Par Value of Share
Class 1 ordinary share
12021-01-01 ~ 2021-12-31
Turnover/Revenue
18,030,215 GBP2021-01-01 ~ 2021-12-31
16,472,993 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
10,042,889 GBP2021-01-01 ~ 2021-12-31
10,536,398 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
7,987,326 GBP2021-01-01 ~ 2021-12-31
5,936,595 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
7,286,838 GBP2021-01-01 ~ 2021-12-31
6,795,624 GBP2020-01-01 ~ 2020-12-31
Operating Profit/Loss
901,424 GBP2021-01-01 ~ 2021-12-31
383,984 GBP2020-01-01 ~ 2020-12-31
Other Interest Receivable/Similar Income (Finance Income)
6,627 GBP2021-01-01 ~ 2021-12-31
9,405 GBP2020-01-01 ~ 2020-12-31
Interest Payable/Similar Charges (Finance Costs)
434 GBP2021-01-01 ~ 2021-12-31
625 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
907,617 GBP2021-01-01 ~ 2021-12-31
145,800 GBP2020-01-01 ~ 2020-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
332,134 GBP2021-01-01 ~ 2021-12-31
-114,744 GBP2020-01-01 ~ 2020-12-31
Profit/Loss
575,483 GBP2021-01-01 ~ 2021-12-31
260,544 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
575,483 GBP2021-01-01 ~ 2021-12-31
260,544 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment
9,657,842 GBP2021-12-31
9,005,313 GBP2020-12-31
Fixed Assets - Investments
75 GBP2021-12-31
75 GBP2020-12-31
Fixed Assets
9,657,917 GBP2021-12-31
9,005,388 GBP2020-12-31
Total Inventories
10,989,026 GBP2021-12-31
11,327,493 GBP2020-12-31
Debtors
2,345,552 GBP2021-12-31
2,107,810 GBP2020-12-31
Cash at bank and in hand
5,058,793 GBP2021-12-31
6,400,418 GBP2020-12-31
Current Assets
18,393,371 GBP2021-12-31
19,835,721 GBP2020-12-31
Creditors
Current
6,257,784 GBP2021-12-31
7,816,116 GBP2020-12-31
Net Current Assets/Liabilities
12,135,587 GBP2021-12-31
12,019,605 GBP2020-12-31
Total Assets Less Current Liabilities
21,793,504 GBP2021-12-31
21,024,993 GBP2020-12-31
Net Assets/Liabilities
20,869,405 GBP2021-12-31
20,443,143 GBP2020-12-31
Equity
Called up share capital
31,768 GBP2021-12-31
31,768 GBP2020-12-31
31,768 GBP2019-12-31
Capital redemption reserve
34,004 GBP2021-12-31
34,004 GBP2020-12-31
34,004 GBP2019-12-31
Retained earnings (accumulated losses)
6,666,014 GBP2021-12-31
6,239,752 GBP2020-12-31
5,979,208 GBP2019-12-31
Equity
20,869,405 GBP2021-12-31
20,443,143 GBP2020-12-31
20,182,599 GBP2019-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
575,483 GBP2021-01-01 ~ 2021-12-31
260,544 GBP2020-01-01 ~ 2020-12-31
Dividends Paid
Retained earnings (accumulated losses)
-149,221 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
-149,221 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
5,416,028 GBP2021-01-01 ~ 2021-12-31
5,344,371 GBP2020-01-01 ~ 2020-12-31
Social Security Costs
522,161 GBP2021-01-01 ~ 2021-12-31
503,651 GBP2020-01-01 ~ 2020-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
304,652 GBP2021-01-01 ~ 2021-12-31
220,210 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
6,242,841 GBP2021-01-01 ~ 2021-12-31
6,068,232 GBP2020-01-01 ~ 2020-12-31
Average Number of Employees
1912021-01-01 ~ 2021-12-31
2202020-01-01 ~ 2020-12-31
Director Remuneration
592,212 GBP2021-01-01 ~ 2021-12-31
530,877 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
961,438 GBP2021-01-01 ~ 2021-12-31
931,014 GBP2020-01-01 ~ 2020-12-31
Audit Fees/Expenses
15,000 GBP2021-01-01 ~ 2021-12-31
15,000 GBP2020-01-01 ~ 2020-12-31
Current Tax for the Period
56,567 GBP2021-01-01 ~ 2021-12-31
-63,147 GBP2020-01-01 ~ 2020-12-31
Tax Expense/Credit at Applicable Tax Rate
172,447 GBP2021-01-01 ~ 2021-12-31
27,702 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
5,793,484 GBP2021-12-31
5,723,617 GBP2020-12-31
Plant and equipment
12,666,857 GBP2021-12-31
12,648,151 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
18,653,941 GBP2021-12-31
18,565,368 GBP2020-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-1,590,092 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Disposals
-1,590,092 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
824,959 GBP2021-12-31
709,751 GBP2020-12-31
Plant and equipment
8,115,210 GBP2021-12-31
8,807,281 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
8,996,099 GBP2021-12-31
9,560,055 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
115,208 GBP2021-01-01 ~ 2021-12-31
Plant and equipment
833,323 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
961,438 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-1,525,394 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-1,525,394 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Land and buildings
4,968,525 GBP2021-12-31
5,013,866 GBP2020-12-31
Plant and equipment
4,551,647 GBP2021-12-31
3,840,870 GBP2020-12-31
Investments in Group Undertakings
Cost valuation
75 GBP2020-12-31
Investments in Group Undertakings
75 GBP2021-12-31
75 GBP2020-12-31
Raw Materials
5,582,454 GBP2021-12-31
4,677,378 GBP2020-12-31
Value of work in progress
414,535 GBP2021-12-31
586,855 GBP2020-12-31
Finished Goods
4,923,438 GBP2021-12-31
5,985,411 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
1,656,184 GBP2021-12-31
1,298,613 GBP2020-12-31
Amounts Owed by Group Undertakings
Current
191,859 GBP2021-12-31
187,061 GBP2020-12-31
Other Debtors
Current
93,317 GBP2021-12-31
252,717 GBP2020-12-31
Prepayments/Accrued Income
Current
404,192 GBP2021-12-31
369,419 GBP2020-12-31
Debtors
Amounts falling due within one year, Current
2,345,552 GBP2021-12-31
2,107,810 GBP2020-12-31
Bank Borrowings/Overdrafts
Current
2,000,000 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Current
32,175 GBP2020-12-31
Trade Creditors/Trade Payables
Current
1,708,732 GBP2021-12-31
1,186,835 GBP2020-12-31
Amounts owed to group undertakings
Current
3,413,392 GBP2021-12-31
3,446,562 GBP2020-12-31
Corporation Tax Payable
Current
56,567 GBP2021-12-31
85,159 GBP2020-12-31
Other Taxation & Social Security Payable
Current
134,290 GBP2021-12-31
108,224 GBP2020-12-31
Other Creditors
Current
184,414 GBP2021-12-31
251,252 GBP2020-12-31
Accrued Liabilities/Deferred Income
Current
707,490 GBP2021-12-31
562,074 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
64,537 GBP2021-12-31
85,385 GBP2020-12-31
Between one and five year
237,332 GBP2021-12-31
242,536 GBP2020-12-31
More than five year
342,624 GBP2021-12-31
401,957 GBP2020-12-31
All periods
644,493 GBP2021-12-31
729,878 GBP2020-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
682,417 GBP2021-12-31
406,850 GBP2020-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
31,768 shares2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
575,483 GBP2021-01-01 ~ 2021-12-31