(expand)Turnover/Revenue
16,995,762 GBP2020-01-01 ~ 2020-12-31
17,034,304 GBP2019-01-01 ~ 2019-12-31
Cost of Sales
-8,525,088 GBP2020-01-01 ~ 2020-12-31
-8,041,867 GBP2019-01-01 ~ 2019-12-31
Gross Profit/Loss
8,470,674 GBP2020-01-01 ~ 2020-12-31
8,992,437 GBP2019-01-01 ~ 2019-12-31
Distribution Costs
-2,250,238 GBP2020-01-01 ~ 2020-12-31
-2,761,987 GBP2019-01-01 ~ 2019-12-31
Administrative Expenses
-5,532,715 GBP2020-01-01 ~ 2020-12-31
-5,569,893 GBP2019-01-01 ~ 2019-12-31
Operating Profit/Loss
687,721 GBP2020-01-01 ~ 2020-12-31
660,557 GBP2019-01-01 ~ 2019-12-31
Other Interest Receivable/Similar Income (Finance Income)
26,234 GBP2020-01-01 ~ 2020-12-31
25,847 GBP2019-01-01 ~ 2019-12-31
Profit/Loss on Ordinary Activities Before Tax
643,341 GBP2020-01-01 ~ 2020-12-31
601,395 GBP2019-01-01 ~ 2019-12-31
Profit/Loss
442,344 GBP2020-01-01 ~ 2020-12-31
611,446 GBP2019-01-01 ~ 2019-12-31
Comprehensive Income/Expense
442,344 GBP2020-01-01 ~ 2020-12-31
611,446 GBP2019-01-01 ~ 2019-12-31
Property, Plant & Equipment
8,441,947 GBP2020-12-31
9,065,895 GBP2019-12-31
Fixed Assets
8,441,947 GBP2020-12-31
9,065,895 GBP2019-12-31
Total Inventories
1,505,410 GBP2020-12-31
1,608,657 GBP2019-12-31
Debtors
Non-current
29,939 GBP2020-12-31
29,875 GBP2019-12-31
Current
5,876,671 GBP2020-12-31
4,950,374 GBP2019-12-31
Cash at bank and in hand
540,040 GBP2020-12-31
7,601 GBP2019-12-31
Current Assets
7,952,060 GBP2020-12-31
6,596,507 GBP2019-12-31
Creditors
Current, Amounts falling due within one year
-3,648,433 GBP2020-12-31
-3,084,557 GBP2019-12-31
Net Current Assets/Liabilities
4,303,627 GBP2020-12-31
3,511,950 GBP2019-12-31
Total Assets Less Current Liabilities
12,745,574 GBP2020-12-31
12,577,845 GBP2019-12-31
Creditors
Non-current, Amounts falling due after one year
-1,085,942 GBP2020-12-31
-1,199,310 GBP2019-12-31
Net Assets/Liabilities
11,117,452 GBP2020-12-31
11,005,108 GBP2019-12-31
Equity
Called up share capital
25,000 GBP2020-12-31
25,000 GBP2019-12-31
25,000 GBP2019-01-01
Revaluation reserve
1,117,915 GBP2020-12-31
1,163,745 GBP2019-12-31
1,209,575 GBP2019-01-01
Retained earnings (accumulated losses)
9,974,537 GBP2020-12-31
9,816,363 GBP2019-12-31
10,164,420 GBP2019-01-01
Equity
11,117,452 GBP2020-12-31
11,005,108 GBP2019-12-31
11,398,995 GBP2019-01-01
Profit/Loss
Retained earnings (accumulated losses)
442,344 GBP2020-01-01 ~ 2020-12-31
611,446 GBP2019-01-01 ~ 2019-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
488,174 GBP2020-01-01 ~ 2020-12-31
657,276 GBP2019-01-01 ~ 2019-12-31
Dividends Paid
Retained earnings (accumulated losses)
-330,000 GBP2020-01-01 ~ 2020-12-31
-1,005,333 GBP2019-01-01 ~ 2019-12-31
Dividends Paid
-330,000 GBP2020-01-01 ~ 2020-12-31
-1,005,333 GBP2019-01-01 ~ 2019-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-330,000 GBP2020-01-01 ~ 2020-12-31
-1,005,333 GBP2019-01-01 ~ 2019-12-31
Equity - Income/Expense Recognised Directly
-330,000 GBP2020-01-01 ~ 2020-12-31
-1,005,333 GBP2019-01-01 ~ 2019-12-31
Property, Plant & Equipment - Depreciation Expense
1,356,611 GBP2020-01-01 ~ 2020-12-31
1,344,170 GBP2019-01-01 ~ 2019-12-31
Cash and Cash Equivalents
-460,178 GBP2020-12-31
-1,087,791 GBP2019-12-31
-1,475,571 GBP2019-01-01
Bank Overdrafts
-1,000,218 GBP2020-12-31
-1,095,392 GBP2019-12-31
Wages/Salaries
6,006,504 GBP2020-01-01 ~ 2020-12-31
6,251,522 GBP2019-01-01 ~ 2019-12-31
Social Security Costs
521,908 GBP2020-01-01 ~ 2020-12-31
630,637 GBP2019-01-01 ~ 2019-12-31
Staff Costs/Employee Benefits Expense
6,727,733 GBP2020-01-01 ~ 2020-12-31
7,157,242 GBP2019-01-01 ~ 2019-12-31
Director Remuneration
541,545 GBP2020-01-01 ~ 2020-12-31
427,425 GBP2019-01-01 ~ 2019-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
168,753 GBP2020-01-01 ~ 2020-12-31
-10,051 GBP2019-01-01 ~ 2019-12-31
Tax Expense/Credit at Applicable Tax Rate
122,235 GBP2020-01-01 ~ 2020-12-31
114,265 GBP2019-01-01 ~ 2019-12-31
Dividends Paid on Shares
330,000 GBP2020-01-01 ~ 2020-12-31
1,005,333 GBP2019-01-01 ~ 2019-12-31
Property, Plant & Equipment - Gross Cost
Buildings
4,800,000 GBP2020-12-31
4,800,000 GBP2019-12-31
Plant and equipment
10,271,492 GBP2020-12-31
10,257,162 GBP2019-12-31
Furniture and fittings
1,558,153 GBP2020-12-31
3,301,154 GBP2019-12-31
Property, Plant & Equipment - Gross Cost
17,406,745 GBP2020-12-31
19,848,954 GBP2019-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-477,331 GBP2020-01-01 ~ 2020-12-31
Furniture and fittings
-1,957,758 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Other Disposals
-3,187,217 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
6,709,021 GBP2019-12-31
Furniture and fittings
2,479,042 GBP2019-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
10,783,059 GBP2019-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
642,008 GBP2020-01-01 ~ 2020-12-31
Furniture and fittings, Owned/Freehold
359,594 GBP2020-01-01 ~ 2020-12-31
Owned/Freehold
1,266,057 GBP2020-01-01 ~ 2020-12-31
Plant and equipment, Under hire purchased contracts or finance leases
90,554 GBP2020-01-01 ~ 2020-12-31
Under hire purchased contracts or finance leases
90,554 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-477,046 GBP2020-01-01 ~ 2020-12-31
Furniture and fittings
-1,957,758 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-3,174,872 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
6,964,537 GBP2020-12-31
Furniture and fittings
880,878 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
8,964,798 GBP2020-12-31
Property, Plant & Equipment
Buildings
4,334,143 GBP2020-12-31
4,454,060 GBP2019-12-31
Plant and equipment
3,306,955 GBP2020-12-31
3,548,141 GBP2019-12-31
Furniture and fittings
677,275 GBP2020-12-31
822,112 GBP2019-12-31
Plant and equipment, Under hire purchased contracts or finance leases
440,131 GBP2020-12-31
530,684 GBP2019-12-31
Under hire purchased contracts or finance leases
440,131 GBP2020-12-31
532,791 GBP2019-12-31
Raw materials and consumables
500,720 GBP2020-12-31
600,431 GBP2019-12-31
Value of work in progress
72,231 GBP2020-12-31
44,529 GBP2019-12-31
Finished Goods/Goods for Resale
932,459 GBP2020-12-31
963,697 GBP2019-12-31
Trade Debtors/Trade Receivables
Current
3,496,260 GBP2020-12-31
2,855,797 GBP2019-12-31
Other Debtors
Current
2,256,959 GBP2020-12-31
1,866,929 GBP2019-12-31
Prepayments/Accrued Income
Current
123,452 GBP2020-12-31
227,648 GBP2019-12-31
Bank Overdrafts
Current
1,000,218 GBP2020-12-31
1,095,392 GBP2019-12-31
Bank Borrowings
Current
51,318 GBP2020-12-31
197,434 GBP2019-12-31
Other Remaining Borrowings
Current
60,000 GBP2019-12-31
Trade Creditors/Trade Payables
Current
532,847 GBP2020-12-31
808,796 GBP2019-12-31
Corporation Tax Payable
Current
42,296 GBP2020-12-31
Taxation/Social Security Payable
Current
314,242 GBP2020-12-31
391,899 GBP2019-12-31
Finance Lease Liabilities - Total Present Value
Current
310,775 GBP2020-12-31
380,025 GBP2019-12-31
Other Creditors
Current
1,283,726 GBP2020-12-31
28,275 GBP2019-12-31
Accrued Liabilities/Deferred Income
Current
113,011 GBP2020-12-31
122,736 GBP2019-12-31
Creditors
Current
3,648,433 GBP2020-12-31
3,084,557 GBP2019-12-31
Bank Borrowings
Non-current
906,831 GBP2020-12-31
665,322 GBP2019-12-31
Other Remaining Borrowings
Non-current
240,000 GBP2019-12-31
Finance Lease Liabilities - Total Present Value
Non-current
179,111 GBP2020-12-31
293,988 GBP2019-12-31
Creditors
Non-current
1,085,942 GBP2020-12-31
1,199,310 GBP2019-12-31
Bank Borrowings
Current, Amounts falling due within one year
51,318 GBP2020-12-31
197,434 GBP2019-12-31
Non-current, Between one and two years
52,880 GBP2020-12-31
152,682 GBP2019-12-31
Non-current, Between two and five year
168,486 GBP2020-12-31
477,746 GBP2019-12-31
Total Borrowings
958,149 GBP2020-12-31
1,162,756 GBP2019-12-31
Minimum gross finance lease payments owing
489,886 GBP2020-12-31
671,541 GBP2019-12-31
Net Deferred Tax Liability/Asset
-542,178 GBP2020-12-31
-373,425 GBP2019-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-556,673 GBP2020-12-31
-373,427 GBP2019-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
25,000 shares2020-12-31
25,000 shares2019-12-31
Par Value of Share
Class 1 ordinary share
1.002020-01-01 ~ 2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
80,110 GBP2020-12-31
2,167 GBP2019-12-31
Between one and five year
26,263 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
106,373 GBP2020-12-31
2,167 GBP2019-12-31