Please be reminded the displayed account data is older than 4 years hence might not reflect current company status.
Turnover/Revenue
33,184,000 GBP2019-01-01 ~ 2019-12-31
30,560,000 GBP2018-01-01 ~ 2018-12-31
Cost of Sales
-29,650,000 GBP2019-01-01 ~ 2019-12-31
-26,663,000 GBP2018-01-01 ~ 2018-12-31
Gross Profit/Loss
3,534,000 GBP2019-01-01 ~ 2019-12-31
3,897,000 GBP2018-01-01 ~ 2018-12-31
Administrative Expenses
-2,859,000 GBP2019-01-01 ~ 2019-12-31
-2,724,000 GBP2018-01-01 ~ 2018-12-31
Operating Profit/Loss
280,000 GBP2019-01-01 ~ 2019-12-31
1,173,000 GBP2018-01-01 ~ 2018-12-31
Profit/Loss on Ordinary Activities Before Tax
101,000 GBP2019-01-01 ~ 2019-12-31
1,074,000 GBP2018-01-01 ~ 2018-12-31
Profit/Loss
42,000 GBP2019-01-01 ~ 2019-12-31
783,000 GBP2018-01-01 ~ 2018-12-31
Intangible Assets
117,000 GBP2019-12-31
154,000 GBP2018-12-31
Property, Plant & Equipment
1,381,000 GBP2019-12-31
756,000 GBP2018-12-31
Fixed Assets - Investments
1,261,000 GBP2019-12-31
1,261,000 GBP2018-12-31
Fixed Assets
2,759,000 GBP2019-12-31
2,171,000 GBP2018-12-31
Total Inventories
4,352,000 GBP2019-12-31
6,771,000 GBP2018-12-31
Debtors
Current
3,629,000 GBP2019-12-31
4,676,000 GBP2018-12-31
Cash at bank and in hand
1,212,000 GBP2019-12-31
2,000 GBP2018-12-31
Current Assets
9,193,000 GBP2019-12-31
11,449,000 GBP2018-12-31
Creditors
Current, Amounts falling due within one year
-7,853,000 GBP2019-12-31
-9,883,000 GBP2018-12-31
Net Current Assets/Liabilities
1,340,000 GBP2019-12-31
1,566,000 GBP2018-12-31
Total Assets Less Current Liabilities
4,099,000 GBP2019-12-31
3,737,000 GBP2018-12-31
Creditors
Non-current, Amounts falling due after one year
-500,000 GBP2019-12-31
-211,000 GBP2018-12-31
Net Assets/Liabilities
3,465,000 GBP2019-12-31
3,423,000 GBP2018-12-31
Equity
Called up share capital
500,000 GBP2019-12-31
500,000 GBP2018-12-31
500,000 GBP2018-01-01
Retained earnings (accumulated losses)
2,965,000 GBP2019-12-31
2,923,000 GBP2018-12-31
2,140,000 GBP2018-01-01
Equity
3,465,000 GBP2019-12-31
3,423,000 GBP2018-12-31
2,640,000 GBP2018-01-01
Profit/Loss
Retained earnings (accumulated losses)
42,000 GBP2019-01-01 ~ 2019-12-31
783,000 GBP2018-01-01 ~ 2018-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
42,000 GBP2019-01-01 ~ 2019-12-31
783,000 GBP2018-01-01 ~ 2018-12-31
Comprehensive Income/Expense
42,000 GBP2019-01-01 ~ 2019-12-31
783,000 GBP2018-01-01 ~ 2018-12-31
Property, Plant & Equipment - Depreciation Expense
295,000 GBP2019-01-01 ~ 2019-12-31
212,000 GBP2018-01-01 ~ 2018-12-31
Audit Fees/Expenses
20,000 GBP2019-01-01 ~ 2019-12-31
20,000 GBP2018-01-01 ~ 2018-12-31
Wages/Salaries
4,141,000 GBP2019-01-01 ~ 2019-12-31
3,639,000 GBP2018-01-01 ~ 2018-12-31
Social Security Costs
398,000 GBP2019-01-01 ~ 2019-12-31
371,000 GBP2018-01-01 ~ 2018-12-31
Staff Costs/Employee Benefits Expense
4,621,000 GBP2019-01-01 ~ 2019-12-31
4,074,000 GBP2018-01-01 ~ 2018-12-31
Average Number of Employees
02019-01-01 ~ 2019-12-31
02018-01-01 ~ 2018-12-31
Director Remuneration
312,000 GBP2019-01-01 ~ 2019-12-31
422,000 GBP2018-01-01 ~ 2018-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
111,000 GBP2019-01-01 ~ 2019-12-31
79,000 GBP2018-01-01 ~ 2018-12-31
Tax Expense/Credit at Applicable Tax Rate
19,000 GBP2019-01-01 ~ 2019-12-31
204,000 GBP2018-01-01 ~ 2018-12-31
Intangible Assets - Gross Cost
Goodwill
396,000 GBP2019-12-31
396,000 GBP2018-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
279,000 GBP2019-12-31
242,000 GBP2018-12-31
Intangible Assets
Goodwill
117,000 GBP2019-12-31
154,000 GBP2018-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
905,000 GBP2019-12-31
230,000 GBP2018-12-31
Motor vehicles
412,000 GBP2019-12-31
366,000 GBP2018-12-31
Furniture and fittings
173,000 GBP2019-12-31
71,000 GBP2018-12-31
Other
630,000 GBP2019-12-31
583,000 GBP2018-12-31
Property, Plant & Equipment - Gross Cost
2,120,000 GBP2019-12-31
1,250,000 GBP2018-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-27,000 GBP2019-01-01 ~ 2019-12-31
Other
-174,000 GBP2019-01-01 ~ 2019-12-31
Property, Plant & Equipment - Other Disposals
-201,000 GBP2019-01-01 ~ 2019-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
223,000 GBP2019-12-31
163,000 GBP2018-12-31
Motor vehicles
213,000 GBP2019-12-31
126,000 GBP2018-12-31
Furniture and fittings
66,000 GBP2019-12-31
45,000 GBP2018-12-31
Other
237,000 GBP2019-12-31
160,000 GBP2018-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
739,000 GBP2019-12-31
494,000 GBP2018-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
60,000 GBP2019-01-01 ~ 2019-12-31
Motor vehicles, Owned/Freehold
104,000 GBP2019-01-01 ~ 2019-12-31
Furniture and fittings, Owned/Freehold
21,000 GBP2019-01-01 ~ 2019-12-31
Owned/Freehold
295,000 GBP2019-01-01 ~ 2019-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-17,000 GBP2019-01-01 ~ 2019-12-31
Other
-33,000 GBP2019-01-01 ~ 2019-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-50,000 GBP2019-01-01 ~ 2019-12-31
Property, Plant & Equipment
Plant and equipment
682,000 GBP2019-12-31
67,000 GBP2018-12-31
Motor vehicles
199,000 GBP2019-12-31
240,000 GBP2018-12-31
Furniture and fittings
107,000 GBP2019-12-31
26,000 GBP2018-12-31
Other
393,000 GBP2019-12-31
423,000 GBP2018-12-31
Under hire purchased contracts or finance leases
393,000 GBP2019-12-31
423,000 GBP2018-12-31
Investments in Subsidiaries
1,261,000 GBP2019-12-31
1,261,000 GBP2018-12-31
Value of work in progress
149,000 GBP2019-12-31
145,000 GBP2018-12-31
Finished Goods/Goods for Resale
4,203,000 GBP2019-12-31
6,626,000 GBP2018-12-31
Trade Debtors/Trade Receivables
Current
1,988,000 GBP2019-12-31
3,251,000 GBP2018-12-31
Amounts Owed by Group Undertakings
Current
1,266,000 GBP2019-12-31
1,059,000 GBP2018-12-31
Other Debtors
Current
375,000 GBP2019-12-31
366,000 GBP2018-12-31
Bank Overdrafts
-1,083,000 GBP2018-12-31
Cash and Cash Equivalents
1,212,000 GBP2019-12-31
-1,081,000 GBP2018-12-31
Bank Overdrafts
Current
1,083,000 GBP2018-12-31
Bank Borrowings
Current
118,000 GBP2018-12-31
Trade Creditors/Trade Payables
Current
3,278,000 GBP2019-12-31
3,320,000 GBP2018-12-31
Corporation Tax Payable
Current
237,000 GBP2019-12-31
397,000 GBP2018-12-31
Taxation/Social Security Payable
Current
337,000 GBP2019-12-31
178,000 GBP2018-12-31
Finance Lease Liabilities - Total Present Value
Current
305,000 GBP2019-12-31
150,000 GBP2018-12-31
Other Creditors
Current
3,228,000 GBP2019-12-31
3,863,000 GBP2018-12-31
Accrued Liabilities/Deferred Income
Current
468,000 GBP2019-12-31
774,000 GBP2018-12-31
Creditors
Current
7,853,000 GBP2019-12-31
9,883,000 GBP2018-12-31
Finance Lease Liabilities - Total Present Value
Non-current
500,000 GBP2019-12-31
211,000 GBP2018-12-31
Creditors
Non-current
500,000 GBP2019-12-31
211,000 GBP2018-12-31
Bank Borrowings
Current, Amounts falling due within one year
118,000 GBP2018-12-31
Total Borrowings
Current, Amounts falling due within one year
118,000 GBP2018-12-31
Total Borrowings
118,000 GBP2018-12-31
Minimum gross finance lease payments owing
805,000 GBP2019-12-31
361,000 GBP2018-12-31
Net Deferred Tax Liability/Asset
-134,000 GBP2019-12-31
-103,000 GBP2018-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-31,000 GBP2019-01-01 ~ 2019-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-176,000 GBP2019-12-31
-103,000 GBP2018-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
500,000 shares2019-12-31
500,000 shares2018-12-31
Par Value of Share
Class 1 ordinary share
02019-01-01 ~ 2019-12-31
Nominal value of allotted share capital
Class 1 ordinary share
500,000 GBP2019-01-01 ~ 2019-12-31
500,000 GBP2018-01-01 ~ 2018-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
258,000 GBP2019-12-31
77,000 GBP2018-12-31
Between one and five year
918,000 GBP2019-12-31
76,000 GBP2018-12-31
More than five year
4,308,000 GBP2019-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
5,484,000 GBP2019-12-31
153,000 GBP2018-12-31