Please be reminded the displayed account data is older than 4 years hence might not reflect current company status.
Par Value of Share
Class 1 ordinary share
12017-01-01 ~ 2017-12-31
Class 2 ordinary share
12017-01-01 ~ 2017-12-31
Turnover/Revenue
9,279,253 GBP2017-01-01 ~ 2017-12-31
8,265,766 GBP2016-01-01 ~ 2016-12-31
Cost of Sales
6,070,623 GBP2017-01-01 ~ 2017-12-31
5,394,805 GBP2016-01-01 ~ 2016-12-31
Gross Profit/Loss
3,208,630 GBP2017-01-01 ~ 2017-12-31
2,870,961 GBP2016-01-01 ~ 2016-12-31
Administrative Expenses
2,961,560 GBP2017-01-01 ~ 2017-12-31
2,646,473 GBP2016-01-01 ~ 2016-12-31
Operating Profit/Loss
247,070 GBP2017-01-01 ~ 2017-12-31
224,488 GBP2016-01-01 ~ 2016-12-31
Other Interest Receivable/Similar Income (Finance Income)
16 GBP2017-01-01 ~ 2017-12-31
38 GBP2016-01-01 ~ 2016-12-31
Interest Payable/Similar Charges (Finance Costs)
33,610 GBP2017-01-01 ~ 2017-12-31
38,371 GBP2016-01-01 ~ 2016-12-31
Profit/Loss on Ordinary Activities Before Tax
212,325 GBP2017-01-01 ~ 2017-12-31
186,155 GBP2016-01-01 ~ 2016-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
43,632 GBP2017-01-01 ~ 2017-12-31
37,231 GBP2016-01-01 ~ 2016-12-31
Profit/Loss
168,693 GBP2017-01-01 ~ 2017-12-31
148,924 GBP2016-01-01 ~ 2016-12-31
Comprehensive Income/Expense
168,693 GBP2017-01-01 ~ 2017-12-31
148,924 GBP2016-01-01 ~ 2016-12-31
Property, Plant & Equipment
2,423,262 GBP2017-12-31
2,371,848 GBP2016-12-31
Fixed Assets - Investments
550 GBP2017-12-31
2,550 GBP2016-12-31
Fixed Assets
2,423,812 GBP2017-12-31
2,374,398 GBP2016-12-31
Total Inventories
1,341,224 GBP2017-12-31
1,146,011 GBP2016-12-31
Debtors
528,948 GBP2017-12-31
535,598 GBP2016-12-31
Cash at bank and in hand
65,962 GBP2017-12-31
25,978 GBP2016-12-31
Current Assets
1,936,134 GBP2017-12-31
1,707,587 GBP2016-12-31
Creditors
Current
2,182,284 GBP2017-12-31
1,914,282 GBP2016-12-31
Net Current Assets/Liabilities
-246,150 GBP2017-12-31
-206,695 GBP2016-12-31
Total Assets Less Current Liabilities
2,177,662 GBP2017-12-31
2,167,703 GBP2016-12-31
Net Assets/Liabilities
1,443,002 GBP2017-12-31
1,359,309 GBP2016-12-31
Equity
Called up share capital
150 GBP2017-12-31
150 GBP2016-12-31
100 GBP2015-12-31
Revaluation reserve
621,023 GBP2017-12-31
621,023 GBP2016-12-31
621,023 GBP2015-12-31
Retained earnings (accumulated losses)
821,829 GBP2017-12-31
738,136 GBP2016-12-31
674,212 GBP2015-12-31
Equity
1,443,002 GBP2017-12-31
1,359,309 GBP2016-12-31
1,295,335 GBP2015-12-31
Issue of Equity Instruments
Called up share capital
50 GBP2016-01-01 ~ 2016-12-31
Issue of Equity Instruments
50 GBP2016-01-01 ~ 2016-12-31
Dividends Paid
Retained earnings (accumulated losses)
-85,000 GBP2017-01-01 ~ 2017-12-31
-85,000 GBP2016-01-01 ~ 2016-12-31
Dividends Paid
-85,000 GBP2017-01-01 ~ 2017-12-31
-85,000 GBP2016-01-01 ~ 2016-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
168,693 GBP2017-01-01 ~ 2017-12-31
148,924 GBP2016-01-01 ~ 2016-12-31
Bank Overdrafts
-541,004 GBP2017-12-31
-685,526 GBP2016-12-31
-627,538 GBP2015-12-31
Wages/Salaries
1,813,886 GBP2017-01-01 ~ 2017-12-31
1,543,499 GBP2016-01-01 ~ 2016-12-31
Social Security Costs
175,739 GBP2017-01-01 ~ 2017-12-31
146,764 GBP2016-01-01 ~ 2016-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
27,833 GBP2017-01-01 ~ 2017-12-31
22,799 GBP2016-01-01 ~ 2016-12-31
Staff Costs/Employee Benefits Expense
2,017,458 GBP2017-01-01 ~ 2017-12-31
1,713,062 GBP2016-01-01 ~ 2016-12-31
Average Number of Employees
632017-01-01 ~ 2017-12-31
602016-01-01 ~ 2016-12-31
Director Remuneration
329,145 GBP2017-01-01 ~ 2017-12-31
271,162 GBP2016-01-01 ~ 2016-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
85,369 GBP2017-01-01 ~ 2017-12-31
91,030 GBP2016-01-01 ~ 2016-12-31
Audit Fees/Expenses
5,131 GBP2017-01-01 ~ 2017-12-31
5,079 GBP2016-01-01 ~ 2016-12-31
Current Tax for the Period
35,690 GBP2017-01-01 ~ 2017-12-31
27,995 GBP2016-01-01 ~ 2016-12-31
Tax Expense/Credit at Applicable Tax Rate
40,342 GBP2017-01-01 ~ 2017-12-31
37,231 GBP2016-01-01 ~ 2016-12-31
Dividends Paid on Shares
85,000 GBP2017-01-01 ~ 2017-12-31
85,000 GBP2016-01-01 ~ 2016-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,865,000 GBP2017-12-31
1,865,000 GBP2016-12-31
Plant and equipment
1,227,961 GBP2017-12-31
1,263,400 GBP2016-12-31
Motor vehicles
732,408 GBP2017-12-31
554,787 GBP2016-12-31
Property, Plant & Equipment - Gross Cost
3,825,369 GBP2017-12-31
3,683,187 GBP2016-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-45,050 GBP2017-01-01 ~ 2017-12-31
Motor vehicles
-60,932 GBP2017-01-01 ~ 2017-12-31
Property, Plant & Equipment - Disposals
-105,982 GBP2017-01-01 ~ 2017-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,024,331 GBP2017-12-31
951,704 GBP2016-12-31
Motor vehicles
377,776 GBP2017-12-31
359,635 GBP2016-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,402,107 GBP2017-12-31
1,311,339 GBP2016-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
72,627 GBP2017-01-01 ~ 2017-12-31
Motor vehicles
54,758 GBP2017-01-01 ~ 2017-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
127,385 GBP2017-01-01 ~ 2017-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-36,617 GBP2017-01-01 ~ 2017-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-36,617 GBP2017-01-01 ~ 2017-12-31
Property, Plant & Equipment
Land and buildings
1,865,000 GBP2017-12-31
1,865,000 GBP2016-12-31
Plant and equipment
203,630 GBP2017-12-31
311,696 GBP2016-12-31
Motor vehicles
354,632 GBP2017-12-31
195,152 GBP2016-12-31
Merchandise
1,341,224 GBP2017-12-31
1,146,011 GBP2016-12-31
Trade Debtors/Trade Receivables
Current
341,467 GBP2017-12-31
360,850 GBP2016-12-31
Other Debtors
Current
38,821 GBP2017-12-31
16,247 GBP2016-12-31
Prepayments
Current
148,660 GBP2017-12-31
158,501 GBP2016-12-31
Debtors
Current, Amounts falling due within one year
528,948 GBP2017-12-31
Amounts falling due within one year, Current
535,598 GBP2016-12-31
Bank Borrowings/Overdrafts
Current
649,388 GBP2017-12-31
784,856 GBP2016-12-31
Finance Lease Liabilities - Total Present Value
Current
81,797 GBP2017-12-31
65,268 GBP2016-12-31
Trade Creditors/Trade Payables
Current
1,034,817 GBP2017-12-31
693,389 GBP2016-12-31
Corporation Tax Payable
Current
35,690 GBP2017-12-31
27,995 GBP2016-12-31
Other Taxation & Social Security Payable
Current
88,470 GBP2017-12-31
116,038 GBP2016-12-31
Other Creditors
Current
135,698 GBP2017-12-31
110,108 GBP2016-12-31
Accrued Liabilities
Current
149,712 GBP2017-12-31
107,562 GBP2016-12-31
Bank Borrowings/Overdrafts
Non-current
544,774 GBP2017-12-31
652,388 GBP2016-12-31
Finance Lease Liabilities - Total Present Value
Non-current
87,077 GBP2017-12-31
61,139 GBP2016-12-31
Bank Borrowings
Current, Amounts falling due within one year
108,384 GBP2017-12-31
Total Borrowings
Current, Amounts falling due within one year
649,388 GBP2017-12-31
Bank Borrowings
Between two and five year, Non-current
401,314 GBP2017-12-31
322,603 GBP2016-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
61,139 GBP2016-12-31
hire purchase agreements
168,874 GBP2017-12-31
126,407 GBP2016-12-31
Bank Overdrafts
Secured
541,004 GBP2017-12-31
685,526 GBP2016-12-31
Bank Borrowings
Secured
653,158 GBP2017-12-31
751,718 GBP2016-12-31
Total Borrowings
Secured
1,363,036 GBP2017-12-31
1,563,651 GBP2016-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
102,809 GBP2017-12-31
94,867 GBP2016-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2017-12-31
Class 2 ordinary share
50 shares2017-12-31
Profit/Loss
Retained earnings (accumulated losses)
168,693 GBP2017-01-01 ~ 2017-12-31