Par Value of Share
Class 1 ordinary share
12022-01-01 ~ 2022-12-31
Class 2 ordinary share
12022-01-01 ~ 2022-12-31
Property, Plant & Equipment
585,487 GBP2022-12-31
250,986 GBP2021-12-31
Debtors
3,582,006 GBP2022-12-31
2,107,768 GBP2021-12-31
Cash at bank and in hand
2,834,479 GBP2022-12-31
2,704,031 GBP2021-12-31
Current Assets
6,416,485 GBP2022-12-31
4,811,799 GBP2021-12-31
Creditors
Current
5,008,651 GBP2022-12-31
3,869,575 GBP2021-12-31
Net Current Assets/Liabilities
1,407,834 GBP2022-12-31
942,224 GBP2021-12-31
Total Assets Less Current Liabilities
1,993,321 GBP2022-12-31
1,193,210 GBP2021-12-31
Net Assets/Liabilities
1,544,459 GBP2022-12-31
648,754 GBP2021-12-31
Equity
Called up share capital
1,176 GBP2022-12-31
1,176 GBP2021-12-31
Share premium
39,824 GBP2022-12-31
39,824 GBP2021-12-31
Retained earnings (accumulated losses)
1,503,459 GBP2022-12-31
607,754 GBP2021-12-31
Equity
1,544,459 GBP2022-12-31
648,754 GBP2021-12-31
Average Number of Employees
422022-01-01 ~ 2022-12-31
382021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
507,503 GBP2022-12-31
193,919 GBP2021-12-31
Plant and equipment
91,249 GBP2022-12-31
49,941 GBP2021-12-31
Furniture and fittings
65,639 GBP2022-12-31
13,046 GBP2021-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-5,257 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
-13,046 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
50,751 GBP2022-12-31
4,229 GBP2021-12-31
Plant and equipment
47,612 GBP2022-12-31
28,255 GBP2021-12-31
Furniture and fittings
16,410 GBP2022-12-31
11,544 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
50,750 GBP2022-01-01 ~ 2022-12-31
Plant and equipment
25,008 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
16,410 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-5,651 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
-11,544 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Improvements to leasehold property
456,752 GBP2022-12-31
189,690 GBP2021-12-31
Plant and equipment
43,637 GBP2022-12-31
21,686 GBP2021-12-31
Furniture and fittings
49,229 GBP2022-12-31
1,502 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
111,267 GBP2022-12-31
97,652 GBP2021-12-31
Computers
31,900 GBP2022-12-31
49,069 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
807,558 GBP2022-12-31
403,627 GBP2021-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-7,680 GBP2022-01-01 ~ 2022-12-31
Computers
-40,826 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Disposals
-71,037 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
87,182 GBP2022-12-31
60,372 GBP2021-12-31
Computers
20,116 GBP2022-12-31
48,241 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
222,071 GBP2022-12-31
152,641 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
34,490 GBP2022-01-01 ~ 2022-12-31
Computers
12,701 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
139,359 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-7,680 GBP2022-01-01 ~ 2022-12-31
Computers
-40,826 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-69,929 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Motor vehicles
24,085 GBP2022-12-31
37,280 GBP2021-12-31
Computers
11,784 GBP2022-12-31
828 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
20,995 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Motor vehicles
6,561 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
15,747 GBP2022-12-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Motor vehicles
5,248 GBP2022-12-31
18,525 GBP2021-12-31
Trade Debtors/Trade Receivables
Current, Amounts falling due within one year
1,061,810 GBP2022-12-31
Amounts falling due within one year, Current
25,160 GBP2021-12-31
Other Debtors
Current, Amounts falling due within one year
103,686 GBP2022-12-31
Amounts falling due within one year, Current
151,934 GBP2021-12-31
Debtors
Current, Amounts falling due within one year
3,582,006 GBP2022-12-31
Amounts falling due within one year, Current
2,107,768 GBP2021-12-31
Bank Borrowings/Overdrafts
Current
50,000 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Current
7,853 GBP2022-12-31
12,305 GBP2021-12-31
Trade Creditors/Trade Payables
Current
2,824,039 GBP2022-12-31
1,859,318 GBP2021-12-31
Amounts owed to group undertakings
Current
104,630 GBP2022-12-31
Other Taxation & Social Security Payable
Current
337,604 GBP2022-12-31
193,366 GBP2021-12-31
Other Creditors
Current
1,328,525 GBP2022-12-31
1,080,841 GBP2021-12-31
Bank Borrowings/Overdrafts
Non-current
200,000 GBP2021-12-31
Other Creditors
Non-current
432,972 GBP2022-12-31
332,087 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
31,000 GBP2022-12-31
31,000 GBP2021-12-31
Between one and five year
124,000 GBP2022-12-31
124,000 GBP2021-12-31
More than five year
124,000 GBP2022-12-31
155,000 GBP2021-12-31
All periods
279,000 GBP2022-12-31
310,000 GBP2021-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
15,890 GBP2022-12-31
12,369 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
15,890 GBP2022-12-31
12,369 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2022-12-31
Class 2 ordinary share
176 shares2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,323,865 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,323,865 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-428,160 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-428,160 GBP2022-01-01 ~ 2022-12-31