Par Value of Share
Class 1 ordinary share
12022-01-01 ~ 2022-12-31
Turnover/Revenue
41,338,999 GBP2022-01-01 ~ 2022-12-31
34,958,965 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-28,903,160 GBP2022-01-01 ~ 2022-12-31
-23,928,861 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
12,435,839 GBP2022-01-01 ~ 2022-12-31
11,030,104 GBP2021-01-01 ~ 2021-12-31
Distribution Costs
-3,488,435 GBP2022-01-01 ~ 2022-12-31
-3,007,353 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-6,363,790 GBP2022-01-01 ~ 2022-12-31
-3,777,871 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
2,583,614 GBP2022-01-01 ~ 2022-12-31
4,312,309 GBP2021-01-01 ~ 2021-12-31
Interest Payable/Similar Charges (Finance Costs)
-285,677 GBP2022-01-01 ~ 2022-12-31
-171,459 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
2,297,937 GBP2022-01-01 ~ 2022-12-31
4,140,850 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
1,962,392 GBP2022-01-01 ~ 2022-12-31
2,603,368 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
1,962,392 GBP2022-01-01 ~ 2022-12-31
2,603,368 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
194,732 GBP2022-12-31
126,200 GBP2021-12-31
Property, Plant & Equipment
1,494,256 GBP2022-12-31
1,148,846 GBP2021-12-31
Fixed Assets
1,688,988 GBP2022-12-31
1,275,046 GBP2021-12-31
Total Inventories
6,502,133 GBP2022-12-31
4,973,203 GBP2021-12-31
Debtors
9,430,410 GBP2022-12-31
9,389,043 GBP2021-12-31
Cash at bank and in hand
119,789 GBP2022-12-31
761,862 GBP2021-12-31
Current Assets
16,052,332 GBP2022-12-31
15,124,108 GBP2021-12-31
Creditors
Current
13,840,775 GBP2022-12-31
14,367,759 GBP2021-12-31
Net Current Assets/Liabilities
2,211,557 GBP2022-12-31
756,349 GBP2021-12-31
Total Assets Less Current Liabilities
3,900,545 GBP2022-12-31
2,031,395 GBP2021-12-31
Creditors
Non-current
-76,458 GBP2022-12-31
-87,117 GBP2021-12-31
Net Assets/Liabilities
3,546,760 GBP2022-12-31
1,779,368 GBP2021-12-31
Equity
Called up share capital
1,070,000 GBP2022-12-31
1,070,000 GBP2021-12-31
1,070,000 GBP2020-12-31
Retained earnings (accumulated losses)
2,476,760 GBP2022-12-31
709,368 GBP2021-12-31
4,406,000 GBP2020-12-31
Equity
3,546,760 GBP2022-12-31
1,779,368 GBP2021-12-31
5,476,000 GBP2020-12-31
Dividends Paid
Retained earnings (accumulated losses)
-195,000 GBP2022-01-01 ~ 2022-12-31
-6,300,000 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
-195,000 GBP2022-01-01 ~ 2022-12-31
-6,300,000 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,962,392 GBP2022-01-01 ~ 2022-12-31
2,603,368 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
3,410,882 GBP2022-01-01 ~ 2022-12-31
2,126,798 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
307,204 GBP2022-01-01 ~ 2022-12-31
245,757 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
163,409 GBP2022-01-01 ~ 2022-12-31
155,481 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
3,881,495 GBP2022-01-01 ~ 2022-12-31
2,528,036 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
1252022-01-01 ~ 2022-12-31
1142021-01-01 ~ 2021-12-31
Director Remuneration
4,741 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
434,647 GBP2022-01-01 ~ 2022-12-31
314,662 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
13,000 GBP2022-01-01 ~ 2022-12-31
11,500 GBP2021-01-01 ~ 2021-12-31
Current Tax for the Period
223,128 GBP2022-01-01 ~ 2022-12-31
1,445,351 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
436,608 GBP2022-01-01 ~ 2022-12-31
786,762 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Net goodwill
25,000 GBP2022-12-31
25,000 GBP2021-12-31
Patents/Trademarks/Licences/Concessions
390,902 GBP2022-12-31
244,186 GBP2021-12-31
Intangible Assets - Gross Cost
415,902 GBP2022-12-31
269,186 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
25,000 GBP2022-12-31
25,000 GBP2021-12-31
Patents/Trademarks/Licences/Concessions
196,170 GBP2022-12-31
117,986 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
221,170 GBP2022-12-31
142,986 GBP2021-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
78,184 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
78,184 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
194,732 GBP2022-12-31
126,200 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
96,228 GBP2021-12-31
Plant and equipment
1,841,436 GBP2022-12-31
1,245,520 GBP2021-12-31
Furniture and fittings
179,701 GBP2022-12-31
63,386 GBP2021-12-31
Computers
599,713 GBP2022-12-31
582,575 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
2,767,766 GBP2022-12-31
1,987,709 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
804,398 GBP2022-12-31
506,829 GBP2021-12-31
Furniture and fittings
61,044 GBP2022-12-31
46,924 GBP2021-12-31
Computers
311,308 GBP2022-12-31
203,057 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,273,510 GBP2022-12-31
838,863 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
297,569 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
14,120 GBP2022-01-01 ~ 2022-12-31
Computers
108,251 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
434,647 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Plant and equipment
1,037,038 GBP2022-12-31
738,691 GBP2021-12-31
Furniture and fittings
118,657 GBP2022-12-31
16,462 GBP2021-12-31
Computers
288,405 GBP2022-12-31
379,518 GBP2021-12-31
Land and buildings, Long leasehold
14,175 GBP2021-12-31
Raw Materials
2,070,236 GBP2022-12-31
1,695,485 GBP2021-12-31
Value of work in progress
270,662 GBP2022-12-31
287,839 GBP2021-12-31
Finished Goods
4,161,235 GBP2022-12-31
2,989,879 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
7,775,258 GBP2022-12-31
8,659,845 GBP2021-12-31
Other Debtors
Current
472,671 GBP2022-12-31
486,581 GBP2021-12-31
Prepayments/Accrued Income
Current
402,481 GBP2022-12-31
242,617 GBP2021-12-31
Debtors
Amounts falling due within one year, Current
9,430,410 GBP2022-12-31
9,389,043 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Current
52,001 GBP2022-12-31
40,316 GBP2021-12-31
Trade Creditors/Trade Payables
Current
5,954,545 GBP2022-12-31
6,549,160 GBP2021-12-31
Corporation Tax Payable
Current
245,557 GBP2022-12-31
458,309 GBP2021-12-31
Other Taxation & Social Security Payable
Current
76,795 GBP2022-12-31
62,393 GBP2021-12-31
Other Creditors
Current
1,021,539 GBP2022-12-31
999,805 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
183,632 GBP2022-12-31
725,750 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Non-current
76,458 GBP2022-12-31
87,117 GBP2021-12-31
hire purchase agreements
128,459 GBP2022-12-31
127,433 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
408,024 GBP2022-12-31
716,007 GBP2021-12-31
Between one and five year
1,215,696 GBP2022-12-31
1,053,080 GBP2021-12-31
More than five year
25,970 GBP2022-12-31
All periods
1,649,690 GBP2022-12-31
1,769,087 GBP2021-12-31
Total Borrowings
Secured
5,951,202 GBP2022-12-31
5,217,457 GBP2021-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
281,878 GBP2022-12-31
168,690 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
277,327 GBP2022-12-31
164,910 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,070,000 shares2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,962,392 GBP2022-01-01 ~ 2022-12-31