903 GBP2022-03-31
183,383 GBP2021-03-31
Current assets - Investments
104,403 GBP2022-03-31
105,737 GBP2021-03-31
Cash at bank and in hand
280,965 GBP2022-03-31
593,966 GBP2021-03-31
Current Assets
645,271 GBP2022-03-31
883,086 GBP2021-03-31
Creditors
Current, Amounts falling due within one year
-145,013 GBP2022-03-31
-277,738 GBP2021-03-31
Net Current Assets/Liabilities
500,258 GBP2022-03-31
605,348 GBP2021-03-31
Total Assets Less Current Liabilities
913,222 GBP2022-03-31
957,590 GBP2021-03-31
Creditors
Non-current, Amounts falling due after one year
-200,855 GBP2021-03-31
Net Assets/Liabilities
704,212 GBP2022-03-31
744,735 GBP2021-03-31
Equity
Called up share capital
227 GBP2022-03-31
227 GBP2021-03-31
Share premium
94,795 GBP2022-03-31
94,795 GBP2021-03-31
Equity
704,212 GBP2022-03-31
744,735 GBP2021-03-31
Audit Fees/Expenses
3,100 GBP2021-04-01 ~ 2022-03-31
3,000 GBP2020-04-01 ~ 2021-03-31
Property, Plant & Equipment - Depreciation Expense
43,819 GBP2021-04-01 ~ 2022-03-31
20,033 GBP2020-04-01 ~ 2021-03-31
Average Number of Employees
202021-04-01 ~ 2022-03-31
202020-04-01 ~ 2021-03-31
Wages/Salaries
562,698 GBP2021-04-01 ~ 2022-03-31
552,409 GBP2020-04-01 ~ 2021-03-31
Social Security Costs
72,864 GBP2021-04-01 ~ 2022-03-31
59,593 GBP2020-04-01 ~ 2021-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
199,476 GBP2021-04-01 ~ 2022-03-31
30,200 GBP2020-04-01 ~ 2021-03-31
Staff Costs/Employee Benefits Expense
835,038 GBP2021-04-01 ~ 2022-03-31
642,202 GBP2020-04-01 ~ 2021-03-31
Director Remuneration
75,974 GBP2021-04-01 ~ 2022-03-31
75,182 GBP2020-04-01 ~ 2021-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
14,000 GBP2021-04-01 ~ 2022-03-31
0 GBP2020-04-01 ~ 2021-03-31
Intangible Assets - Gross Cost
Development expenditure
397,000 GBP2022-03-31
267,730 GBP2021-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
123,597 GBP2022-03-31
83,897 GBP2021-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
39,700 GBP2021-04-01 ~ 2022-03-31
Intangible Assets
Development expenditure
273,403 GBP2022-03-31
183,833 GBP2021-03-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
58,955 GBP2022-03-31
58,248 GBP2021-03-31
Computers
70,105 GBP2022-03-31
65,389 GBP2021-03-31
Motor vehicles
199,002 GBP2022-03-31
189,454 GBP2021-03-31
Property, Plant & Equipment - Gross Cost
328,062 GBP2022-03-31
313,091 GBP2021-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
33,201 GBP2022-03-31
24,871 GBP2021-03-31
Computers
40,709 GBP2022-03-31
32,488 GBP2021-03-31
Motor vehicles
114,591 GBP2022-03-31
87,323 GBP2021-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
188,501 GBP2022-03-31
144,682 GBP2021-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
8,330 GBP2021-04-01 ~ 2022-03-31
Computers
8,221 GBP2021-04-01 ~ 2022-03-31
Motor vehicles
27,268 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
43,819 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment
Furniture and fittings
25,754 GBP2022-03-31
33,377 GBP2021-03-31
Computers
29,396 GBP2022-03-31
32,902 GBP2021-03-31
Motor vehicles
84,411 GBP2022-03-31
102,130 GBP2021-03-31
Trade Debtors/Trade Receivables
Current
154,854 GBP2022-03-31
112,524 GBP2021-03-31
Amount of corporation tax that is recoverable
Current
41,069 GBP2022-03-31
15,512 GBP2021-03-31
Other Debtors
Current
7,437 GBP2022-03-31
0 GBP2021-03-31
Prepayments/Accrued Income
Current
56,543 GBP2022-03-31
55,347 GBP2021-03-31
Debtors
Current, Amounts falling due within one year
259,903 GBP2022-03-31
183,383 GBP2021-03-31
Bank Borrowings/Overdrafts
Current
45,454 GBP2022-03-31
41,569 GBP2021-03-31
Finance Lease Liabilities - Total Present Value
Current
0 GBP2022-03-31
123,035 GBP2021-03-31
Trade Creditors/Trade Payables
Current
15,578 GBP2022-03-31
3,547 GBP2021-03-31
Other Taxation & Social Security Payable
Current
24,624 GBP2022-03-31
34,047 GBP2021-03-31
Other Creditors
Current
19,277 GBP2022-03-31
53,106 GBP2021-03-31
Accrued Liabilities/Deferred Income
Current
40,080 GBP2022-03-31
22,434 GBP2021-03-31
Creditors
Current
145,013 GBP2022-03-31
277,738 GBP2021-03-31
Bank Borrowings/Overdrafts
Non-current
148,010 GBP2022-03-31
200,855 GBP2021-03-31
Bank Borrowings
193,464 GBP2022-03-31
242,424 GBP2021-03-31
Total Borrowings
Current
45,454 GBP2022-03-31
41,569 GBP2021-03-31
Non-current
148,010 GBP2022-03-31
200,855 GBP2021-03-31
Minimum gross finance lease payments owing
Amounts falling due within one year
0 GBP2022-03-31
123,035 GBP2021-03-31
Equity
Called up share capital
227 GBP2022-03-31
227 GBP2021-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
34,973 GBP2022-03-31
35,672 GBP2021-03-31
Between two and five year
17,018 GBP2022-03-31
51,992 GBP2021-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
51,991 GBP2022-03-31
87,664 GBP2021-03-31