Par Value of Share
Class 1 ordinary share
12022-01-01 ~ 2022-12-31
Class 2 ordinary share
12022-01-01 ~ 2022-12-31
Turnover/Revenue
26,150,576 GBP2022-01-01 ~ 2022-12-31
29,534,456 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
17,810,328 GBP2022-01-01 ~ 2022-12-31
20,434,698 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
8,340,248 GBP2022-01-01 ~ 2022-12-31
9,099,758 GBP2021-01-01 ~ 2021-12-31
Distribution Costs
1,577,117 GBP2022-01-01 ~ 2022-12-31
1,517,372 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
4,383,268 GBP2022-01-01 ~ 2022-12-31
4,288,328 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
2,379,863 GBP2022-01-01 ~ 2022-12-31
3,294,058 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
4,328 GBP2022-01-01 ~ 2022-12-31
1,697 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
2,384,475 GBP2022-01-01 ~ 2022-12-31
3,295,769 GBP2021-01-01 ~ 2021-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
473,937 GBP2022-01-01 ~ 2022-12-31
627,572 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
1,910,538 GBP2022-01-01 ~ 2022-12-31
2,668,197 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
1,910,537 GBP2022-01-01 ~ 2022-12-31
2,668,330 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
2,708,838 GBP2022-12-31
2,777,551 GBP2021-12-31
Fixed Assets - Investments
900 GBP2022-12-31
837 GBP2021-12-31
Fixed Assets
2,709,738 GBP2022-12-31
2,778,388 GBP2021-12-31
Total Inventories
2,779,400 GBP2022-12-31
2,819,288 GBP2021-12-31
Debtors
3,999,974 GBP2022-12-31
4,249,474 GBP2021-12-31
Cash at bank and in hand
11,521,314 GBP2022-12-31
11,572,368 GBP2021-12-31
Current Assets
18,300,688 GBP2022-12-31
18,641,130 GBP2021-12-31
Creditors
Current
1,448,638 GBP2022-12-31
1,807,288 GBP2021-12-31
Net Current Assets/Liabilities
16,852,050 GBP2022-12-31
16,833,842 GBP2021-12-31
Total Assets Less Current Liabilities
19,561,788 GBP2022-12-31
19,612,230 GBP2021-12-31
Net Assets/Liabilities
19,478,769 GBP2022-12-31
19,568,232 GBP2021-12-31
Equity
Called up share capital
19,200 GBP2022-12-31
19,200 GBP2021-12-31
19,200 GBP2020-12-31
Capital redemption reserve
10,800 GBP2022-12-31
10,800 GBP2021-12-31
10,800 GBP2020-12-31
Retained earnings (accumulated losses)
19,448,128 GBP2022-12-31
19,537,590 GBP2021-12-31
18,395,793 GBP2020-12-31
Equity
19,478,769 GBP2022-12-31
19,568,232 GBP2021-12-31
18,426,302 GBP2020-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,000,000 GBP2022-01-01 ~ 2022-12-31
-1,526,400 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
-2,000,000 GBP2022-01-01 ~ 2022-12-31
-1,526,400 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,910,538 GBP2022-01-01 ~ 2022-12-31
2,668,197 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
2,589,745 GBP2022-01-01 ~ 2022-12-31
2,490,476 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
203,989 GBP2022-01-01 ~ 2022-12-31
193,437 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
212,795 GBP2022-01-01 ~ 2022-12-31
150,288 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
3,006,529 GBP2022-01-01 ~ 2022-12-31
2,834,201 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
1012022-01-01 ~ 2022-12-31
1002021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
159,521 GBP2022-01-01 ~ 2022-12-31
172,774 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
24,240 GBP2022-01-01 ~ 2022-12-31
23,080 GBP2021-01-01 ~ 2021-12-31
Current Tax for the Period
434,611 GBP2022-01-01 ~ 2022-12-31
615,460 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
453,050 GBP2022-01-01 ~ 2022-12-31
626,196 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
3,361,589 GBP2022-12-31
3,361,589 GBP2021-12-31
Furniture and fittings
710,269 GBP2022-12-31
704,366 GBP2021-12-31
Motor vehicles
573,699 GBP2022-12-31
696,820 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
4,645,557 GBP2022-12-31
4,762,775 GBP2021-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-731 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
-244,028 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Disposals
-244,759 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
900,605 GBP2022-12-31
850,720 GBP2021-12-31
Furniture and fittings
688,277 GBP2022-12-31
672,873 GBP2021-12-31
Motor vehicles
347,837 GBP2022-12-31
461,631 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,936,719 GBP2022-12-31
1,985,224 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
49,885 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
15,992 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
93,644 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
159,521 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-588 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
-207,438 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-208,026 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Land and buildings
2,460,984 GBP2022-12-31
2,510,869 GBP2021-12-31
Furniture and fittings
21,992 GBP2022-12-31
31,493 GBP2021-12-31
Motor vehicles
225,862 GBP2022-12-31
235,189 GBP2021-12-31
Investments in Group Undertakings
Cost valuation
1,277,056 GBP2022-12-31
1,277,056 GBP2021-12-31
Investments in Group Undertakings
10 GBP2022-12-31
10 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
3,692,300 GBP2022-12-31
3,364,027 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
252,539 GBP2022-12-31
823,603 GBP2021-12-31
Other Debtors
Current
2,848 GBP2022-12-31
5,600 GBP2021-12-31
Prepayments/Accrued Income
Current
52,287 GBP2022-12-31
56,244 GBP2021-12-31
Debtors
Amounts falling due within one year, Current
3,999,974 GBP2022-12-31
4,249,474 GBP2021-12-31
Trade Creditors/Trade Payables
Current
392,103 GBP2022-12-31
593,527 GBP2021-12-31
Amounts owed to group undertakings
Current
10 GBP2022-12-31
10 GBP2021-12-31
Corporation Tax Payable
Current
159,589 GBP2022-12-31
113,763 GBP2021-12-31
Other Taxation & Social Security Payable
Current
379,199 GBP2022-12-31
514,937 GBP2021-12-31
Other Creditors
Current
26,936 GBP2022-12-31
24,977 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
490,801 GBP2022-12-31
560,074 GBP2021-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
84,920 GBP2022-12-31
48,184 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
83,019 GBP2022-12-31
43,998 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
9,600 shares2022-12-31
Class 2 ordinary share
9,600 shares2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,910,538 GBP2022-01-01 ~ 2022-12-31