Par Value of Share
Class 1 ordinary share
12022-01-01 ~ 2022-12-31
Turnover/Revenue
36,367,765 GBP2022-01-01 ~ 2022-12-31
23,039,328 GBP2021-06-01 ~ 2021-12-31
Cost of Sales
31,468,962 GBP2022-01-01 ~ 2022-12-31
19,182,064 GBP2021-06-01 ~ 2021-12-31
Gross Profit/Loss
4,898,803 GBP2022-01-01 ~ 2022-12-31
3,857,264 GBP2021-06-01 ~ 2021-12-31
Administrative Expenses
5,943,348 GBP2022-01-01 ~ 2022-12-31
3,321,586 GBP2021-06-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,016,527 GBP2022-01-01 ~ 2022-12-31
559,487 GBP2021-06-01 ~ 2021-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-196,580 GBP2022-01-01 ~ 2022-12-31
130,856 GBP2021-06-01 ~ 2021-12-31
Profit/Loss
-819,947 GBP2022-01-01 ~ 2022-12-31
428,631 GBP2021-06-01 ~ 2021-12-31
Property, Plant & Equipment
156,707 GBP2022-12-31
101,176 GBP2021-12-31
Debtors
14,903,285 GBP2022-12-31
10,398,145 GBP2021-12-31
Cash at bank and in hand
516,614 GBP2022-12-31
2,128,847 GBP2021-12-31
Current Assets
15,419,899 GBP2022-12-31
12,526,992 GBP2021-12-31
Creditors
Current
12,937,371 GBP2022-12-31
9,188,940 GBP2021-12-31
Net Current Assets/Liabilities
2,482,528 GBP2022-12-31
3,338,052 GBP2021-12-31
Total Assets Less Current Liabilities
2,639,235 GBP2022-12-31
3,439,228 GBP2021-12-31
Net Assets/Liabilities
2,600,058 GBP2022-12-31
3,420,005 GBP2021-12-31
Equity
Called up share capital
50,000 GBP2022-12-31
50,000 GBP2021-12-31
50,000 GBP2021-05-31
Retained earnings (accumulated losses)
2,550,058 GBP2022-12-31
3,370,005 GBP2021-12-31
2,941,374 GBP2021-05-31
Equity
2,600,058 GBP2022-12-31
3,420,005 GBP2021-12-31
2,991,374 GBP2021-05-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-819,947 GBP2022-01-01 ~ 2022-12-31
428,631 GBP2021-06-01 ~ 2021-12-31
Comprehensive Income/Expense
-819,947 GBP2022-01-01 ~ 2022-12-31
428,631 GBP2021-06-01 ~ 2021-12-31
Wages/Salaries
10,536,584 GBP2022-01-01 ~ 2022-12-31
6,512,615 GBP2021-06-01 ~ 2021-12-31
Social Security Costs
1,014,426 GBP2022-01-01 ~ 2022-12-31
538,694 GBP2021-06-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
200,241 GBP2022-01-01 ~ 2022-12-31
105,420 GBP2021-06-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
11,751,251 GBP2022-01-01 ~ 2022-12-31
7,156,729 GBP2021-06-01 ~ 2021-12-31
Average Number of Employees
2692022-01-01 ~ 2022-12-31
2652021-06-01 ~ 2021-12-31
Director Remuneration
8,700 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
40,396 GBP2022-01-01 ~ 2022-12-31
20,184 GBP2021-06-01 ~ 2021-12-31
Audit Fees/Expenses
13,050 GBP2022-01-01 ~ 2022-12-31
7,500 GBP2021-06-01 ~ 2021-12-31
Current Tax for the Period
-216,534 GBP2022-01-01 ~ 2022-12-31
124,619 GBP2021-06-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
-193,140 GBP2022-01-01 ~ 2022-12-31
106,303 GBP2021-06-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
30,600 GBP2022-12-31
30,600 GBP2021-12-31
Furniture and fittings
198,708 GBP2022-12-31
177,522 GBP2021-12-31
Motor vehicles
372,939 GBP2022-12-31
343,363 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
602,247 GBP2022-12-31
551,485 GBP2021-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-49,249 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Disposals
-49,249 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
30,600 GBP2022-12-31
30,600 GBP2021-12-31
Furniture and fittings
180,664 GBP2022-12-31
177,522 GBP2021-12-31
Motor vehicles
234,276 GBP2022-12-31
242,187 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
445,540 GBP2022-12-31
450,309 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
3,142 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
37,254 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
40,396 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-45,165 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-45,165 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Furniture and fittings
18,044 GBP2022-12-31
Motor vehicles
138,663 GBP2022-12-31
101,176 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
302,466 GBP2022-12-31
1,112,873 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
728,408 GBP2021-12-31
Other Debtors
Current
2,349 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
343,950 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
2,303,770 GBP2022-12-31
1,836,577 GBP2021-12-31
Prepayments/Accrued Income
Current
31,579 GBP2022-12-31
6,185 GBP2021-12-31
Debtors
Amounts falling due within one year, Current
14,903,285 GBP2022-12-31
10,398,145 GBP2021-12-31
Trade Creditors/Trade Payables
Current
8,767,246 GBP2022-12-31
8,203,530 GBP2021-12-31
Amounts owed to group undertakings
Current
3,155,895 GBP2022-12-31
Corporation Tax Payable
Current
440,920 GBP2021-12-31
Other Taxation & Social Security Payable
Current
311,305 GBP2022-12-31
397,437 GBP2021-12-31
Other Creditors
Current
44,305 GBP2022-12-31
43,883 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
658,620 GBP2022-12-31
103,170 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
172,305 GBP2022-12-31
72,516 GBP2021-12-31
Between one and five year
420,400 GBP2022-12-31
120,234 GBP2021-12-31
All periods
592,705 GBP2022-12-31
192,750 GBP2021-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
39,177 GBP2022-12-31
19,223 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
39,177 GBP2022-12-31
19,223 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,000 shares2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-819,947 GBP2022-01-01 ~ 2022-12-31