Par Value of Share
Class 1 ordinary share
02021-04-01 ~ 2022-03-31
Class 2 ordinary share
02021-04-01 ~ 2022-03-31
Class 3 ordinary share
02021-04-01 ~ 2022-03-31
Turnover/Revenue
16,699,965 GBP2021-04-01 ~ 2022-03-31
8,635,400 GBP2020-04-01 ~ 2021-03-31
Cost of Sales
3,827,964 GBP2021-04-01 ~ 2022-03-31
2,846,712 GBP2020-04-01 ~ 2021-03-31
Gross Profit/Loss
12,872,001 GBP2021-04-01 ~ 2022-03-31
5,788,688 GBP2020-04-01 ~ 2021-03-31
Administrative Expenses
1,931,849 GBP2021-04-01 ~ 2022-03-31
1,262,087 GBP2020-04-01 ~ 2021-03-31
Operating Profit/Loss
10,940,152 GBP2021-04-01 ~ 2022-03-31
4,526,601 GBP2020-04-01 ~ 2021-03-31
Other Interest Receivable/Similar Income (Finance Income)
1,096 GBP2021-04-01 ~ 2022-03-31
906 GBP2020-04-01 ~ 2021-03-31
Profit/Loss on Ordinary Activities Before Tax
10,941,248 GBP2021-04-01 ~ 2022-03-31
4,527,507 GBP2020-04-01 ~ 2021-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
1,620,279 GBP2021-04-01 ~ 2022-03-31
823,941 GBP2020-04-01 ~ 2021-03-31
Profit/Loss
9,320,969 GBP2021-04-01 ~ 2022-03-31
3,703,566 GBP2020-04-01 ~ 2021-03-31
Equity
Retained earnings (accumulated losses)
8,366,955 GBP2022-03-31
14,415,986 GBP2021-03-31
10,712,420 GBP2020-03-31
Dividends Paid
Retained earnings (accumulated losses)
-15,370,000 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment
44,229 GBP2022-03-31
40,792 GBP2021-03-31
Total Inventories
683,533 GBP2022-03-31
272,000 GBP2021-03-31
Debtors
6,582,017 GBP2022-03-31
14,637,226 GBP2021-03-31
Cash at bank and in hand
3,966,635 GBP2022-03-31
956,741 GBP2021-03-31
Current Assets
11,232,185 GBP2022-03-31
15,865,967 GBP2021-03-31
Creditors
Current
2,800,956 GBP2022-03-31
1,382,923 GBP2021-03-31
Net Current Assets/Liabilities
8,431,229 GBP2022-03-31
14,483,044 GBP2021-03-31
Total Assets Less Current Liabilities
8,475,458 GBP2022-03-31
14,523,836 GBP2021-03-31
Net Assets/Liabilities
8,467,055 GBP2022-03-31
14,516,086 GBP2021-03-31
Equity
Called up share capital
110 GBP2022-03-31
110 GBP2021-03-31
Share premium
99,990 GBP2022-03-31
99,990 GBP2021-03-31
Equity
8,467,055 GBP2022-03-31
14,516,086 GBP2021-03-31
Wages/Salaries
3,260,894 GBP2021-04-01 ~ 2022-03-31
2,422,512 GBP2020-04-01 ~ 2021-03-31
Social Security Costs
301,596 GBP2021-04-01 ~ 2022-03-31
229,812 GBP2020-04-01 ~ 2021-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
192,578 GBP2021-04-01 ~ 2022-03-31
161,238 GBP2020-04-01 ~ 2021-03-31
Staff Costs/Employee Benefits Expense
3,755,068 GBP2021-04-01 ~ 2022-03-31
2,813,562 GBP2020-04-01 ~ 2021-03-31
Average Number of Employees
732021-04-01 ~ 2022-03-31
612020-04-01 ~ 2021-03-31
Director Remuneration
32,469 GBP2021-04-01 ~ 2022-03-31
10,045 GBP2020-04-01 ~ 2021-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
14,700 GBP2021-04-01 ~ 2022-03-31
13,598 GBP2020-04-01 ~ 2021-03-31
Audit Fees/Expenses
5,000 GBP2021-04-01 ~ 2022-03-31
5,000 GBP2020-04-01 ~ 2021-03-31
Current Tax for the Period
1,619,626 GBP2021-04-01 ~ 2022-03-31
823,309 GBP2020-04-01 ~ 2021-03-31
Tax Expense/Credit at Applicable Tax Rate
2,078,837 GBP2021-04-01 ~ 2022-03-31
860,226 GBP2020-04-01 ~ 2021-03-31
Property, Plant & Equipment - Gross Cost
Computers
135,334 GBP2022-03-31
117,197 GBP2021-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Computers
91,105 GBP2022-03-31
76,405 GBP2021-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers
14,700 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment
Computers
44,229 GBP2022-03-31
40,792 GBP2021-03-31
Value of work in progress
683,533 GBP2022-03-31
272,000 GBP2021-03-31
Trade Debtors/Trade Receivables
Current
3,127,614 GBP2022-03-31
2,413,331 GBP2021-03-31
Other Debtors
Current
1,268 GBP2021-03-31
Prepayments/Accrued Income
Current
455,713 GBP2022-03-31
372,575 GBP2021-03-31
Debtors
Amounts falling due within one year, Current
3,583,327 GBP2022-03-31
2,787,174 GBP2021-03-31
Trade Creditors/Trade Payables
Current
69,966 GBP2022-03-31
75,841 GBP2021-03-31
Amounts owed to group undertakings
Current
192,000 GBP2022-03-31
Corporation Tax Payable
Current
1,274,368 GBP2022-03-31
362,560 GBP2021-03-31
Other Taxation & Social Security Payable
Current
87,254 GBP2022-03-31
63,950 GBP2021-03-31
Accrued Liabilities/Deferred Income
Current
512,924 GBP2022-03-31
299,240 GBP2021-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
132,604 GBP2022-03-31
131,805 GBP2021-03-31
Between one and five year
269,090 GBP2022-03-31
393,159 GBP2021-03-31
All periods
401,694 GBP2022-03-31
524,964 GBP2021-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
8,403 GBP2022-03-31
7,750 GBP2021-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
500 shares2022-03-31
Class 2 ordinary share
500 shares2022-03-31
Class 3 ordinary share
100 shares2022-03-31
Profit/Loss
Retained earnings (accumulated losses)
9,320,969 GBP2021-04-01 ~ 2022-03-31
Dividends Paid
-15,370,000 GBP2021-04-01 ~ 2022-03-31