74909 - Other Professional, Scientific And Technical Activities N.e.c.
82990 - Other Business Support Service Activities N.e.c.
Average Number of Employees
132022-04-01 ~ 2023-03-31
132021-04-01 ~ 2022-03-31
Intangible Assets
112,792 GBP2023-03-31
128,799 GBP2022-03-31
Property, Plant & Equipment
94,298 GBP2023-03-31
72,747 GBP2022-03-31
Fixed Assets
207,090 GBP2023-03-31
201,546 GBP2022-03-31
Total Inventories
228,774 GBP2023-03-31
27,548 GBP2022-03-31
Debtors
Current
664,157 GBP2023-03-31
631,520 GBP2022-03-31
Cash at bank and in hand
91,315 GBP2023-03-31
204 GBP2022-03-31
Current Assets
984,246 GBP2023-03-31
659,272 GBP2022-03-31
Creditors
Current, Amounts falling due within one year
-840,460 GBP2023-03-31
-588,121 GBP2022-03-31
Net Current Assets/Liabilities
143,786 GBP2023-03-31
71,151 GBP2022-03-31
Total Assets Less Current Liabilities
350,876 GBP2023-03-31
272,697 GBP2022-03-31
Creditors
Non-current, Amounts falling due after one year
-172,527 GBP2023-03-31
-231,617 GBP2022-03-31
Net Assets/Liabilities
141,545 GBP2023-03-31
38,346 GBP2022-03-31
Equity
Called up share capital
100 GBP2023-03-31
100 GBP2022-03-31
Retained earnings (accumulated losses)
141,445 GBP2023-03-31
38,246 GBP2022-03-31
Equity
141,545 GBP2023-03-31
38,346 GBP2022-03-31
Property, Plant & Equipment - Depreciation rate used
Motor vehicles
252022-04-01 ~ 2023-03-31
Furniture and fittings
252022-04-01 ~ 2023-03-31
Office equipment
252022-04-01 ~ 2023-03-31
Computers
252022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Development expenditure
160,074 GBP2023-03-31
160,074 GBP2022-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
47,282 GBP2023-03-31
31,275 GBP2022-03-31
Intangible Assets
Development expenditure
112,792 GBP2023-03-31
128,799 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
9,664 GBP2023-03-31
9,664 GBP2022-03-31
Furniture and fittings
710 GBP2023-03-31
710 GBP2022-03-31
Office equipment
57,868 GBP2023-03-31
50,764 GBP2022-03-31
Computers
17,620 GBP2023-03-31
14,076 GBP2022-03-31
Other
142,877 GBP2023-03-31
100,538 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
5,131 GBP2022-03-31
Furniture and fittings
543 GBP2022-03-31
Office equipment
39,395 GBP2022-03-31
Computers
5,679 GBP2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
1,133 GBP2022-04-01 ~ 2023-03-31
Furniture and fittings, Owned/Freehold
42 GBP2022-04-01 ~ 2023-03-31
Office equipment, Owned/Freehold
4,620 GBP2022-04-01 ~ 2023-03-31
Computers, Owned/Freehold
2,986 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
6,264 GBP2023-03-31
Furniture and fittings
585 GBP2023-03-31
Office equipment
44,015 GBP2023-03-31
Computers
8,665 GBP2023-03-31
Other
74,912 GBP2023-03-31
Property, Plant & Equipment
Motor vehicles
3,400 GBP2023-03-31
4,533 GBP2022-03-31
Furniture and fittings
125 GBP2023-03-31
167 GBP2022-03-31
Office equipment
13,853 GBP2023-03-31
11,369 GBP2022-03-31
Computers
8,955 GBP2023-03-31
8,397 GBP2022-03-31
Other
67,965 GBP2023-03-31
48,281 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
228,739 GBP2023-03-31
175,752 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
103,005 GBP2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
31,436 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
134,441 GBP2023-03-31
Raw materials and consumables
79,137 GBP2023-03-31
27,548 GBP2022-03-31
Value of work in progress
149,637 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
226,982 GBP2023-03-31
304,010 GBP2022-03-31
Other Debtors
Current
390,114 GBP2023-03-31
284,476 GBP2022-03-31
Prepayments/Accrued Income
Current
47,061 GBP2023-03-31
43,034 GBP2022-03-31
Bank Overdrafts
-64,173 GBP2023-03-31
-13,216 GBP2022-03-31
Cash and Cash Equivalents
27,143 GBP2023-03-31
-13,012 GBP2022-03-31
Bank Overdrafts
Current
64,173 GBP2023-03-31
13,216 GBP2022-03-31
Bank Borrowings
Current
44,000 GBP2023-03-31
44,000 GBP2022-03-31
Other Remaining Borrowings
Current
15,189 GBP2023-03-31
13,941 GBP2022-03-31
Trade Creditors/Trade Payables
Current
310,860 GBP2023-03-31
200,729 GBP2022-03-31
Corporation Tax Payable
Current
6,658 GBP2023-03-31
Taxation/Social Security Payable
Current
80,870 GBP2023-03-31
13,798 GBP2022-03-31
Other Creditors
Current
17,431 GBP2023-03-31
15,353 GBP2022-03-31
Accrued Liabilities/Deferred Income
Current
301,279 GBP2023-03-31
287,084 GBP2022-03-31
Creditors
Current
840,460 GBP2023-03-31
588,121 GBP2022-03-31
Bank Borrowings
Non-current
102,667 GBP2023-03-31
146,667 GBP2022-03-31
Other Remaining Borrowings
Non-current
69,860 GBP2023-03-31
84,950 GBP2022-03-31
Creditors
Non-current
172,527 GBP2023-03-31
231,617 GBP2022-03-31
Bank Borrowings
Current, Amounts falling due within one year
44,000 GBP2023-03-31
44,000 GBP2022-03-31
Total Borrowings
Current, Amounts falling due within one year
59,189 GBP2023-03-31
57,941 GBP2022-03-31
Bank Borrowings
Non-current, Between one and two years
44,000 GBP2023-03-31
44,000 GBP2022-03-31
Non-current, Between two and five year
58,667 GBP2023-03-31
102,666 GBP2022-03-31
Total Borrowings
231,717 GBP2023-03-31
289,557 GBP2022-03-31
Net Deferred Tax Liability/Asset
-36,804 GBP2023-03-31
-2,734 GBP2022-03-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-34,070 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
-37,301 GBP2023-03-31
-33,617 GBP2022-03-31