Average Number of Employees
02021-01-01 ~ 2021-12-31
02020-01-01 ~ 2020-12-31
Turnover/Revenue
211,201,000 GBP2021-01-01 ~ 2021-12-31
241,318,000 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
-212,645,000 GBP2021-01-01 ~ 2021-12-31
-233,003,000 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
-1,444,000 GBP2021-01-01 ~ 2021-12-31
8,315,000 GBP2020-01-01 ~ 2020-12-31
Distribution Costs
-14,872,000 GBP2021-01-01 ~ 2021-12-31
-18,819,000 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
-4,935,000 GBP2021-01-01 ~ 2021-12-31
-24,881,000 GBP2020-01-01 ~ 2020-12-31
Operating Profit/Loss
76,592,000 GBP2021-01-01 ~ 2021-12-31
2,892,000 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
76,174,000 GBP2021-01-01 ~ 2021-12-31
2,788,000 GBP2020-01-01 ~ 2020-12-31
Profit/Loss
61,735,000 GBP2021-01-01 ~ 2021-12-31
2,797,000 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
61,735,000 GBP2021-01-01 ~ 2021-12-31
2,797,000 GBP2020-01-01 ~ 2020-12-31
Fixed Assets
1,779,000 GBP2021-12-31
1,574,000 GBP2020-12-31
Debtors
190,562,000 GBP2021-12-31
66,556,000 GBP2020-12-31
Cash at bank and in hand
14,956,000 GBP2021-12-31
10,195,000 GBP2020-12-31
Current Assets
205,518,000 GBP2021-12-31
76,751,000 GBP2020-12-31
Creditors
Current, Amounts falling due within one year
-175,707,000 GBP2021-12-31
-125,794,000 GBP2020-12-31
Net Current Assets/Liabilities
29,811,000 GBP2021-12-31
-49,043,000 GBP2020-12-31
Total Assets Less Current Liabilities
31,590,000 GBP2021-12-31
-47,469,000 GBP2020-12-31
Creditors
Non-current, Amounts falling due after one year
-3,076,000 GBP2021-12-31
-4,330,000 GBP2020-12-31
Net Assets/Liabilities
9,818,000 GBP2021-12-31
-51,917,000 GBP2020-12-31
Equity
Called up share capital
5,000 GBP2021-12-31
5,000 GBP2020-12-31
5,000 GBP2020-01-01
Share premium
48,000,000 GBP2021-12-31
48,000,000 GBP2020-12-31
2,000,000 GBP2020-01-01
Retained earnings (accumulated losses)
-38,187,000 GBP2021-12-31
-99,922,000 GBP2020-12-31
-102,719,000 GBP2020-01-01
Equity
9,818,000 GBP2021-12-31
-51,917,000 GBP2020-12-31
-100,714,000 GBP2020-01-01
Profit/Loss
Retained earnings (accumulated losses)
61,735,000 GBP2021-01-01 ~ 2021-12-31
2,797,000 GBP2020-01-01 ~ 2020-12-31
Issue of Equity Instruments
46,000,000 GBP2020-01-01 ~ 2020-12-31
Audit Fees/Expenses
69,000 GBP2021-01-01 ~ 2021-12-31
68,000 GBP2020-01-01 ~ 2020-12-31
Wages/Salaries
6,364,000 GBP2021-01-01 ~ 2021-12-31
5,257,000 GBP2020-01-01 ~ 2020-12-31
Social Security Costs
660,000 GBP2021-01-01 ~ 2021-12-31
648,000 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
7,455,000 GBP2021-01-01 ~ 2021-12-31
6,367,000 GBP2020-01-01 ~ 2020-12-31
Director Remuneration
439,000 GBP2021-01-01 ~ 2021-12-31
417,000 GBP2020-01-01 ~ 2020-12-31
Tax Expense/Credit at Applicable Tax Rate
14,473,000 GBP2021-01-01 ~ 2021-12-31
530,000 GBP2020-01-01 ~ 2020-12-31
Intangible Assets - Gross Cost
Development expenditure
4,167,000 GBP2021-12-31
3,534,000 GBP2020-12-31
Computer software
2,645,000 GBP2021-12-31
2,562,000 GBP2020-12-31
Intangible Assets - Gross Cost
6,812,000 GBP2021-12-31
6,096,000 GBP2020-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
3,409,000 GBP2021-12-31
3,409,000 GBP2020-12-31
Intangible Assets - Accumulated Amortisation & Impairment
6,054,000 GBP2021-12-31
5,880,000 GBP2020-12-31
Intangible Assets - Increase From Amortisation Charge for Year
174,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,149,000 GBP2021-12-31
1,149,000 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
2,713,000 GBP2021-12-31
2,713,000 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
956,000 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,355,000 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
141,000 GBP2021-01-01 ~ 2021-12-31
Owned/Freehold
337,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,097,000 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,692,000 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
9,467,000 GBP2021-12-31
8,028,000 GBP2020-12-31
Amounts Owed by Group Undertakings
Current
7,015,000 GBP2021-12-31
23,313,000 GBP2020-12-31
Other Debtors
Current
2,345,000 GBP2021-12-31
689,000 GBP2020-12-31
Prepayments/Accrued Income
Current
29,104,000 GBP2021-12-31
12,956,000 GBP2020-12-31
Amount of corporation tax that is recoverable
Current
11,398,000 GBP2021-12-31
7,300,000 GBP2020-12-31
Debtors
Current
190,562,000 GBP2021-12-31
66,556,000 GBP2020-12-31
Trade Creditors/Trade Payables
Current
6,651,000 GBP2021-12-31
8,078,000 GBP2020-12-31
Amounts owed to group undertakings
Current
83,220,000 GBP2021-12-31
62,619,000 GBP2020-12-31
Other Taxation & Social Security Payable
Current
3,806,000 GBP2021-12-31
1,431,000 GBP2020-12-31
Other Creditors
Current
6,644,000 GBP2021-12-31
2,374,000 GBP2020-12-31
Accrued Liabilities/Deferred Income
Current
48,677,000 GBP2021-12-31
44,787,000 GBP2020-12-31
Creditors
Current
175,707,000 GBP2021-12-31
125,794,000 GBP2020-12-31
Non-current
3,076,000 GBP2021-12-31
4,330,000 GBP2020-12-31
Net Deferred Tax Liability/Asset
-18,696,000 GBP2021-12-31
-118,000 GBP2020-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-18,578,000 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
148,000 GBP2021-12-31
80,000 GBP2020-12-31
Deferred Tax Liabilities
-18,696,000 GBP2021-12-31
-118,000 GBP2020-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
5,246,000 shares2021-12-31
5,246,000 shares2020-12-31
Par Value of Share
Class 1 ordinary share
02021-01-01 ~ 2021-12-31