Average Number of Employees
1232022-01-01 ~ 2022-12-31
1162021-01-01 ~ 2021-12-31
Turnover/Revenue
23,925,268 GBP2022-01-01 ~ 2022-12-31
22,199,851 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-11,795,225 GBP2022-01-01 ~ 2022-12-31
-10,804,444 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
12,130,043 GBP2022-01-01 ~ 2022-12-31
11,395,407 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-10,622,735 GBP2022-01-01 ~ 2022-12-31
-10,131,307 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
1,507,308 GBP2022-01-01 ~ 2022-12-31
-176,396 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
24,647 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-125,338 GBP2022-01-01 ~ 2022-12-31
-417,810 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
1,407,617 GBP2022-01-01 ~ 2022-12-31
464,011 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
1,385,021 GBP2022-01-01 ~ 2022-12-31
363,727 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
1,535,021 GBP2022-01-01 ~ 2022-12-31
363,727 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
162,021 GBP2022-12-31
148,813 GBP2021-12-31
Fixed Assets - Investments
4,573,000 GBP2022-12-31
4,573,000 GBP2021-12-31
Fixed Assets
4,735,021 GBP2022-12-31
4,721,813 GBP2021-12-31
Total Inventories
1,942,779 GBP2022-12-31
1,309,958 GBP2021-12-31
Debtors
Current
3,017,979 GBP2022-12-31
3,013,869 GBP2021-12-31
Cash at bank and in hand
5,079,231 GBP2022-12-31
11,168,283 GBP2021-12-31
Current Assets
10,039,989 GBP2022-12-31
15,492,110 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-5,799,562 GBP2022-12-31
-12,690,867 GBP2021-12-31
Net Current Assets/Liabilities
4,240,427 GBP2022-12-31
2,801,243 GBP2021-12-31
Total Assets Less Current Liabilities
8,975,448 GBP2022-12-31
7,523,056 GBP2021-12-31
Net Assets/Liabilities
8,915,120 GBP2022-12-31
7,380,099 GBP2021-12-31
Equity
Called up share capital
1,525,100 GBP2022-12-31
1,525,100 GBP2021-12-31
1,525,100 GBP2021-01-01
Retained earnings (accumulated losses)
7,390,020 GBP2022-12-31
5,854,999 GBP2021-12-31
5,491,272 GBP2021-01-01
Equity
8,915,120 GBP2022-12-31
7,380,099 GBP2021-12-31
7,016,372 GBP2021-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,385,021 GBP2022-01-01 ~ 2022-12-31
363,727 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,535,021 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
152022-01-01 ~ 2022-12-31
Furniture and fittings
152022-01-01 ~ 2022-12-31
Wages/Salaries
4,502,156 GBP2022-01-01 ~ 2022-12-31
4,447,592 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
662,212 GBP2022-01-01 ~ 2022-12-31
455,524 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
5,562,519 GBP2022-01-01 ~ 2022-12-31
5,307,351 GBP2021-01-01 ~ 2021-12-31
Director Remuneration
197,727 GBP2022-01-01 ~ 2022-12-31
226,585 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
22,596 GBP2022-01-01 ~ 2022-12-31
42,836 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
267,447 GBP2022-01-01 ~ 2022-12-31
88,162 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Buildings
674,774 GBP2022-12-31
674,774 GBP2021-12-31
Plant and equipment
3,490,324 GBP2022-12-31
3,414,925 GBP2021-12-31
Furniture and fittings
947,354 GBP2022-12-31
947,354 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
5,112,452 GBP2022-12-31
5,037,053 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
3,333,286 GBP2021-12-31
Furniture and fittings
947,354 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
4,888,240 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
41,952 GBP2022-01-01 ~ 2022-12-31
Owned/Freehold
62,191 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,375,238 GBP2022-12-31
Furniture and fittings
947,354 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,950,431 GBP2022-12-31
Property, Plant & Equipment
Buildings
46,935 GBP2022-12-31
67,174 GBP2021-12-31
Plant and equipment
115,086 GBP2022-12-31
81,639 GBP2021-12-31
Land and buildings
46,935 GBP2022-12-31
67,174 GBP2021-12-31
Investments in Subsidiaries
4,573,000 GBP2022-12-31
4,573,000 GBP2021-12-31
Raw materials and consumables
353,635 GBP2022-12-31
114,181 GBP2021-12-31
Value of work in progress
42,685 GBP2022-12-31
10,413 GBP2021-12-31
Finished Goods/Goods for Resale
1,546,459 GBP2022-12-31
1,185,364 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
4,416,026 GBP2022-12-31
3,835,442 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
607,436 GBP2022-12-31
614,997 GBP2021-12-31
Other Debtors
Current
2,000 GBP2022-12-31
2,000 GBP2021-12-31
Prepayments/Accrued Income
Current
160,627 GBP2022-12-31
188,139 GBP2021-12-31
Debtors - Deferred Tax Asset
Current
10,614 GBP2021-12-31
Bank Overdrafts
-546,688 GBP2022-12-31
-7,534,062 GBP2021-12-31
Cash and Cash Equivalents
4,532,543 GBP2022-12-31
3,634,221 GBP2021-12-31
Bank Overdrafts
Current
546,688 GBP2022-12-31
7,534,062 GBP2021-12-31
Trade Creditors/Trade Payables
Current
355,583 GBP2022-12-31
583,770 GBP2021-12-31
Amounts owed to group undertakings
Current
3,073,530 GBP2022-12-31
1,387,785 GBP2021-12-31
Corporation Tax Payable
Current
318,995 GBP2022-12-31
278,603 GBP2021-12-31
Taxation/Social Security Payable
Current
599,589 GBP2022-12-31
822,770 GBP2021-12-31
Other Creditors
Current
10,000 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
905,177 GBP2022-12-31
2,073,877 GBP2021-12-31
Creditors
Current
5,799,562 GBP2022-12-31
12,690,867 GBP2021-12-31
Net Deferred Tax Liability/Asset
-11,982 GBP2022-12-31
10,614 GBP2021-12-31
53,450 GBP2021-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-22,596 GBP2022-01-01 ~ 2022-12-31
-42,836 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-21,168 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,525,100 shares2022-12-31
1,525,100 shares2021-12-31
Par Value of Share
Class 1 ordinary share
1.002022-01-01 ~ 2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
330,339 GBP2022-12-31
331,148 GBP2021-12-31
Between one and five year
1,042,206 GBP2022-12-31
796,131 GBP2021-12-31
More than five year
343,456 GBP2022-12-31
192,425 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,716,001 GBP2022-12-31
1,319,704 GBP2021-12-31