Par Value of Share
Class 1 ordinary share
02022-01-01 ~ 2022-12-31
Class 2 ordinary share
02022-01-01 ~ 2022-12-31
Class 3 ordinary share
02022-01-01 ~ 2022-12-31
Intangible Assets
350,096 GBP2022-12-31
547,667 GBP2021-12-31
Property, Plant & Equipment
16,323,165 GBP2022-12-31
16,796,286 GBP2021-12-31
Fixed Assets - Investments
100 GBP2022-12-31
100 GBP2021-12-31
Fixed Assets
16,673,361 GBP2022-12-31
17,344,053 GBP2021-12-31
Total Inventories
9,803,948 GBP2022-12-31
9,993,849 GBP2021-12-31
Debtors
4,334,057 GBP2022-12-31
3,376,426 GBP2021-12-31
Cash at bank and in hand
956,439 GBP2022-12-31
765,218 GBP2021-12-31
Current Assets
15,094,444 GBP2022-12-31
14,135,493 GBP2021-12-31
Creditors
Current
13,683,644 GBP2022-12-31
13,617,873 GBP2021-12-31
Net Current Assets/Liabilities
1,410,800 GBP2022-12-31
517,620 GBP2021-12-31
Total Assets Less Current Liabilities
18,084,161 GBP2022-12-31
17,861,673 GBP2021-12-31
Net Assets/Liabilities
4,740,124 GBP2022-12-31
4,605,222 GBP2021-12-31
Equity
Called up share capital
4,000,080 GBP2022-12-31
4,000,080 GBP2021-12-31
4,000,080 GBP2020-12-31
Capital redemption reserve
32 GBP2022-12-31
32 GBP2021-12-31
32 GBP2020-12-31
Retained earnings (accumulated losses)
740,012 GBP2022-12-31
605,110 GBP2021-12-31
590,638 GBP2020-12-31
Equity
4,740,124 GBP2022-12-31
4,605,222 GBP2021-12-31
4,590,750 GBP2020-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
134,902 GBP2022-01-01 ~ 2022-12-31
14,472 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
134,902 GBP2022-01-01 ~ 2022-12-31
14,472 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
402022-01-01 ~ 2022-12-31
472021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Development expenditure
799,892 GBP2022-12-31
688,601 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
449,796 GBP2022-12-31
140,934 GBP2021-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
308,862 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Development expenditure
350,096 GBP2022-12-31
547,667 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
7,830,174 GBP2022-12-31
7,812,126 GBP2021-12-31
Plant and equipment
13,519,000 GBP2022-12-31
13,409,208 GBP2021-12-31
Furniture and fittings
626,829 GBP2022-12-31
591,829 GBP2021-12-31
Motor vehicles
13,783 GBP2022-12-31
13,783 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
21,989,786 GBP2022-12-31
21,826,946 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
1,200,364 GBP2022-12-31
1,041,370 GBP2021-12-31
Plant and equipment
4,094,253 GBP2022-12-31
3,658,186 GBP2021-12-31
Furniture and fittings
358,896 GBP2022-12-31
318,221 GBP2021-12-31
Motor vehicles
13,108 GBP2022-12-31
12,883 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,666,621 GBP2022-12-31
5,030,660 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
158,994 GBP2022-01-01 ~ 2022-12-31
Plant and equipment
436,067 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
40,675 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
225 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
635,961 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Land and buildings
6,629,810 GBP2022-12-31
6,770,756 GBP2021-12-31
Plant and equipment
9,424,747 GBP2022-12-31
9,751,022 GBP2021-12-31
Furniture and fittings
267,933 GBP2022-12-31
273,608 GBP2021-12-31
Motor vehicles
675 GBP2022-12-31
900 GBP2021-12-31
Merchandise
9,369,021 GBP2022-12-31
9,299,972 GBP2021-12-31
Value of work in progress
434,927 GBP2022-12-31
693,877 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
3,988,866 GBP2022-12-31
2,650,522 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
2,604 GBP2022-12-31
42,934 GBP2021-12-31
Prepayments/Accrued Income
Current
342,587 GBP2022-12-31
682,970 GBP2021-12-31
Debtors
Amounts falling due within one year, Current
4,334,057 GBP2022-12-31
3,376,426 GBP2021-12-31
Bank Borrowings/Overdrafts
Current
1,984,597 GBP2022-12-31
1,101,007 GBP2021-12-31
Trade Creditors/Trade Payables
Current
81,220 GBP2022-12-31
298,234 GBP2021-12-31
Amounts owed to group undertakings
Current
10,755,018 GBP2022-12-31
11,328,400 GBP2021-12-31
Other Taxation & Social Security Payable
Current
59,102 GBP2022-12-31
66,498 GBP2021-12-31
Accrued Liabilities
Current
154,339 GBP2022-12-31
167,368 GBP2021-12-31
Bank Borrowings/Overdrafts
Non-current
2,322,652 GBP2022-12-31
2,739,412 GBP2021-12-31
Bank Borrowings
Between two and five year, Non-current
899,090 GBP2022-12-31
899,090 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
10,633 GBP2022-12-31
4,465 GBP2021-12-31
Between one and five year
78,687 GBP2022-12-31
60,841 GBP2021-12-31
More than five year
81,616 GBP2022-12-31
39,094 GBP2021-12-31
All periods
170,936 GBP2022-12-31
104,400 GBP2021-12-31
Bank Overdrafts
Secured
1,569,848 GBP2022-12-31
633,337 GBP2021-12-31
Bank Borrowings
Secured
2,737,401 GBP2022-12-31
3,207,082 GBP2021-12-31
Total Borrowings
Secured
4,307,249 GBP2022-12-31
3,840,419 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,021,385 GBP2022-12-31
614,090 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,500,080 shares2022-12-31
Class 2 ordinary share
32 shares2022-12-31
Class 3 ordinary share
2,500,000 shares2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
134,902 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
134,902 GBP2022-01-01 ~ 2022-12-31