Interest Payable/Similar Charges (Finance Costs)
-583,782 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Goodwill
150,429 GBP2022-12-31
252,429 GBP2021-12-31
Property, Plant & Equipment
10,417,493 GBP2022-12-31
10,819,081 GBP2021-12-31
Investment Property
459,571 GBP2022-12-31
459,571 GBP2021-12-31
Fixed Assets - Investments
100 GBP2022-12-31
242,855 GBP2021-12-31
Fixed Assets
11,027,593 GBP2022-12-31
11,773,936 GBP2021-12-31
Total Inventories
13,584,278 GBP2022-12-31
11,741,624 GBP2021-12-31
Debtors
3,228,256 GBP2022-12-31
2,654,083 GBP2021-12-31
Cash at bank and in hand
1,560,569 GBP2022-12-31
1,314,439 GBP2021-12-31
Current Assets
18,373,103 GBP2022-12-31
15,710,146 GBP2021-12-31
Net Current Assets/Liabilities
1,748,283 GBP2022-12-31
182,674 GBP2021-12-31
Total Assets Less Current Liabilities
12,775,876 GBP2022-12-31
11,956,610 GBP2021-12-31
Creditors
Non-current
-3,254,583 GBP2022-12-31
-3,552,973 GBP2021-12-31
Net Assets/Liabilities
9,033,977 GBP2022-12-31
8,030,867 GBP2021-12-31
Equity
Called up share capital
210,000 GBP2022-12-31
210,000 GBP2021-12-31
210,000 GBP2020-12-31
Revaluation reserve
4,917,060 GBP2022-12-31
4,917,060 GBP2021-12-31
3,457,115 GBP2020-12-31
Capital redemption reserve
496,800 GBP2022-12-31
496,800 GBP2021-12-31
496,800 GBP2020-12-31
Retained earnings (accumulated losses)
3,410,117 GBP2022-12-31
2,407,007 GBP2021-12-31
1,434,289 GBP2020-12-31
Equity
9,033,977 GBP2022-12-31
8,030,867 GBP2021-12-31
Profit/Loss
1,003,110 GBP2022-01-01 ~ 2022-12-31
972,718 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
1,407,621 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,003,110 GBP2022-01-01 ~ 2022-12-31
972,718 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
1,003,110 GBP2022-01-01 ~ 2022-12-31
2,432,663 GBP2021-01-01 ~ 2021-12-31
Turnover/Revenue
116,665,373 GBP2022-01-01 ~ 2022-12-31
105,866,749 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
0 GBP2022-01-01 ~ 2022-12-31
8,500 GBP2021-01-01 ~ 2021-12-31
Average number of employees in administration and support functions
1642022-01-01 ~ 2022-12-31
1412021-01-01 ~ 2021-12-31
Average Number of Employees
2552022-01-01 ~ 2022-12-31
2412021-01-01 ~ 2021-12-31
Wages/Salaries
8,437,731 GBP2022-01-01 ~ 2022-12-31
7,498,175 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
197,601 GBP2022-01-01 ~ 2022-12-31
177,251 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
9,544,376 GBP2022-01-01 ~ 2022-12-31
8,386,927 GBP2021-01-01 ~ 2021-12-31
Director Remuneration
569,174 GBP2022-01-01 ~ 2022-12-31
674,670 GBP2021-01-01 ~ 2021-12-31
Current Tax for the Period
168,994 GBP2022-01-01 ~ 2022-12-31
263,109 GBP2021-01-01 ~ 2021-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
274,456 GBP2022-01-01 ~ 2022-12-31
382,196 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Goodwill
820,448 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
670,019 GBP2022-12-31
568,019 GBP2021-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
102,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
5,871,679 GBP2022-12-31
5,871,679 GBP2021-12-31
Land and buildings, Under hire purchased contracts or finance leases
4,423,515 GBP2022-12-31
4,423,515 GBP2021-12-31
Plant and equipment
1,540,589 GBP2022-12-31
1,455,913 GBP2021-12-31
Furniture and fittings
542,408 GBP2022-12-31
531,498 GBP2021-12-31
Computers
940,400 GBP2022-12-31
917,769 GBP2021-12-31
Motor vehicles
96,162 GBP2022-12-31
132,965 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
13,414,753 GBP2022-12-31
13,333,339 GBP2021-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-7,243 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
0 GBP2022-01-01 ~ 2022-12-31
Computers
0 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
-36,803 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals
-44,046 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
157,538 GBP2022-12-31
33,994 GBP2021-12-31
Land and buildings, Under hire purchased contracts or finance leases
159,047 GBP2022-12-31
79,280 GBP2021-12-31
Plant and equipment
1,318,271 GBP2022-12-31
1,166,903 GBP2021-12-31
Furniture and fittings
532,569 GBP2022-12-31
524,366 GBP2021-12-31
Computers
761,554 GBP2022-12-31
632,343 GBP2021-12-31
Motor vehicles
68,281 GBP2022-12-31
77,372 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,997,260 GBP2022-12-31
2,514,258 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
123,544 GBP2022-01-01 ~ 2022-12-31
Land and buildings, Under hire purchased contracts or finance leases
79,767 GBP2022-01-01 ~ 2022-12-31
Plant and equipment
156,616 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
8,203 GBP2022-01-01 ~ 2022-12-31
Computers
129,211 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
4,769 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
502,110 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-5,248 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
0 GBP2022-01-01 ~ 2022-12-31
Computers
0 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
-13,860 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-19,108 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
5,714,141 GBP2022-12-31
5,837,685 GBP2021-12-31
Land and buildings, Under hire purchased contracts or finance leases
4,264,468 GBP2022-12-31
4,344,235 GBP2021-12-31
Plant and equipment
222,318 GBP2022-12-31
289,010 GBP2021-12-31
Furniture and fittings
9,839 GBP2022-12-31
7,132 GBP2021-12-31
Computers
178,846 GBP2022-12-31
285,426 GBP2021-12-31
Motor vehicles
27,881 GBP2022-12-31
55,593 GBP2021-12-31
Investments in Subsidiaries
100 GBP2022-12-31
242,855 GBP2021-12-31
Disposals of Investment Property - Fair Value Model
-242,755 GBP2022-01-01 ~ 2022-12-31
Raw materials and consumables
662,380 GBP2022-12-31
601,397 GBP2021-12-31
Value of work in progress
202,121 GBP2022-12-31
88,353 GBP2021-12-31
Finished Goods/Goods for Resale
12,719,777 GBP2022-12-31
11,051,874 GBP2021-12-31
Trade Debtors/Trade Receivables
2,070,908 GBP2022-12-31
1,590,065 GBP2021-12-31
Other Debtors
Current
666,731 GBP2022-12-31
686,428 GBP2021-12-31
Prepayments/Accrued Income
Current
490,617 GBP2022-12-31
377,590 GBP2021-12-31
Other Remaining Borrowings
Current
298,390 GBP2022-12-31
355,169 GBP2021-12-31
Corporation Tax Payable
Current
199,805 GBP2022-12-31
263,145 GBP2021-12-31
Taxation/Social Security Payable
163,827 GBP2022-12-31
274,083 GBP2021-12-31
Other Remaining Borrowings
Non-current
3,254,583 GBP2022-12-31
3,552,973 GBP2021-12-31
Total Borrowings
Current, Amounts falling due within one year
298,390 GBP2022-12-31
355,169 GBP2021-12-31
Non-current, Amounts falling due after one year
3,254,583 GBP2022-12-31
3,552,973 GBP2021-12-31
Deferred Tax Liabilities
487,316 GBP2022-12-31
372,770 GBP2021-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
114,546 GBP2022-01-01 ~ 2022-12-31
Number of Shares Issued (Fully Paid)
210,000 shares2022-12-31
210,000 shares2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
423,138 GBP2022-12-31
413,176 GBP2021-12-31
Between two and five year
1,254,602 GBP2022-12-31
1,394,054 GBP2021-12-31
More than five year
8,192,108 GBP2022-12-31
8,527,350 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
9,869,848 GBP2022-12-31
10,334,580 GBP2021-12-31