Turnover/Revenue
3,444,887 GBP2022-01-01 ~ 2022-12-31
3,084,656 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-1,411,416 GBP2022-01-01 ~ 2022-12-31
-1,154,346 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
2,033,471 GBP2022-01-01 ~ 2022-12-31
1,930,310 GBP2021-01-01 ~ 2021-12-31
Distribution Costs
-1,520,430 GBP2022-01-01 ~ 2022-12-31
-1,099,308 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-519,140 GBP2022-01-01 ~ 2022-12-31
-345,852 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
-6,099 GBP2022-01-01 ~ 2022-12-31
761,179 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
-158,085 GBP2022-01-01 ~ 2022-12-31
641,660 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
-126,955 GBP2022-01-01 ~ 2022-12-31
345,657 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
-471,807 GBP2022-01-01 ~ 2022-12-31
345,657 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
7,000,000 GBP2022-12-31
6,832,989 GBP2021-12-31
Fixed Assets - Investments
101 GBP2022-12-31
101 GBP2021-12-31
Fixed Assets
7,000,101 GBP2022-12-31
6,833,090 GBP2021-12-31
Total Inventories
55,338 GBP2022-12-31
55,848 GBP2021-12-31
Debtors
476,790 GBP2022-12-31
909,765 GBP2021-12-31
Cash at bank and in hand
407,020 GBP2022-12-31
1,013,360 GBP2021-12-31
Current Assets
939,148 GBP2022-12-31
1,978,973 GBP2021-12-31
Net Current Assets/Liabilities
-2,403,378 GBP2022-12-31
-1,409,268 GBP2021-12-31
Total Assets Less Current Liabilities
4,596,723 GBP2022-12-31
5,423,822 GBP2021-12-31
Creditors
Non-current, Amounts falling due after one year
-3,426,333 GBP2022-12-31
-3,633,213 GBP2021-12-31
Net Assets/Liabilities
587,313 GBP2022-12-31
1,059,120 GBP2021-12-31
Equity
Called up share capital
539,885 GBP2022-12-31
539,885 GBP2021-12-31
539,885 GBP2020-12-31
Revaluation reserve
195,201 GBP2022-12-31
540,053 GBP2021-12-31
540,053 GBP2020-12-31
Retained earnings (accumulated losses)
-147,773 GBP2022-12-31
-20,818 GBP2021-12-31
-366,475 GBP2020-12-31
Equity
587,313 GBP2022-12-31
1,059,120 GBP2021-12-31
713,463 GBP2020-12-31
Profit/Loss
Retained earnings (accumulated losses)
-126,955 GBP2022-01-01 ~ 2022-12-31
345,657 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-126,955 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
230,689 GBP2022-01-01 ~ 2022-12-31
192,841 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
1,399,708 GBP2022-01-01 ~ 2022-12-31
1,136,047 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
84,714 GBP2022-01-01 ~ 2022-12-31
38,218 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
1,510,693 GBP2022-01-01 ~ 2022-12-31
1,197,034 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
832022-01-01 ~ 2022-12-31
792021-01-01 ~ 2021-12-31
Director Remuneration
125,285 GBP2022-01-01 ~ 2022-12-31
87,497 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
7,150 GBP2022-01-01 ~ 2022-12-31
6,500 GBP2021-01-01 ~ 2021-12-31
Interest Payable/Similar Charges (Finance Costs)
151,986 GBP2022-01-01 ~ 2022-12-31
119,519 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-36,351 GBP2022-01-01 ~ 2022-12-31
236,742 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
-30,036 GBP2022-01-01 ~ 2022-12-31
121,915 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
206,187 GBP2022-12-31
154,714 GBP2021-12-31
Deferred Tax Liabilities
583,077 GBP2022-12-31
731,489 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
6,138,362 GBP2022-12-31
6,188,597 GBP2021-12-31
Tools/Equipment for furniture and fittings
4,139,887 GBP2022-12-31
3,691,952 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
10,278,249 GBP2022-12-31
9,880,549 GBP2021-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
Land and buildings
-456,913 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
-456,913 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Disposals
Land and buildings
-2,822 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Disposals
-2,822 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Tools/Equipment for furniture and fittings
3,278,249 GBP2022-12-31
3,047,560 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,278,249 GBP2022-12-31
3,047,560 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Tools/Equipment for furniture and fittings
230,689 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
230,689 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Land and buildings
6,138,362 GBP2022-12-31
6,188,597 GBP2021-12-31
Tools/Equipment for furniture and fittings
861,638 GBP2022-12-31
644,392 GBP2021-12-31
Investments in Subsidiaries
101 GBP2022-12-31
101 GBP2021-12-31
Cost valuation
101 GBP2021-12-31
Other types of inventories not specified separately
55,338 GBP2022-12-31
55,848 GBP2021-12-31
Trade Debtors/Trade Receivables
325,003 GBP2022-12-31
765,101 GBP2021-12-31
Amounts Owed By Related Parties
133,299 GBP2022-12-31
132,457 GBP2021-12-31
Other Debtors
10,633 GBP2021-12-31
Prepayments
18,488 GBP2022-12-31
1,574 GBP2021-12-31
Debtors
Current
476,790 GBP2022-12-31
909,765 GBP2021-12-31
Cash and Cash Equivalents
407,020 GBP2022-12-31
1,013,360 GBP2021-12-31
Total Borrowings
Current, Amounts falling due within one year
262,233 GBP2021-12-31
Trade Creditors/Trade Payables
174,253 GBP2022-12-31
125,425 GBP2021-12-31
Amounts Owed to Related Parties
1,923,915 GBP2022-12-31
1,296,442 GBP2021-12-31
Taxation/Social Security Payable
90,770 GBP2022-12-31
22,173 GBP2021-12-31
Other Creditors
16,504 GBP2022-12-31
261,242 GBP2021-12-31
Total Borrowings
Non-current, Amounts falling due after one year
3,426,333 GBP2022-12-31
3,633,213 GBP2021-12-31
Bank Borrowings
Current
240,000 GBP2022-12-31
240,000 GBP2021-12-31
Total Borrowings
Current
241,434 GBP2022-12-31
262,233 GBP2021-12-31
Bank Borrowings
Non-current
3,426,333 GBP2022-12-31
3,631,333 GBP2021-12-31
Total Borrowings
Non-current
3,426,333 GBP2022-12-31
3,633,213 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
1,434 GBP2022-12-31
22,233 GBP2021-12-31
Minimum gross finance lease payments owing
1,434 GBP2022-12-31
24,113 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
583,077 GBP2022-12-31
731,489 GBP2021-12-31
Par Value of Share
Class 1 ordinary share
12022-01-01 ~ 2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
257,885 shares2022-12-31
257,885 shares2021-12-31
Par Value of Share
Class 2 ordinary share
12022-01-01 ~ 2022-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
282,000 shares2022-12-31
282,000 shares2021-12-31
Number of Shares Issued (Fully Paid)
539,885 shares2022-12-31
539,885 shares2021-12-31
Nominal value of allotted share capital
539,885 GBP2022-01-01 ~ 2022-12-31
539,885 GBP2021-01-01 ~ 2021-12-31