Par Value of Share
Class 1 ordinary share
12022-01-01 ~ 2022-12-31
Turnover/Revenue
7,398,295 GBP2022-01-01 ~ 2022-12-31
6,390,322 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
5,223,190 GBP2022-01-01 ~ 2022-12-31
4,480,379 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
2,175,105 GBP2022-01-01 ~ 2022-12-31
1,909,943 GBP2021-01-01 ~ 2021-12-31
Distribution Costs
242,190 GBP2022-01-01 ~ 2022-12-31
221,616 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
1,270,474 GBP2022-01-01 ~ 2022-12-31
1,306,363 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
670,796 GBP2022-01-01 ~ 2022-12-31
403,722 GBP2021-01-01 ~ 2021-12-31
Interest Payable/Similar Charges (Finance Costs)
56,912 GBP2022-01-01 ~ 2022-12-31
64,097 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
613,884 GBP2022-01-01 ~ 2022-12-31
339,625 GBP2021-01-01 ~ 2021-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
150,852 GBP2022-01-01 ~ 2022-12-31
110,217 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
463,032 GBP2022-01-01 ~ 2022-12-31
229,408 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
463,032 GBP2022-01-01 ~ 2022-12-31
229,408 GBP2021-01-01 ~ 2021-12-31
Fixed Assets
2,090,963 GBP2022-12-31
2,142,446 GBP2021-12-31
Total Inventories
311,333 GBP2022-12-31
324,876 GBP2021-12-31
Debtors
1,414,225 GBP2022-12-31
1,087,089 GBP2021-12-31
Cash at bank and in hand
510,277 GBP2022-12-31
319,113 GBP2021-12-31
Current Assets
2,235,835 GBP2022-12-31
1,731,078 GBP2021-12-31
Creditors
Current
1,626,356 GBP2022-12-31
1,449,951 GBP2021-12-31
Net Current Assets/Liabilities
609,479 GBP2022-12-31
281,127 GBP2021-12-31
Total Assets Less Current Liabilities
2,700,442 GBP2022-12-31
2,423,573 GBP2021-12-31
Net Assets/Liabilities
1,478,254 GBP2022-12-31
1,015,222 GBP2021-12-31
Equity
Called up share capital
2,066 GBP2022-12-31
2,066 GBP2021-12-31
2,066 GBP2020-12-31
Share premium
19,824 GBP2022-12-31
19,824 GBP2021-12-31
19,824 GBP2020-12-31
Capital redemption reserve
45,298 GBP2022-12-31
45,298 GBP2021-12-31
45,298 GBP2020-12-31
Retained earnings (accumulated losses)
1,411,066 GBP2022-12-31
948,034 GBP2021-12-31
718,626 GBP2020-12-31
Equity
1,478,254 GBP2022-12-31
1,015,222 GBP2021-12-31
785,814 GBP2020-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
463,032 GBP2022-01-01 ~ 2022-12-31
229,408 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
122,741 GBP2022-01-01 ~ 2022-12-31
116,769 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
32,426 GBP2022-01-01 ~ 2022-12-31
27,107 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
1,513,664 GBP2022-01-01 ~ 2022-12-31
1,478,386 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
502022-01-01 ~ 2022-12-31
442021-01-01 ~ 2021-12-31
Current Tax for the Period
133,914 GBP2022-01-01 ~ 2022-12-31
76,601 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
19 GBP2022-01-01 ~ 2022-12-31
19 GBP2021-01-01 ~ 2021-12-31
Trade Debtors/Trade Receivables
Current
1,344,777 GBP2022-12-31
1,034,619 GBP2021-12-31
Other Debtors
Current
69,448 GBP2022-12-31
52,470 GBP2021-12-31
Debtors
Current
1,414,225 GBP2022-12-31
1,087,089 GBP2021-12-31
Bank Borrowings/Overdrafts
Current
140,047 GBP2022-12-31
134,417 GBP2021-12-31
Trade Creditors/Trade Payables
Current
940,252 GBP2022-12-31
788,863 GBP2021-12-31
Amounts owed to group undertakings
Current
231,596 GBP2022-12-31
166,596 GBP2021-12-31
Corporation Tax Payable
Current
62,402 GBP2021-12-31
Taxation/Social Security Payable
Current
36,930 GBP2022-12-31
32,601 GBP2021-12-31
Other Creditors
Current
2,092 GBP2022-12-31
1,238 GBP2021-12-31
Accrued Liabilities
Current
105,046 GBP2022-12-31
132,147 GBP2021-12-31
Bank Borrowings
Non-current
183,172 GBP2022-12-31
323,177 GBP2021-12-31
Amounts owed to group undertakings
Non-current
500,000 GBP2022-12-31
600,000 GBP2021-12-31
Bank Borrowings
Current, Amounts falling due within one year
140,047 GBP2022-12-31
134,417 GBP2021-12-31
Non-current, Between one and two years
183,172 GBP2022-12-31
323,177 GBP2021-12-31
Secured
323,219 GBP2022-12-31
457,594 GBP2021-12-31
Deferred Tax Liabilities
160,403 GBP2022-12-31
160,128 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
160,403 GBP2022-12-31
160,128 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,066 shares2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
463,032 GBP2022-01-01 ~ 2022-12-31