Average Number of Employees
102020-01-01 ~ 2020-12-31
112019-01-01 ~ 2019-12-31
Turnover/Revenue
4,779,886 GBP2020-01-01 ~ 2020-12-31
4,966,991 GBP2019-01-01 ~ 2019-12-31
Cost of Sales
-4,056,518 GBP2020-01-01 ~ 2020-12-31
-3,715,897 GBP2019-01-01 ~ 2019-12-31
Gross Profit/Loss
723,368 GBP2020-01-01 ~ 2020-12-31
1,251,094 GBP2019-01-01 ~ 2019-12-31
Administrative Expenses
-1,002,510 GBP2020-01-01 ~ 2020-12-31
-861,894 GBP2019-01-01 ~ 2019-12-31
Operating Profit/Loss
-94,980 GBP2020-01-01 ~ 2020-12-31
91,799 GBP2019-01-01 ~ 2019-12-31
Other Interest Receivable/Similar Income (Finance Income)
31 GBP2020-01-01 ~ 2020-12-31
36 GBP2019-01-01 ~ 2019-12-31
Interest Payable/Similar Charges (Finance Costs)
19,173 GBP2020-01-01 ~ 2020-12-31
-124,353 GBP2019-01-01 ~ 2019-12-31
Profit/Loss on Ordinary Activities Before Tax
-75,776 GBP2020-01-01 ~ 2020-12-31
-32,518 GBP2019-01-01 ~ 2019-12-31
Profit/Loss
-102,151 GBP2020-01-01 ~ 2020-12-31
-31,450 GBP2019-01-01 ~ 2019-12-31
Intangible Assets
592,618 GBP2020-12-31
736,695 GBP2019-12-31
Property, Plant & Equipment
4,634 GBP2020-12-31
6,102 GBP2019-12-31
Fixed Assets - Investments
693,485 GBP2020-12-31
941,394 GBP2019-12-31
Fixed Assets
1,290,737 GBP2020-12-31
1,684,191 GBP2019-12-31
Total Inventories
27,668 GBP2020-12-31
80,069 GBP2019-12-31
Debtors
Non-current
110,876 GBP2019-12-31
Current
4,701,676 GBP2020-12-31
3,765,557 GBP2019-12-31
Cash at bank and in hand
307,879 GBP2020-12-31
88,472 GBP2019-12-31
Current Assets
5,037,223 GBP2020-12-31
4,044,974 GBP2019-12-31
Creditors
Current, Amounts falling due within one year
-6,314,534 GBP2020-12-31
-6,029,267 GBP2019-12-31
Net Current Assets/Liabilities
-1,277,311 GBP2020-12-31
-1,984,293 GBP2019-12-31
Creditors
Non-current, Amounts falling due after one year
-569,514 GBP2020-12-31
-153,835 GBP2019-12-31
Net Assets/Liabilities
-556,088 GBP2020-12-31
-453,937 GBP2019-12-31
Equity
Called up share capital
1,380 GBP2020-12-31
1,500 GBP2019-12-31
1,500 GBP2019-01-01
Capital redemption reserve
120 GBP2020-12-31
Retained earnings (accumulated losses)
-557,588 GBP2020-12-31
-455,437 GBP2019-12-31
-423,987 GBP2019-01-01
Equity
-556,088 GBP2020-12-31
-453,937 GBP2019-12-31
-422,487 GBP2019-01-01
Profit/Loss
Retained earnings (accumulated losses)
-102,151 GBP2020-01-01 ~ 2020-12-31
-31,450 GBP2019-01-01 ~ 2019-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-102,151 GBP2020-01-01 ~ 2020-12-31
-31,450 GBP2019-01-01 ~ 2019-12-31
Comprehensive Income/Expense
-102,151 GBP2020-01-01 ~ 2020-12-31
-31,450 GBP2019-01-01 ~ 2019-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
202020-01-01 ~ 2020-12-31
Furniture and fittings
202020-01-01 ~ 2020-12-31
Audit Fees/Expenses
7,750 GBP2020-01-01 ~ 2020-12-31
6,000 GBP2019-01-01 ~ 2019-12-31
Wages/Salaries
386,897 GBP2020-01-01 ~ 2020-12-31
428,603 GBP2019-01-01 ~ 2019-12-31
Social Security Costs
42,322 GBP2020-01-01 ~ 2020-12-31
58,832 GBP2019-01-01 ~ 2019-12-31
Staff Costs/Employee Benefits Expense
446,809 GBP2020-01-01 ~ 2020-12-31
513,196 GBP2019-01-01 ~ 2019-12-31
Director Remuneration
179,666 GBP2020-01-01 ~ 2020-12-31
248,996 GBP2019-01-01 ~ 2019-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
20,759 GBP2020-01-01 ~ 2020-12-31
-3,684 GBP2019-01-01 ~ 2019-12-31
Tax Expense/Credit at Applicable Tax Rate
-14,397 GBP2020-01-01 ~ 2020-12-31
-6,178 GBP2019-01-01 ~ 2019-12-31
Intangible Assets - Gross Cost
Development expenditure
674,622 GBP2020-12-31
754,336 GBP2019-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
82,004 GBP2020-12-31
17,641 GBP2019-12-31
Intangible Assets
Development expenditure
592,618 GBP2020-12-31
736,695 GBP2019-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
6,157 GBP2020-12-31
6,157 GBP2019-12-31
Office equipment
31,882 GBP2020-12-31
30,814 GBP2019-12-31
Property, Plant & Equipment - Gross Cost
38,039 GBP2020-12-31
36,971 GBP2019-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
6,157 GBP2019-12-31
Office equipment
24,712 GBP2019-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
30,869 GBP2019-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Office equipment, Owned/Freehold
2,536 GBP2020-01-01 ~ 2020-12-31
Owned/Freehold
2,536 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
6,157 GBP2020-12-31
Office equipment
27,248 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
33,405 GBP2020-12-31
Property, Plant & Equipment
Office equipment
4,634 GBP2020-12-31
6,102 GBP2019-12-31
Trade Debtors/Trade Receivables
Current
1,109,701 GBP2020-12-31
779,655 GBP2019-12-31
Amounts Owed by Group Undertakings
Current
3,566,454 GBP2020-12-31
2,700,401 GBP2019-12-31
Other Debtors
Current
19,505 GBP2020-12-31
144,860 GBP2019-12-31
Prepayments/Accrued Income
Current
5,893 GBP2020-12-31
119,759 GBP2019-12-31
Debtors - Deferred Tax Asset
Current
123 GBP2020-12-31
20,882 GBP2019-12-31
Bank Borrowings
Current
72,545 GBP2020-12-31
7,271 GBP2019-12-31
Trade Creditors/Trade Payables
Current
187,570 GBP2020-12-31
141,232 GBP2019-12-31
Amounts owed to group undertakings
Current
3,164,724 GBP2020-12-31
2,843,861 GBP2019-12-31
Corporation Tax Payable
Current
4,115 GBP2020-12-31
Taxation/Social Security Payable
Current
26,248 GBP2020-12-31
73,026 GBP2019-12-31
Other Creditors
Current
2,358,511 GBP2020-12-31
2,494,753 GBP2019-12-31
Accrued Liabilities/Deferred Income
Current
8,896 GBP2020-12-31
22,000 GBP2019-12-31
Creditors
Current
6,314,534 GBP2020-12-31
6,029,267 GBP2019-12-31
Bank Borrowings
Non-current
569,514 GBP2020-12-31
153,835 GBP2019-12-31
Current, Amounts falling due within one year
72,545 GBP2020-12-31
7,271 GBP2019-12-31
Non-current, Between one and two years
146,581 GBP2020-12-31
7,478 GBP2019-12-31
Non-current, Between two and five year
292,800 GBP2020-12-31
146,357 GBP2019-12-31
Total Borrowings
642,059 GBP2020-12-31
161,106 GBP2019-12-31
Net Deferred Tax Liability/Asset
123 GBP2020-12-31
20,882 GBP2019-12-31
17,198 GBP2019-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-20,759 GBP2020-01-01 ~ 2020-12-31
3,684 GBP2019-01-01 ~ 2019-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,380 shares2020-12-31
1,500 shares2019-12-31
Par Value of Share
Class 1 ordinary share
1.002020-01-01 ~ 2020-12-31