Par Value of Share
Class 1 ordinary share
12021-01-01 ~ 2021-12-31
Turnover/Revenue
30,008,033 GBP2021-01-01 ~ 2021-12-31
22,702,668 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
-24,591,805 GBP2021-01-01 ~ 2021-12-31
-16,860,055 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
5,416,228 GBP2021-01-01 ~ 2021-12-31
5,842,613 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
-5,977,199 GBP2021-01-01 ~ 2021-12-31
-4,492,762 GBP2020-01-01 ~ 2020-12-31
Operating Profit/Loss
-560,971 GBP2021-01-01 ~ 2021-12-31
1,695,147 GBP2020-01-01 ~ 2020-12-31
Other Interest Receivable/Similar Income (Finance Income)
4,108 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
-494,615 GBP2021-01-01 ~ 2021-12-31
1,389,690 GBP2020-01-01 ~ 2020-12-31
Profit/Loss
-382,536 GBP2021-01-01 ~ 2021-12-31
934,779 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
-382,536 GBP2021-01-01 ~ 2021-12-31
934,779 GBP2020-01-01 ~ 2020-12-31
Intangible Assets
419,337 GBP2021-12-31
239,972 GBP2020-12-31
Property, Plant & Equipment
622,590 GBP2021-12-31
511,381 GBP2020-12-31
Fixed Assets
1,041,927 GBP2021-12-31
751,353 GBP2020-12-31
Total Inventories
11,610,877 GBP2021-12-31
4,859,718 GBP2020-12-31
Debtors
9,148,569 GBP2021-12-31
4,857,962 GBP2020-12-31
Cash at bank and in hand
2,968,084 GBP2021-12-31
2,655,656 GBP2020-12-31
Current Assets
23,727,530 GBP2021-12-31
12,373,336 GBP2020-12-31
Creditors
Current
20,250,878 GBP2021-12-31
8,223,574 GBP2020-12-31
Net Current Assets/Liabilities
3,476,652 GBP2021-12-31
4,149,762 GBP2020-12-31
Total Assets Less Current Liabilities
4,518,579 GBP2021-12-31
4,901,115 GBP2020-12-31
Net Assets/Liabilities
4,518,143 GBP2021-12-31
4,900,679 GBP2020-12-31
Equity
Called up share capital
7,500 GBP2021-12-31
7,500 GBP2020-12-31
7,500 GBP2019-12-31
Retained earnings (accumulated losses)
4,510,643 GBP2021-12-31
4,893,179 GBP2020-12-31
3,958,400 GBP2019-12-31
Equity
4,518,143 GBP2021-12-31
4,900,679 GBP2020-12-31
3,965,900 GBP2019-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-382,536 GBP2021-01-01 ~ 2021-12-31
934,779 GBP2020-01-01 ~ 2020-12-31
Wages/Salaries
2,372,456 GBP2021-01-01 ~ 2021-12-31
1,835,052 GBP2020-01-01 ~ 2020-12-31
Social Security Costs
231,924 GBP2021-01-01 ~ 2021-12-31
208,161 GBP2020-01-01 ~ 2020-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
114,464 GBP2021-01-01 ~ 2021-12-31
109,014 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
2,718,844 GBP2021-01-01 ~ 2021-12-31
2,152,227 GBP2020-01-01 ~ 2020-12-31
Average Number of Employees
762021-01-01 ~ 2021-12-31
692020-01-01 ~ 2020-12-31
Director Remuneration
167,134 GBP2021-01-01 ~ 2021-12-31
165,000 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
160,140 GBP2021-01-01 ~ 2021-12-31
126,000 GBP2020-01-01 ~ 2020-12-31
Audit Fees/Expenses
21,160 GBP2021-01-01 ~ 2021-12-31
Current Tax for the Period
-121,248 GBP2021-01-01 ~ 2021-12-31
454,911 GBP2020-01-01 ~ 2020-12-31
Tax Expense/Credit at Applicable Tax Rate
-93,977 GBP2021-01-01 ~ 2021-12-31
264,041 GBP2020-01-01 ~ 2020-12-31
Intangible Assets - Gross Cost
Computer software
633,755 GBP2021-12-31
298,184 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
985,152 GBP2021-12-31
745,373 GBP2020-12-31
Furniture and fittings
289,009 GBP2021-12-31
273,095 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
1,537,492 GBP2021-12-31
1,266,143 GBP2020-12-31
Land and buildings, Short leasehold
247,675 GBP2021-12-31
Computers
15,656 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
561,257 GBP2021-12-31
443,651 GBP2020-12-31
Furniture and fittings
247,714 GBP2021-12-31
226,478 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
914,902 GBP2021-12-31
754,762 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
117,606 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings
21,236 GBP2021-01-01 ~ 2021-12-31
Computers
573 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
160,140 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
105,358 GBP2021-12-31
Computers
573 GBP2021-12-31
Property, Plant & Equipment
Land and buildings, Short leasehold
142,317 GBP2021-12-31
Plant and equipment
423,895 GBP2021-12-31
301,722 GBP2020-12-31
Furniture and fittings
41,295 GBP2021-12-31
46,617 GBP2020-12-31
Computers
15,083 GBP2021-12-31
Merchandise
11,610,877 GBP2021-12-31
4,859,718 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
7,517,254 GBP2021-12-31
4,017,155 GBP2020-12-31
Other Debtors
Current
572,135 GBP2021-12-31
172,132 GBP2020-12-31
Amount of corporation tax that is recoverable
Current
919,809 GBP2021-12-31
Prepayments/Accrued Income
Current
139,371 GBP2021-12-31
670,301 GBP2020-12-31
Debtors
Current, Amounts falling due within one year
9,148,569 GBP2021-12-31
Amounts falling due within one year, Current
4,857,962 GBP2020-12-31
Trade Creditors/Trade Payables
Current
3,199,730 GBP2021-12-31
2,207,410 GBP2020-12-31
Amounts owed to group undertakings
Current
10,433,943 GBP2021-12-31
3,506,813 GBP2020-12-31
Corporation Tax Payable
Current
526,340 GBP2020-12-31
Other Taxation & Social Security Payable
Current
74,287 GBP2021-12-31
65,339 GBP2020-12-31
Other Creditors
Current
175,038 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
5,273,333 GBP2021-12-31
910,598 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
255,690 GBP2021-12-31
278,000 GBP2020-12-31
Between one and five year
299,794 GBP2021-12-31
126,000 GBP2020-12-31
All periods
555,484 GBP2021-12-31
404,000 GBP2020-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
436 GBP2021-12-31
436 GBP2020-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
436 GBP2021-12-31
436 GBP2020-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
7,500 shares2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
-382,536 GBP2021-01-01 ~ 2021-12-31