Par Value of Share
Class 1 ordinary share
12021-01-01 ~ 2021-12-31
Turnover/Revenue
13,897,908 GBP2021-01-01 ~ 2021-12-31
16,795,595 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
-5,820,158 GBP2021-01-01 ~ 2021-12-31
-11,395,652 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
8,077,750 GBP2021-01-01 ~ 2021-12-31
5,399,943 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
-6,324,498 GBP2021-01-01 ~ 2021-12-31
-4,185,252 GBP2020-01-01 ~ 2020-12-31
Operating Profit/Loss
1,753,252 GBP2021-01-01 ~ 2021-12-31
1,324,842 GBP2020-01-01 ~ 2020-12-31
Interest Payable/Similar Charges (Finance Costs)
-18 GBP2021-01-01 ~ 2021-12-31
-55 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
1,753,234 GBP2021-01-01 ~ 2021-12-31
1,324,787 GBP2020-01-01 ~ 2020-12-31
Profit/Loss
1,733,341 GBP2021-01-01 ~ 2021-12-31
1,054,517 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
1,733,341 GBP2021-01-01 ~ 2021-12-31
1,054,517 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment
285,650 GBP2021-12-31
180,951 GBP2020-12-31
Debtors
13,073,682 GBP2021-12-31
8,416,576 GBP2020-12-31
Cash at bank and in hand
7,155,442 GBP2021-12-31
12,095,653 GBP2020-12-31
Current Assets
20,229,124 GBP2021-12-31
20,512,229 GBP2020-12-31
Creditors
Current
14,691,559 GBP2021-12-31
16,623,199 GBP2020-12-31
Net Current Assets/Liabilities
5,537,565 GBP2021-12-31
3,889,030 GBP2020-12-31
Total Assets Less Current Liabilities
5,823,215 GBP2021-12-31
4,069,981 GBP2020-12-31
Net Assets/Liabilities
5,768,941 GBP2021-12-31
4,035,600 GBP2020-12-31
Equity
Called up share capital
350,100 GBP2021-12-31
350,100 GBP2020-12-31
350,100 GBP2019-12-31
Retained earnings (accumulated losses)
5,418,841 GBP2021-12-31
3,685,500 GBP2020-12-31
2,630,983 GBP2019-12-31
Equity
5,768,941 GBP2021-12-31
4,035,600 GBP2020-12-31
2,981,083 GBP2019-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,733,341 GBP2021-01-01 ~ 2021-12-31
1,054,517 GBP2020-01-01 ~ 2020-12-31
Wages/Salaries
824,511 GBP2021-01-01 ~ 2021-12-31
490,180 GBP2020-01-01 ~ 2020-12-31
Social Security Costs
82,467 GBP2021-01-01 ~ 2021-12-31
49,995 GBP2020-01-01 ~ 2020-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
11,491 GBP2021-01-01 ~ 2021-12-31
5,492 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
918,469 GBP2021-01-01 ~ 2021-12-31
545,667 GBP2020-01-01 ~ 2020-12-31
Average Number of Employees
242021-01-01 ~ 2021-12-31
202020-01-01 ~ 2020-12-31
Director Remuneration
141,667 GBP2021-01-01 ~ 2021-12-31
100,000 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
131,235 GBP2021-01-01 ~ 2021-12-31
96,510 GBP2020-01-01 ~ 2020-12-31
Audit Fees/Expenses
18,000 GBP2021-01-01 ~ 2021-12-31
40,500 GBP2020-01-01 ~ 2020-12-31
Tax Expense/Credit at Applicable Tax Rate
333,114 GBP2021-01-01 ~ 2021-12-31
251,710 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
200,588 GBP2021-12-31
8,215 GBP2020-12-31
Motor vehicles
80,000 GBP2021-12-31
80,000 GBP2020-12-31
Computers
256,965 GBP2021-12-31
213,404 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
537,553 GBP2021-12-31
301,619 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
42,548 GBP2021-12-31
913 GBP2020-12-31
Motor vehicles
42,222 GBP2021-12-31
15,556 GBP2020-12-31
Computers
167,133 GBP2021-12-31
104,199 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
251,903 GBP2021-12-31
120,668 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
41,635 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
26,666 GBP2021-01-01 ~ 2021-12-31
Computers
62,934 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
131,235 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Furniture and fittings
158,040 GBP2021-12-31
7,302 GBP2020-12-31
Motor vehicles
37,778 GBP2021-12-31
64,444 GBP2020-12-31
Computers
89,832 GBP2021-12-31
109,205 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
750,925 GBP2021-12-31
Other Debtors
Current
11,592,944 GBP2021-12-31
7,223,472 GBP2020-12-31
Amount of corporation tax that is recoverable
Current
262,950 GBP2021-12-31
451,860 GBP2020-12-31
Amount of value-added tax that is recoverable
Current
144,929 GBP2021-12-31
619,081 GBP2020-12-31
Prepayments
Current
321,934 GBP2021-12-31
122,163 GBP2020-12-31
Debtors
Amounts falling due within one year, Current
13,073,682 GBP2021-12-31
8,416,576 GBP2020-12-31
Trade Creditors/Trade Payables
Current
686,519 GBP2021-12-31
3,438,509 GBP2020-12-31
Other Taxation & Social Security Payable
Current
27,203 GBP2021-12-31
17,556 GBP2020-12-31
Other Creditors
Current
13,852,752 GBP2021-12-31
13,091,971 GBP2020-12-31
Accrued Liabilities
Current
120,836 GBP2021-12-31
75,163 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
45,223 GBP2020-12-31
Between one and five year
10,722 GBP2020-12-31
All periods
55,945 GBP2020-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
54,274 GBP2021-12-31
34,381 GBP2020-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
54,274 GBP2021-12-31
34,381 GBP2020-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
350,100 shares2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,733,341 GBP2021-01-01 ~ 2021-12-31