Par Value of Share
Class 1 ordinary share
12021-01-01 ~ 2021-12-31
Turnover/Revenue
29,256,317 GBP2021-01-01 ~ 2021-12-31
24,665,073 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
-26,836,885 GBP2021-01-01 ~ 2021-12-31
-23,000,576 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
2,419,432 GBP2021-01-01 ~ 2021-12-31
1,664,497 GBP2020-01-01 ~ 2020-12-31
Distribution Costs
-1,229,854 GBP2021-01-01 ~ 2021-12-31
-1,307,591 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
-1,060,169 GBP2021-01-01 ~ 2021-12-31
-1,090,427 GBP2020-01-01 ~ 2020-12-31
Operating Profit/Loss
288,932 GBP2021-01-01 ~ 2021-12-31
-338,987 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
211,923 GBP2021-01-01 ~ 2021-12-31
-440,994 GBP2020-01-01 ~ 2020-12-31
Profit/Loss
-41,682 GBP2021-01-01 ~ 2021-12-31
-440,994 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
-41,682 GBP2021-01-01 ~ 2021-12-31
-440,994 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment
2,005,849 GBP2021-12-31
2,205,832 GBP2020-12-31
Total Inventories
4,218,926 GBP2021-12-31
5,144,727 GBP2020-12-31
Debtors
1,040,380 GBP2021-12-31
830,882 GBP2020-12-31
Cash at bank and in hand
755,540 GBP2021-12-31
596,251 GBP2020-12-31
Current Assets
6,014,846 GBP2021-12-31
6,571,860 GBP2020-12-31
Net Current Assets/Liabilities
-1,367,173 GBP2021-12-31
-1,720,162 GBP2020-12-31
Total Assets Less Current Liabilities
638,676 GBP2021-12-31
485,670 GBP2020-12-31
Net Assets/Liabilities
443,988 GBP2021-12-31
485,670 GBP2020-12-31
Equity
Called up share capital
3,000,000 GBP2021-12-31
3,000,000 GBP2020-12-31
3,000,000 GBP2019-12-31
Retained earnings (accumulated losses)
-2,556,012 GBP2021-12-31
-2,514,330 GBP2020-12-31
-2,073,336 GBP2019-12-31
Equity
443,988 GBP2021-12-31
485,670 GBP2020-12-31
926,664 GBP2019-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-41,682 GBP2021-01-01 ~ 2021-12-31
-440,994 GBP2020-01-01 ~ 2020-12-31
Bank Overdrafts
-466,970 GBP2019-12-31
Wages/Salaries
1,972,306 GBP2021-01-01 ~ 2021-12-31
2,122,934 GBP2020-01-01 ~ 2020-12-31
Social Security Costs
205,441 GBP2021-01-01 ~ 2021-12-31
218,216 GBP2020-01-01 ~ 2020-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
108,204 GBP2021-01-01 ~ 2021-12-31
79,628 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
2,285,951 GBP2021-01-01 ~ 2021-12-31
2,420,778 GBP2020-01-01 ~ 2020-12-31
Average Number of Employees
702021-01-01 ~ 2021-12-31
792020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
246,429 GBP2021-01-01 ~ 2021-12-31
253,456 GBP2020-01-01 ~ 2020-12-31
Audit Fees/Expenses
13,150 GBP2021-01-01 ~ 2021-12-31
12,250 GBP2020-01-01 ~ 2020-12-31
Current Tax for the Period
58,917 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
40,265 GBP2021-01-01 ~ 2021-12-31
-83,789 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,295,524 GBP2021-12-31
1,275,704 GBP2020-12-31
Furniture and fittings
863,003 GBP2021-12-31
836,377 GBP2020-12-31
Motor vehicles
49,079 GBP2021-12-31
49,079 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
3,529,524 GBP2021-12-31
3,483,078 GBP2020-12-31
Land and buildings, Short leasehold
1,321,918 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
494,948 GBP2021-12-31
407,108 GBP2020-12-31
Furniture and fittings
474,164 GBP2021-12-31
403,426 GBP2020-12-31
Motor vehicles
48,522 GBP2021-12-31
44,602 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,523,675 GBP2021-12-31
1,277,246 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
83,931 GBP2021-01-01 ~ 2021-12-31
Plant and equipment
87,840 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings
70,738 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
3,920 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
246,429 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
506,041 GBP2021-12-31
Property, Plant & Equipment
Land and buildings, Short leasehold
815,877 GBP2021-12-31
899,808 GBP2020-12-31
Plant and equipment
800,576 GBP2021-12-31
868,596 GBP2020-12-31
Furniture and fittings
388,839 GBP2021-12-31
432,951 GBP2020-12-31
Motor vehicles
557 GBP2021-12-31
4,477 GBP2020-12-31
Merchandise
3,120,868 GBP2021-12-31
3,012,043 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
726,380 GBP2021-12-31
637,356 GBP2020-12-31
Amounts Owed by Group Undertakings
Current
18,259 GBP2021-12-31
58,208 GBP2020-12-31
Other Debtors
Current
35,683 GBP2021-12-31
19,808 GBP2020-12-31
Prepayments/Accrued Income
Current
203,964 GBP2021-12-31
32,240 GBP2020-12-31
Debtors
Current, Amounts falling due within one year
1,040,380 GBP2021-12-31
830,882 GBP2020-12-31
Trade Creditors/Trade Payables
Current
3,507,898 GBP2021-12-31
4,264,969 GBP2020-12-31
Amounts owed to group undertakings
Current
3,500,734 GBP2021-12-31
3,471,631 GBP2020-12-31
Corporation Tax Payable
Current
58,917 GBP2021-12-31
Other Taxation & Social Security Payable
Current
80,894 GBP2021-12-31
67,977 GBP2020-12-31
Other Creditors
Current
72,687 GBP2021-12-31
62,740 GBP2020-12-31
Accrued Liabilities/Deferred Income
Current
78,562 GBP2021-12-31
209,268 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
310,277 GBP2021-12-31
310,277 GBP2020-12-31
Between one and five year
1,241,110 GBP2021-12-31
1,241,110 GBP2020-12-31
More than five year
1,551,388 GBP2021-12-31
1,861,665 GBP2020-12-31
All periods
3,102,775 GBP2021-12-31
3,413,052 GBP2020-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
194,688 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
194,688 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
3,000,000 shares2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
-41,682 GBP2021-01-01 ~ 2021-12-31