Average Number of Employees
782021-01-01 ~ 2021-12-31
772020-01-01 ~ 2020-12-31
Profit/Loss
342,773 GBP2021-01-01 ~ 2021-12-31
815,481 GBP2020-01-01 ~ 2020-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
215,893 GBP2021-12-31
204,275 GBP2020-12-31
Turnover/Revenue
10,359,683 GBP2021-01-01 ~ 2021-12-31
10,013,515 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
7,744,665 GBP2021-01-01 ~ 2021-12-31
6,792,580 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
2,615,018 GBP2021-01-01 ~ 2021-12-31
3,220,935 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
2,307,256 GBP2021-01-01 ~ 2021-12-31
2,138,554 GBP2020-01-01 ~ 2020-12-31
Operating Profit/Loss
352,111 GBP2021-01-01 ~ 2021-12-31
1,168,750 GBP2020-01-01 ~ 2020-12-31
Other Interest Receivable/Similar Income (Finance Income)
146 GBP2021-01-01 ~ 2021-12-31
3,120 GBP2020-01-01 ~ 2020-12-31
Interest Payable/Similar Charges (Finance Costs)
2,426 GBP2021-01-01 ~ 2021-12-31
78,568 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
349,831 GBP2021-01-01 ~ 2021-12-31
1,093,302 GBP2020-01-01 ~ 2020-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
7,058 GBP2021-01-01 ~ 2021-12-31
277,821 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
342,773 GBP2021-01-01 ~ 2021-12-31
815,481 GBP2020-01-01 ~ 2020-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,200,000 GBP2020-01-01 ~ 2020-12-31
Equity
Retained earnings (accumulated losses)
4,836,562 GBP2021-12-31
4,493,789 GBP2020-12-31
4,878,308 GBP2019-12-31
Property, Plant & Equipment
1,095,634 GBP2021-12-31
1,069,025 GBP2020-12-31
Total Inventories
2,087,833 GBP2021-12-31
1,569,961 GBP2020-12-31
Debtors
3,092,187 GBP2021-12-31
2,486,651 GBP2020-12-31
Cash at bank and in hand
1,730,052 GBP2021-12-31
2,701,153 GBP2020-12-31
Current Assets
6,910,072 GBP2021-12-31
6,757,765 GBP2020-12-31
Creditors
Amounts falling due within one year
1,953,251 GBP2021-12-31
2,128,726 GBP2020-12-31
Net Current Assets/Liabilities
4,956,821 GBP2021-12-31
4,629,039 GBP2020-12-31
Total Assets Less Current Liabilities
6,052,455 GBP2021-12-31
5,698,064 GBP2020-12-31
Net Assets/Liabilities
5,836,562 GBP2021-12-31
5,493,789 GBP2020-12-31
Equity
Called up share capital
1,000,000 GBP2021-12-31
1,000,000 GBP2020-12-31
Equity
5,836,562 GBP2021-12-31
5,493,789 GBP2020-12-31
Property, Plant & Equipment - Depreciation rate used
Furniture and fittings
0.102021-01-01 ~ 2021-12-31
Motor vehicles
0.202021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
192,608 GBP2021-01-01 ~ 2021-12-31
189,090 GBP2020-01-01 ~ 2020-12-31
Wages/Salaries
3,033,427 GBP2021-01-01 ~ 2021-12-31
3,148,817 GBP2020-01-01 ~ 2020-12-31
Social Security Costs
295,401 GBP2021-01-01 ~ 2021-12-31
301,352 GBP2020-01-01 ~ 2020-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
138,999 GBP2021-01-01 ~ 2021-12-31
141,887 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
3,467,827 GBP2021-01-01 ~ 2021-12-31
3,592,056 GBP2020-01-01 ~ 2020-12-31
Director Remuneration
464,540 GBP2021-01-01 ~ 2021-12-31
471,650 GBP2020-01-01 ~ 2020-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
11,618 GBP2021-01-01 ~ 2021-12-31
40,523 GBP2020-01-01 ~ 2020-12-31
Tax Expense/Credit at Applicable Tax Rate
66,468 GBP2021-01-01 ~ 2021-12-31
207,727 GBP2020-01-01 ~ 2020-12-31
Dividends Paid on Shares
All ordinary shares
1,200,000 GBP2020-01-01 ~ 2020-12-31
Intangible Assets - Gross Cost
Net goodwill
1,306,451 GBP2021-12-31
Patents/Trademarks/Licences/Concessions
17,000 GBP2021-12-31
Intangible Assets - Gross Cost
1,323,451 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
1,306,451 GBP2021-12-31
Patents/Trademarks/Licences/Concessions
17,000 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,323,451 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,586,721 GBP2021-12-31
2,724,210 GBP2020-12-31
Furniture and fittings
150,435 GBP2021-12-31
198,007 GBP2020-12-31
Motor vehicles
13,400 GBP2021-12-31
13,400 GBP2020-12-31
Buildings
282,966 GBP2021-12-31
173,257 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
3,033,522 GBP2021-12-31
3,108,874 GBP2020-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-293,948 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Disposals
-294,569 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase or decrease due to transfers between classes
299,696 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,629,609 GBP2021-12-31
1,785,097 GBP2020-12-31
Furniture and fittings
109,100 GBP2021-12-31
166,054 GBP2020-12-31
Motor vehicles
13,400 GBP2021-12-31
13,400 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,937,888 GBP2021-12-31
2,039,849 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
170,224 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings
9,073 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
192,608 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-293,948 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-294,569 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Other increase or decrease in the depreciation or impairment
-147,313 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Plant and equipment
957,112 GBP2021-12-31
939,113 GBP2020-12-31
Furniture and fittings
41,335 GBP2021-12-31
31,953 GBP2020-12-31
Buildings
97,187 GBP2021-12-31
97,959 GBP2020-12-31
Amounts invested in assets
Cost valuation, Non-current
303,333 GBP2021-12-31
Raw Materials
1,584,752 GBP2021-12-31
1,411,872 GBP2020-12-31
Value of work in progress
503,081 GBP2021-12-31
158,089 GBP2020-12-31
Trade Debtors/Trade Receivables
2,426,769 GBP2021-12-31
2,244,291 GBP2020-12-31
Prepayments/Accrued Income
327,587 GBP2021-12-31
215,341 GBP2020-12-31
Other Debtors
337,831 GBP2021-12-31
27,019 GBP2020-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
1,264,078 GBP2021-12-31
1,033,671 GBP2020-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
216,368 GBP2021-12-31
344,586 GBP2020-12-31
Corporation Tax Payable
Amounts falling due within one year
135,248 GBP2021-12-31
368,309 GBP2020-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
78,964 GBP2021-12-31
118,691 GBP2020-12-31
Other Creditors
Amounts falling due within one year
202,929 GBP2021-12-31
222,171 GBP2020-12-31
Deferred Tax Liabilities
215,893 GBP2021-12-31
204,275 GBP2020-12-31
Par Value of Share
Class 1 ordinary share
1 shares2021-01-01 ~ 2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000,000 shares2021-12-31
1,000,000 shares2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
22,605 GBP2021-12-31
23,548 GBP2020-12-31
Between one and five year
18,952 GBP2021-12-31
15,042 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
41,557 GBP2021-12-31
38,590 GBP2020-12-31