F. & J. ARPINO LIMITED - 2017-07-12
Par Value of Share
Class 1 ordinary share
12022-01-01 ~ 2022-12-31
Turnover/Revenue
20,353,074 GBP2022-01-01 ~ 2022-12-31
18,975,558 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
17,690,245 GBP2022-01-01 ~ 2022-12-31
16,536,527 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
2,662,829 GBP2022-01-01 ~ 2022-12-31
2,439,031 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
2,409,723 GBP2022-01-01 ~ 2022-12-31
2,376,648 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
253,106 GBP2022-01-01 ~ 2022-12-31
134,276 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
108 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
253,391 GBP2022-01-01 ~ 2022-12-31
134,443 GBP2021-01-01 ~ 2021-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
43,492 GBP2022-01-01 ~ 2022-12-31
23,011 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
209,899 GBP2022-01-01 ~ 2022-12-31
111,432 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
209,899 GBP2022-01-01 ~ 2022-12-31
111,432 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
21,747 GBP2022-12-31
Property, Plant & Equipment
105,231 GBP2022-12-31
133,592 GBP2021-12-31
Fixed Assets - Investments
16,280 GBP2022-12-31
16,280 GBP2021-12-31
Fixed Assets
143,258 GBP2022-12-31
149,872 GBP2021-12-31
Total Inventories
2,909,069 GBP2022-12-31
2,498,143 GBP2021-12-31
Debtors
4,830,300 GBP2022-12-31
5,141,143 GBP2021-12-31
Cash at bank and in hand
339,837 GBP2022-12-31
281,987 GBP2021-12-31
Current Assets
8,079,206 GBP2022-12-31
7,921,273 GBP2021-12-31
Creditors
Current
3,457,017 GBP2022-12-31
3,440,094 GBP2021-12-31
Net Current Assets/Liabilities
4,622,189 GBP2022-12-31
4,481,179 GBP2021-12-31
Total Assets Less Current Liabilities
4,765,447 GBP2022-12-31
4,631,051 GBP2021-12-31
Net Assets/Liabilities
4,745,930 GBP2022-12-31
4,606,031 GBP2021-12-31
Equity
Called up share capital
50,000 GBP2022-12-31
50,000 GBP2021-12-31
50,000 GBP2020-12-31
Retained earnings (accumulated losses)
4,695,930 GBP2022-12-31
4,556,031 GBP2021-12-31
4,514,599 GBP2020-12-31
Equity
4,745,930 GBP2022-12-31
4,606,031 GBP2021-12-31
4,564,599 GBP2020-12-31
Dividends Paid
Retained earnings (accumulated losses)
-70,000 GBP2022-01-01 ~ 2022-12-31
-70,000 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
-70,000 GBP2022-01-01 ~ 2022-12-31
-70,000 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
209,899 GBP2022-01-01 ~ 2022-12-31
111,432 GBP2021-01-01 ~ 2021-12-31
Bank Overdrafts
-348,237 GBP2022-12-31
-400,983 GBP2021-12-31
-243,918 GBP2020-12-31
Wages/Salaries
1,423,546 GBP2022-01-01 ~ 2022-12-31
1,465,890 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
156,587 GBP2022-01-01 ~ 2022-12-31
142,689 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
1,580,133 GBP2022-01-01 ~ 2022-12-31
1,608,579 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
442022-01-01 ~ 2022-12-31
482021-01-01 ~ 2021-12-31
Director Remuneration
35,666 GBP2022-01-01 ~ 2022-12-31
36,255 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
27,611 GBP2022-01-01 ~ 2022-12-31
39,535 GBP2021-01-01 ~ 2021-12-31
Current Tax for the Period
48,996 GBP2022-01-01 ~ 2022-12-31
20,872 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
48,144 GBP2022-01-01 ~ 2022-12-31
25,544 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Development expenditure
21,930 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
183 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
183 GBP2022-12-31
Intangible Assets
Development expenditure
21,747 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
474,546 GBP2022-12-31
468,596 GBP2021-12-31
Furniture and fittings
189,583 GBP2022-12-31
189,583 GBP2021-12-31
Motor vehicles
39,635 GBP2022-12-31
39,635 GBP2021-12-31
Computers
69,975 GBP2022-12-31
68,856 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
773,739 GBP2022-12-31
766,670 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
421,328 GBP2022-12-31
412,899 GBP2021-12-31
Furniture and fittings
162,666 GBP2022-12-31
144,115 GBP2021-12-31
Motor vehicles
17,944 GBP2022-12-31
10,714 GBP2021-12-31
Computers
66,570 GBP2022-12-31
65,350 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
668,508 GBP2022-12-31
633,078 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
8,429 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
18,551 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
7,230 GBP2022-01-01 ~ 2022-12-31
Computers
1,220 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
35,430 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Plant and equipment
53,218 GBP2022-12-31
55,697 GBP2021-12-31
Furniture and fittings
26,917 GBP2022-12-31
45,468 GBP2021-12-31
Motor vehicles
21,691 GBP2022-12-31
28,921 GBP2021-12-31
Computers
3,405 GBP2022-12-31
3,506 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
14,400 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
11,065 GBP2022-12-31
10,476 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
589 GBP2022-01-01 ~ 2022-12-31
Motor vehicles, Under hire purchased contracts or finance leases
7,230 GBP2022-01-01 ~ 2022-12-31
Under hire purchased contracts or finance leases
7,819 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
3,335 GBP2022-12-31
3,924 GBP2021-12-31
Motor vehicles, Under hire purchased contracts or finance leases
21,691 GBP2022-12-31
28,921 GBP2021-12-31
Under hire purchased contracts or finance leases
25,026 GBP2022-12-31
32,845 GBP2021-12-31
Finished Goods
2,909,069 GBP2022-12-31
2,498,143 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
1,351,385 GBP2022-12-31
1,582,707 GBP2021-12-31
Other Debtors
Current
209,754 GBP2022-12-31
181,059 GBP2021-12-31
Debtors
Amounts falling due within one year, Current
1,561,139 GBP2022-12-31
1,876,672 GBP2021-12-31
Other Debtors
Non-current
421,833 GBP2022-12-31
421,833 GBP2021-12-31
Debtors
Non-current
3,269,161 GBP2022-12-31
3,264,471 GBP2021-12-31
Bank Borrowings/Overdrafts
Current
348,237 GBP2022-12-31
400,983 GBP2021-12-31
Trade Creditors/Trade Payables
Current
2,849,062 GBP2022-12-31
2,838,990 GBP2021-12-31
Other Taxation & Social Security Payable
Current
85,472 GBP2022-12-31
71,569 GBP2021-12-31
Other Creditors
Current
174,246 GBP2022-12-31
128,552 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
275,000 GBP2022-12-31
275,000 GBP2021-12-31
Between one and five year
893,750 GBP2022-12-31
1,100,000 GBP2021-12-31
More than five year
68,750 GBP2021-12-31
All periods
1,168,750 GBP2022-12-31
1,443,750 GBP2021-12-31
Bank Overdrafts
Secured
348,237 GBP2022-12-31
400,983 GBP2021-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
19,517 GBP2022-12-31
25,020 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
19,517 GBP2022-12-31
25,020 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
209,899 GBP2022-01-01 ~ 2022-12-31