Par Value of Share
Class 1 ordinary share
12022-01-01 ~ 2022-08-31
Class 2 ordinary share
12022-01-01 ~ 2022-08-31
Turnover/Revenue
49,086,568 GBP2022-01-01 ~ 2022-08-31
67,230,639 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
45,557,993 GBP2022-01-01 ~ 2022-08-31
62,947,115 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
3,528,575 GBP2022-01-01 ~ 2022-08-31
4,283,524 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
2,243,752 GBP2022-01-01 ~ 2022-08-31
2,773,836 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
1,491,146 GBP2022-01-01 ~ 2022-08-31
2,240,677 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
46,072 GBP2022-01-01 ~ 2022-08-31
57,145 GBP2021-01-01 ~ 2021-12-31
Interest Payable/Similar Charges (Finance Costs)
75,124 GBP2022-01-01 ~ 2022-08-31
120,487 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
1,462,094 GBP2022-01-01 ~ 2022-08-31
2,177,335 GBP2021-01-01 ~ 2021-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
334,756 GBP2022-01-01 ~ 2022-08-31
398,270 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
1,127,338 GBP2022-01-01 ~ 2022-08-31
1,779,065 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
1,127,338 GBP2022-01-01 ~ 2022-08-31
1,779,065 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
13,767,622 GBP2022-08-31
2,033,201 GBP2021-12-31
Investment Property
276,705 GBP2021-12-31
Fixed Assets
13,767,622 GBP2022-08-31
2,309,906 GBP2021-12-31
Total Inventories
8,604,421 GBP2022-08-31
7,329,709 GBP2021-12-31
Debtors
2,572,532 GBP2022-08-31
15,223,694 GBP2021-12-31
Cash at bank and in hand
1,321,026 GBP2022-08-31
610 GBP2021-12-31
Current Assets
12,497,979 GBP2022-08-31
22,554,013 GBP2021-12-31
Creditors
Current
10,248,686 GBP2022-08-31
8,972,230 GBP2021-12-31
Net Current Assets/Liabilities
2,249,293 GBP2022-08-31
13,581,783 GBP2021-12-31
Total Assets Less Current Liabilities
16,016,915 GBP2022-08-31
15,891,689 GBP2021-12-31
Net Assets/Liabilities
15,864,624 GBP2022-08-31
15,791,291 GBP2021-12-31
Equity
Called up share capital
39,304 GBP2022-08-31
39,304 GBP2021-12-31
39,304 GBP2020-12-31
Share premium
44,889 GBP2022-08-31
44,889 GBP2021-12-31
44,889 GBP2020-12-31
Retained earnings (accumulated losses)
15,741,603 GBP2022-08-31
15,668,270 GBP2021-12-31
13,893,650 GBP2020-12-31
Equity
15,864,624 GBP2022-08-31
15,791,291 GBP2021-12-31
14,016,671 GBP2020-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,054,005 GBP2022-01-01 ~ 2022-08-31
-4,445 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
-1,054,005 GBP2022-01-01 ~ 2022-08-31
-4,445 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,127,338 GBP2022-01-01 ~ 2022-08-31
1,779,065 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
2,963,330 GBP2022-01-01 ~ 2022-08-31
4,152,928 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
306,653 GBP2022-01-01 ~ 2022-08-31
403,796 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
59,989 GBP2022-01-01 ~ 2022-08-31
85,540 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
3,329,972 GBP2022-01-01 ~ 2022-08-31
4,642,264 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
1292022-01-01 ~ 2022-08-31
1252021-01-01 ~ 2021-12-31
Director Remuneration
64,942 GBP2022-01-01 ~ 2022-08-31
82,030 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
124,294 GBP2022-01-01 ~ 2022-08-31
192,153 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
25,000 GBP2022-01-01 ~ 2022-08-31
30,000 GBP2021-01-01 ~ 2021-12-31
Current Tax for the Period
282,863 GBP2022-01-01 ~ 2022-08-31
408,201 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
277,798 GBP2022-01-01 ~ 2022-08-31
413,694 GBP2021-01-01 ~ 2021-12-31
Dividends Paid on Shares
1,054,005 GBP2022-01-01 ~ 2022-08-31
4,445 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,751,239 GBP2022-08-31
1,708,651 GBP2021-12-31
Land and buildings
11,800,000 GBP2022-08-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,315,435 GBP2022-08-31
1,280,792 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
34,643 GBP2022-01-01 ~ 2022-08-31
Property, Plant & Equipment
Land and buildings
11,800,000 GBP2022-08-31
Plant and equipment
435,804 GBP2022-08-31
427,859 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
1,073,110 GBP2022-08-31
1,066,601 GBP2021-12-31
Computers
304,249 GBP2022-08-31
294,631 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
16,243,195 GBP2022-08-31
4,384,480 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
563,826 GBP2022-08-31
525,680 GBP2021-12-31
Computers
278,175 GBP2022-08-31
261,776 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,475,573 GBP2022-08-31
2,351,279 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
38,146 GBP2022-01-01 ~ 2022-08-31
Computers
16,399 GBP2022-01-01 ~ 2022-08-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
124,294 GBP2022-01-01 ~ 2022-08-31
Property, Plant & Equipment
Furniture and fittings
509,284 GBP2022-08-31
540,921 GBP2021-12-31
Computers
26,074 GBP2022-08-31
32,855 GBP2021-12-31
Investment Property - Fair Value Model
276,705 GBP2021-12-31
Disposals of Investment Property - Fair Value Model
-276,705 GBP2022-01-01 ~ 2022-08-31
Merchandise
229,874 GBP2022-08-31
124,952 GBP2021-12-31
Raw Materials
18,899 GBP2022-08-31
11,834 GBP2021-12-31
Value of work in progress
117,065 GBP2022-08-31
67,967 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
2,108,018 GBP2022-08-31
2,643,707 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
205,511 GBP2022-08-31
11,098,299 GBP2021-12-31
Other Debtors
Current
94,820 GBP2022-08-31
1,345,464 GBP2021-12-31
Prepayments/Accrued Income
Current
164,183 GBP2022-08-31
136,224 GBP2021-12-31
Debtors
Amounts falling due within one year, Current
2,572,532 GBP2022-08-31
15,223,694 GBP2021-12-31
Bank Borrowings/Overdrafts
Current
47,698 GBP2022-08-31
192,898 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Current
2,282,846 GBP2022-08-31
1,657,864 GBP2021-12-31
Trade Creditors/Trade Payables
Current
7,213,226 GBP2022-08-31
4,345,497 GBP2021-12-31
Corporation Tax Payable
Current
124,404 GBP2022-08-31
118,935 GBP2021-12-31
Other Taxation & Social Security Payable
Current
276,484 GBP2022-08-31
470,221 GBP2021-12-31
Other Creditors
Current
15,125 GBP2022-08-31
394,385 GBP2021-12-31
Accrued Liabilities
Current
288,903 GBP2022-08-31
162,819 GBP2021-12-31
Bank Overdrafts
Secured
47,698 GBP2022-08-31
192,898 GBP2021-12-31
Total Borrowings
Secured
6,056,585 GBP2022-08-31
4,901,450 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
152,291 GBP2022-08-31
100,398 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
30,092 shares2022-08-31
Class 2 ordinary share
9,212 shares2022-08-31
Profit/Loss
Retained earnings (accumulated losses)
1,127,338 GBP2022-01-01 ~ 2022-08-31