Par Value of Share
Class 1 ordinary share
02022-01-01 ~ 2022-12-31
Class 2 ordinary share
02022-01-01 ~ 2022-12-31
Turnover/Revenue
16,177,837 GBP2022-01-01 ~ 2022-12-31
6,595,090 GBP2021-06-01 ~ 2021-12-31
Cost of Sales
12,078,218 GBP2022-01-01 ~ 2022-12-31
4,999,607 GBP2021-06-01 ~ 2021-12-31
Gross Profit/Loss
4,099,619 GBP2022-01-01 ~ 2022-12-31
1,595,483 GBP2021-06-01 ~ 2021-12-31
Administrative Expenses
2,200,287 GBP2022-01-01 ~ 2022-12-31
1,272,135 GBP2021-06-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
1,910,752 GBP2022-01-01 ~ 2022-12-31
323,348 GBP2021-06-01 ~ 2021-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
387,558 GBP2022-01-01 ~ 2022-12-31
96,176 GBP2021-06-01 ~ 2021-12-31
Profit/Loss
1,523,194 GBP2022-01-01 ~ 2022-12-31
227,172 GBP2021-06-01 ~ 2021-12-31
Property, Plant & Equipment
40,373 GBP2022-12-31
49,886 GBP2021-12-31
Debtors
2,980,447 GBP2022-12-31
1,563,154 GBP2021-12-31
Cash at bank and in hand
2,003,924 GBP2022-12-31
3,032,864 GBP2021-12-31
Current Assets
4,984,371 GBP2022-12-31
4,596,018 GBP2021-12-31
Creditors
Current
3,309,537 GBP2022-12-31
3,393,259 GBP2021-12-31
Net Current Assets/Liabilities
1,674,834 GBP2022-12-31
1,202,759 GBP2021-12-31
Total Assets Less Current Liabilities
1,715,207 GBP2022-12-31
1,252,645 GBP2021-12-31
Net Assets/Liabilities
1,712,401 GBP2022-12-31
1,252,204 GBP2021-12-31
Equity
Called up share capital
5 GBP2022-12-31
5 GBP2021-12-31
5 GBP2021-05-31
Capital redemption reserve
1 GBP2022-12-31
1 GBP2021-12-31
1 GBP2021-05-31
Retained earnings (accumulated losses)
1,712,395 GBP2022-12-31
1,252,198 GBP2021-12-31
1,061,817 GBP2021-05-31
Equity
1,712,401 GBP2022-12-31
1,252,204 GBP2021-12-31
1,061,823 GBP2021-05-31
Dividends Paid
Retained earnings (accumulated losses)
-1,062,997 GBP2022-01-01 ~ 2022-12-31
-36,791 GBP2021-06-01 ~ 2021-12-31
Dividends Paid
-1,062,997 GBP2022-01-01 ~ 2022-12-31
-36,791 GBP2021-06-01 ~ 2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,523,194 GBP2022-01-01 ~ 2022-12-31
227,172 GBP2021-06-01 ~ 2021-12-31
Comprehensive Income/Expense
1,523,194 GBP2022-01-01 ~ 2022-12-31
227,172 GBP2021-06-01 ~ 2021-12-31
Wages/Salaries
3,556,189 GBP2022-01-01 ~ 2022-12-31
1,976,417 GBP2021-06-01 ~ 2021-12-31
Social Security Costs
404,020 GBP2022-01-01 ~ 2022-12-31
202,748 GBP2021-06-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
77,409 GBP2022-01-01 ~ 2022-12-31
42,564 GBP2021-06-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
4,037,618 GBP2022-01-01 ~ 2022-12-31
2,221,729 GBP2021-06-01 ~ 2021-12-31
Average Number of Employees
882022-01-01 ~ 2022-12-31
912021-06-01 ~ 2021-12-31
Director Remuneration
8,700 GBP2022-01-01 ~ 2022-12-31
5,075 GBP2021-06-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
14,862 GBP2022-01-01 ~ 2022-12-31
8,910 GBP2021-06-01 ~ 2021-12-31
Audit Fees/Expenses
11,800 GBP2022-01-01 ~ 2022-12-31
5,000 GBP2021-06-01 ~ 2021-12-31
Current Tax for the Period
385,193 GBP2022-01-01 ~ 2022-12-31
96,802 GBP2021-06-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
363,043 GBP2022-01-01 ~ 2022-12-31
61,436 GBP2021-06-01 ~ 2021-12-31
Dividends Paid on Shares
1,062,997 GBP2022-01-01 ~ 2022-12-31
36,791 GBP2021-06-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
5,337 GBP2022-12-31
2,300 GBP2021-12-31
Motor vehicles
133,756 GBP2022-12-31
169,603 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
147,307 GBP2022-12-31
171,903 GBP2021-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-35,847 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Disposals
-35,847 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
8,214 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
2,446 GBP2022-12-31
675 GBP2021-12-31
Motor vehicles
103,010 GBP2022-12-31
121,342 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
106,934 GBP2022-12-31
122,017 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
1,478 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
1,771 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
11,613 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
14,862 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-29,945 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-29,945 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,478 GBP2022-12-31
Property, Plant & Equipment
Plant and equipment
6,736 GBP2022-12-31
Furniture and fittings
2,891 GBP2022-12-31
1,625 GBP2021-12-31
Motor vehicles
30,746 GBP2022-12-31
48,261 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
2,231,149 GBP2022-12-31
1,563,154 GBP2021-12-31
Other Debtors
Current
3,369 GBP2022-12-31
Debtors
Amounts falling due within one year, Current
2,980,447 GBP2022-12-31
1,563,154 GBP2021-12-31
Trade Creditors/Trade Payables
Current
2,180,200 GBP2022-12-31
1,490,657 GBP2021-12-31
Amounts owed to group undertakings
Current
623,959 GBP2021-12-31
Corporation Tax Payable
Current
131,414 GBP2022-12-31
322,594 GBP2021-12-31
Other Taxation & Social Security Payable
Current
164,427 GBP2022-12-31
103,993 GBP2021-12-31
Other Creditors
Current
22,353 GBP2022-12-31
17,588 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
564,810 GBP2022-12-31
341,810 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
74,952 GBP2022-12-31
79,723 GBP2021-12-31
Between one and five year
36,651 GBP2022-12-31
105,073 GBP2021-12-31
All periods
111,603 GBP2022-12-31
184,796 GBP2021-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
2,806 GBP2022-12-31
441 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
2,806 GBP2022-12-31
441 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
450 shares2022-12-31
Class 2 ordinary share
50 shares2022-12-31