Turnover/Revenue
7,665,383 GBP2021-01-01 ~ 2021-12-31
6,690,604 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
-6,041,713 GBP2021-01-01 ~ 2021-12-31
-5,479,358 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
1,623,670 GBP2021-01-01 ~ 2021-12-31
1,211,246 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
-1,480,108 GBP2021-01-01 ~ 2021-12-31
-1,477,186 GBP2020-01-01 ~ 2020-12-31
Operating Profit/Loss
282,396 GBP2021-01-01 ~ 2021-12-31
378,284 GBP2020-01-01 ~ 2020-12-31
Other Interest Receivable/Similar Income (Finance Income)
0 GBP2021-01-01 ~ 2021-12-31
3,997 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
280,657 GBP2021-01-01 ~ 2021-12-31
380,564 GBP2020-01-01 ~ 2020-12-31
Profit/Loss
158,529 GBP2021-01-01 ~ 2021-12-31
289,536 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
158,529 GBP2021-01-01 ~ 2021-12-31
289,536 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment
3,711,259 GBP2021-12-31
3,674,196 GBP2020-12-31
Total Inventories
909,839 GBP2021-12-31
973,172 GBP2020-12-31
Debtors
120,737 GBP2021-12-31
114,385 GBP2020-12-31
Cash at bank and in hand
1,736,945 GBP2021-12-31
1,536,078 GBP2020-12-31
Current Assets
2,767,521 GBP2021-12-31
2,623,635 GBP2020-12-31
Creditors
Current, Amounts falling due within one year
-1,193,894 GBP2021-12-31
-1,207,032 GBP2020-12-31
Net Current Assets/Liabilities
1,573,627 GBP2021-12-31
1,416,603 GBP2020-12-31
Total Assets Less Current Liabilities
5,284,886 GBP2021-12-31
5,090,799 GBP2020-12-31
Net Assets/Liabilities
5,166,424 GBP2021-12-31
5,028,799 GBP2020-12-31
Equity
Called up share capital
3,400 GBP2021-12-31
3,400 GBP2020-12-31
3,400 GBP2019-12-31
Capital redemption reserve
600 GBP2021-12-31
600 GBP2020-12-31
Retained earnings (accumulated losses)
5,162,424 GBP2021-12-31
5,024,799 GBP2020-12-31
4,737,263 GBP2019-12-31
Equity
5,166,424 GBP2021-12-31
5,028,799 GBP2020-12-31
4,741,263 GBP2019-12-31
Profit/Loss
Retained earnings (accumulated losses)
158,529 GBP2021-01-01 ~ 2021-12-31
289,536 GBP2020-01-01 ~ 2020-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,000 GBP2020-01-01 ~ 2020-12-31
Dividends Paid
-20,904 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
160,105 GBP2021-01-01 ~ 2021-12-31
143,478 GBP2020-01-01 ~ 2020-12-31
Audit Fees/Expenses
9,625 GBP2021-01-01 ~ 2021-12-31
9,390 GBP2020-01-01 ~ 2020-12-31
Average Number of Employees
732021-01-01 ~ 2021-12-31
852020-01-01 ~ 2020-12-31
Wages/Salaries
2,143,247 GBP2021-01-01 ~ 2021-12-31
2,225,677 GBP2020-01-01 ~ 2020-12-31
Social Security Costs
205,962 GBP2021-01-01 ~ 2021-12-31
194,407 GBP2020-01-01 ~ 2020-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
183,023 GBP2021-01-01 ~ 2021-12-31
210,908 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
2,532,232 GBP2021-01-01 ~ 2021-12-31
2,630,992 GBP2020-01-01 ~ 2020-12-31
Director Remuneration
521,822 GBP2021-01-01 ~ 2021-12-31
547,183 GBP2020-01-01 ~ 2020-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
56,462 GBP2021-01-01 ~ 2021-12-31
0 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
3,582,105 GBP2021-12-31
3,500,420 GBP2020-12-31
Plant and equipment
826,321 GBP2021-12-31
780,141 GBP2020-12-31
Furniture and fittings
474,519 GBP2021-12-31
458,107 GBP2020-12-31
Computers
31,587 GBP2021-12-31
29,191 GBP2020-12-31
Motor vehicles
268,360 GBP2021-12-31
267,805 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
5,182,892 GBP2021-12-31
5,035,664 GBP2020-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings
0 GBP2021-01-01 ~ 2021-12-31
Computers
0 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
-71,415 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Other Disposals
-71,415 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
366,695 GBP2021-12-31
305,785 GBP2020-12-31
Plant and equipment
548,894 GBP2021-12-31
501,913 GBP2020-12-31
Furniture and fittings
402,004 GBP2021-12-31
390,991 GBP2020-12-31
Computers
27,110 GBP2021-12-31
23,672 GBP2020-12-31
Motor vehicles
126,930 GBP2021-12-31
139,107 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,471,633 GBP2021-12-31
1,361,468 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
60,910 GBP2021-01-01 ~ 2021-12-31
Plant and equipment
46,981 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings
11,013 GBP2021-01-01 ~ 2021-12-31
Computers
3,438 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
37,763 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
160,105 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings
0 GBP2021-01-01 ~ 2021-12-31
Computers
0 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
-49,940 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-49,940 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
3,215,410 GBP2021-12-31
3,194,635 GBP2020-12-31
Plant and equipment
277,427 GBP2021-12-31
278,228 GBP2020-12-31
Furniture and fittings
72,515 GBP2021-12-31
67,116 GBP2020-12-31
Computers
4,477 GBP2021-12-31
5,519 GBP2020-12-31
Motor vehicles
141,430 GBP2021-12-31
128,698 GBP2020-12-31
Finished Goods/Goods for Resale
909,839 GBP2021-12-31
973,172 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
58,812 GBP2021-12-31
68,369 GBP2020-12-31
Other Debtors
Current
24,911 GBP2021-12-31
29,637 GBP2020-12-31
Prepayments/Accrued Income
Current
37,014 GBP2021-12-31
16,379 GBP2020-12-31
Debtors
Current, Amounts falling due within one year
120,737 GBP2021-12-31
114,385 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Current
0 GBP2021-12-31
15,694 GBP2020-12-31
Trade Creditors/Trade Payables
Current
778,730 GBP2021-12-31
795,364 GBP2020-12-31
Corporation Tax Payable
Current
65,666 GBP2021-12-31
91,029 GBP2020-12-31
Other Taxation & Social Security Payable
Current
306,678 GBP2021-12-31
265,498 GBP2020-12-31
Accrued Liabilities/Deferred Income
Current
42,820 GBP2021-12-31
39,447 GBP2020-12-31
Creditors
Current
1,193,894 GBP2021-12-31
1,207,032 GBP2020-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
0 GBP2021-12-31
15,694 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
19,125 GBP2021-12-31
0 GBP2020-12-31