Par Value of Share
Class 1 ordinary share
02022-01-01 ~ 2022-12-31
Class 2 ordinary share
02022-01-01 ~ 2022-12-31
Class 3 ordinary share
02022-01-01 ~ 2022-12-31
Turnover/Revenue
11,804,620 GBP2022-01-01 ~ 2022-12-31
8,293,842 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-1,483,418 GBP2022-01-01 ~ 2022-12-31
-1,081,808 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
10,321,202 GBP2022-01-01 ~ 2022-12-31
7,212,034 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-9,130,810 GBP2022-01-01 ~ 2022-12-31
-6,017,485 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
1,190,392 GBP2022-01-01 ~ 2022-12-31
1,273,919 GBP2021-01-01 ~ 2021-12-31
Interest Payable/Similar Charges (Finance Costs)
-42 GBP2022-01-01 ~ 2022-12-31
-12 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
1,190,350 GBP2022-01-01 ~ 2022-12-31
1,273,907 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
1,001,538 GBP2022-01-01 ~ 2022-12-31
928,486 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
1,001,538 GBP2022-01-01 ~ 2022-12-31
928,486 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
194,421 GBP2022-12-31
241,741 GBP2021-12-31
Fixed Assets - Investments
583,518 GBP2022-12-31
181 GBP2021-12-31
Fixed Assets
777,939 GBP2022-12-31
241,922 GBP2021-12-31
Debtors
2,339,294 GBP2022-12-31
1,077,800 GBP2021-12-31
Cash at bank and in hand
4,810,055 GBP2022-12-31
5,346,460 GBP2021-12-31
Current Assets
7,149,349 GBP2022-12-31
6,424,260 GBP2021-12-31
Creditors
Current
6,018,409 GBP2022-12-31
2,249,039 GBP2021-12-31
Net Current Assets/Liabilities
1,130,940 GBP2022-12-31
4,175,221 GBP2021-12-31
Total Assets Less Current Liabilities
1,908,879 GBP2022-12-31
4,417,143 GBP2021-12-31
Net Assets/Liabilities
1,870,105 GBP2022-12-31
4,368,567 GBP2021-12-31
Equity
Called up share capital
117,300 GBP2022-12-31
117,300 GBP2021-12-31
117,300 GBP2020-12-31
Capital redemption reserve
64,414 GBP2022-12-31
64,414 GBP2021-12-31
64,414 GBP2020-12-31
Retained earnings (accumulated losses)
1,688,391 GBP2022-12-31
4,186,853 GBP2021-12-31
3,258,367 GBP2020-12-31
Equity
1,870,105 GBP2022-12-31
4,368,567 GBP2021-12-31
3,440,081 GBP2020-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,001,538 GBP2022-01-01 ~ 2022-12-31
928,486 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-3,500,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-3,500,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
4,776,342 GBP2022-01-01 ~ 2022-12-31
3,261,144 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
509,924 GBP2022-01-01 ~ 2022-12-31
333,108 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
174,005 GBP2022-01-01 ~ 2022-12-31
118,198 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
5,460,271 GBP2022-01-01 ~ 2022-12-31
3,712,450 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
1022022-01-01 ~ 2022-12-31
702021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
113,639 GBP2022-01-01 ~ 2022-12-31
145,046 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
30,000 GBP2022-01-01 ~ 2022-12-31
25,000 GBP2021-01-01 ~ 2021-12-31
Current Tax for the Period
231,975 GBP2022-01-01 ~ 2022-12-31
296,845 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
226,167 GBP2022-01-01 ~ 2022-12-31
242,042 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,303,739 GBP2022-12-31
1,353,314 GBP2021-12-31
Furniture and fittings
193,856 GBP2022-12-31
193,051 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
1,497,595 GBP2022-12-31
1,547,452 GBP2021-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-115,144 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Disposals
-116,231 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,124,850 GBP2022-12-31
1,138,493 GBP2021-12-31
Furniture and fittings
178,324 GBP2022-12-31
166,131 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,303,174 GBP2022-12-31
1,305,711 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
101,446 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
12,193 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
113,639 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-115,089 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-116,176 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Plant and equipment
178,889 GBP2022-12-31
214,821 GBP2021-12-31
Furniture and fittings
15,532 GBP2022-12-31
26,920 GBP2021-12-31
Investments in Group Undertakings
Cost valuation
583,518 GBP2022-12-31
181 GBP2021-12-31
Additions to investments
583,337 GBP2022-12-31
Investments in Group Undertakings
583,518 GBP2022-12-31
181 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
338,143 GBP2022-12-31
264,429 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
1,541,335 GBP2022-12-31
521,196 GBP2021-12-31
Other Debtors
Current
14,233 GBP2022-12-31
22,029 GBP2021-12-31
Amount of corporation tax that is recoverable
Current
87,483 GBP2022-12-31
Prepayments/Accrued Income
Current
358,100 GBP2022-12-31
270,146 GBP2021-12-31
Debtors
Amounts falling due within one year, Current
2,339,294 GBP2022-12-31
1,077,800 GBP2021-12-31
Trade Creditors/Trade Payables
Current
345,949 GBP2022-12-31
350,958 GBP2021-12-31
Amounts owed to group undertakings
Current
3,779,241 GBP2022-12-31
44,325 GBP2021-12-31
Corporation Tax Payable
Current
69,932 GBP2021-12-31
Other Taxation & Social Security Payable
Current
179,672 GBP2022-12-31
Other Creditors
Current
233,662 GBP2022-12-31
241,032 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
1,357,874 GBP2022-12-31
1,153,434 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
75,680 GBP2022-12-31
75,680 GBP2021-12-31
Between one and five year
50,453 GBP2022-12-31
50,453 GBP2021-12-31
All periods
126,133 GBP2022-12-31
126,133 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
38,774 GBP2022-12-31
48,576 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
410,609 shares2022-12-31
Class 2 ordinary share
3,993,659 shares2022-12-31
Class 3 ordinary share
2,447,722 shares2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,001,538 GBP2022-01-01 ~ 2022-12-31