Turnover/Revenue
18,022,362 GBP2022-01-01 ~ 2022-12-31
17,097,162 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-8,698,298 GBP2022-01-01 ~ 2022-12-31
-8,817,571 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
9,324,064 GBP2022-01-01 ~ 2022-12-31
8,279,591 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-6,761,599 GBP2022-01-01 ~ 2022-12-31
-6,428,028 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
2,564,991 GBP2022-01-01 ~ 2022-12-31
1,909,191 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
1 GBP2022-01-01 ~ 2022-12-31
265 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
2,453,174 GBP2022-01-01 ~ 2022-12-31
1,879,933 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
2,011,368 GBP2022-01-01 ~ 2022-12-31
1,571,202 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
Other
192,598 GBP2022-12-31
92,316 GBP2021-12-31
Property, Plant & Equipment
866,742 GBP2022-12-31
780,539 GBP2021-12-31
Fixed Assets
1,059,340 GBP2022-12-31
872,855 GBP2021-12-31
Debtors
5,049,262 GBP2022-12-31
3,155,203 GBP2021-12-31
Cash at bank and in hand
865,752 GBP2022-12-31
2,176,067 GBP2021-12-31
Current Assets
5,915,014 GBP2022-12-31
5,331,270 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-3,846,791 GBP2022-12-31
-3,916,555 GBP2021-12-31
Net Current Assets/Liabilities
2,068,223 GBP2022-12-31
1,414,715 GBP2021-12-31
Total Assets Less Current Liabilities
3,127,563 GBP2022-12-31
2,287,570 GBP2021-12-31
Creditors
Non-current, Amounts falling due after one year
-618,302 GBP2022-12-31
-1,100,243 GBP2021-12-31
Net Assets/Liabilities
2,348,369 GBP2022-12-31
1,037,001 GBP2021-12-31
Equity
Called up share capital
550 GBP2022-12-31
550 GBP2021-12-31
550 GBP2020-12-31
Share premium
499,500 GBP2022-12-31
499,500 GBP2021-12-31
499,500 GBP2020-12-31
Capital redemption reserve
50 GBP2022-12-31
50 GBP2021-12-31
Retained earnings (accumulated losses)
1,848,269 GBP2022-12-31
536,901 GBP2021-12-31
-484,301 GBP2020-12-31
Equity
2,348,369 GBP2022-12-31
1,037,001 GBP2021-12-31
15,799 GBP2020-12-31
Other miscellaneous reserve
0 GBP2022-12-31
0 GBP2021-12-31
0 GBP2020-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,011,368 GBP2022-01-01 ~ 2022-12-31
1,571,202 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-550,000 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
-700,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
558,133 GBP2022-01-01 ~ 2022-12-31
306,284 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
32,500 GBP2022-01-01 ~ 2022-12-31
29,000 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
1092022-01-01 ~ 2022-12-31
902021-01-01 ~ 2021-12-31
Wages/Salaries
6,060,975 GBP2022-01-01 ~ 2022-12-31
5,319,546 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
731,399 GBP2022-01-01 ~ 2022-12-31
618,258 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
208,188 GBP2022-01-01 ~ 2022-12-31
170,005 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
7,000,562 GBP2022-01-01 ~ 2022-12-31
6,107,809 GBP2021-01-01 ~ 2021-12-31
Director Remuneration
82,743 GBP2022-01-01 ~ 2022-12-31
218,298 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
10,566 GBP2022-01-01 ~ 2022-12-31
52,581 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Development expenditure
554,847 GBP2022-12-31
402,298 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
362,249 GBP2022-12-31
309,982 GBP2021-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
52,267 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Development expenditure
192,598 GBP2022-12-31
92,316 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
721,495 GBP2022-12-31
510,734 GBP2021-12-31
Plant and equipment
519,826 GBP2022-12-31
868,878 GBP2021-12-31
Furniture and fittings
23,577 GBP2022-12-31
52,645 GBP2021-12-31
Computers
803,719 GBP2022-12-31
447,033 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
2,068,617 GBP2022-12-31
1,879,290 GBP2021-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-349,052 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
-47,909 GBP2022-01-01 ~ 2022-12-31
Computers
-86,578 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals
-483,539 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
364,906 GBP2022-12-31
48,506 GBP2021-12-31
Plant and equipment
508,828 GBP2022-12-31
809,205 GBP2021-12-31
Furniture and fittings
5,920 GBP2022-12-31
41,433 GBP2021-12-31
Computers
322,221 GBP2022-12-31
199,607 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,201,875 GBP2022-12-31
1,098,751 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
316,400 GBP2022-01-01 ~ 2022-12-31
Plant and equipment
48,675 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
7,034 GBP2022-01-01 ~ 2022-12-31
Computers
186,024 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
558,133 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-349,052 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
-42,547 GBP2022-01-01 ~ 2022-12-31
Computers
-63,410 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-455,009 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Improvements to leasehold property
356,589 GBP2022-12-31
462,228 GBP2021-12-31
Plant and equipment
10,998 GBP2022-12-31
59,673 GBP2021-12-31
Furniture and fittings
17,657 GBP2022-12-31
11,212 GBP2021-12-31
Computers
481,498 GBP2022-12-31
247,426 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
2,651,391 GBP2022-12-31
2,268,637 GBP2021-12-31
Called-up share capital (not paid)
Current
100 GBP2022-12-31
100 GBP2021-12-31
Other Debtors
Current
1,145,837 GBP2022-12-31
122,655 GBP2021-12-31
Prepayments/Accrued Income
Current
1,251,934 GBP2022-12-31
763,811 GBP2021-12-31
Debtors
Current, Amounts falling due within one year
5,049,262 GBP2022-12-31
3,155,203 GBP2021-12-31
Bank Borrowings/Overdrafts
Current
232,425 GBP2022-12-31
214,986 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Current
21,606 GBP2022-12-31
65,525 GBP2021-12-31
Trade Creditors/Trade Payables
Current
889,404 GBP2022-12-31
974,534 GBP2021-12-31
Amounts owed to group undertakings
Current
102,709 GBP2022-12-31
52,055 GBP2021-12-31
Corporation Tax Payable
Current
505,071 GBP2022-12-31
256,150 GBP2021-12-31
Other Taxation & Social Security Payable
Current
828,748 GBP2022-12-31
683,313 GBP2021-12-31
Other Creditors
Current
240,300 GBP2022-12-31
121,674 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
397,434 GBP2022-12-31
729,592 GBP2021-12-31
Creditors
Current
3,846,791 GBP2022-12-31
3,916,555 GBP2021-12-31
Bank Borrowings/Overdrafts
Non-current
618,302 GBP2022-12-31
850,727 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Non-current
0 GBP2022-12-31
21,605 GBP2021-12-31
Creditors
Non-current
618,302 GBP2022-12-31
1,100,243 GBP2021-12-31
Bank Borrowings
850,727 GBP2022-12-31
1,065,713 GBP2021-12-31
Total Borrowings
Current
232,425 GBP2022-12-31
214,986 GBP2021-12-31
Non-current
618,302 GBP2022-12-31
850,727 GBP2021-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
21,606 GBP2022-12-31
65,525 GBP2021-12-31
Minimum gross finance lease payments owing
21,606 GBP2022-12-31
87,130 GBP2021-12-31
Equity
Called up share capital
550 GBP2022-12-31
550 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
208,440 GBP2022-12-31
208,440 GBP2021-12-31
Between two and five year
191,070 GBP2022-12-31
399,510 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
399,510 GBP2022-12-31
607,950 GBP2021-12-31