Par Value of Share
Class 1 ordinary share
12021-01-01 ~ 2021-12-31
Class 2 ordinary share
12021-01-01 ~ 2021-12-31
Turnover/Revenue
22,560,932 GBP2021-01-01 ~ 2021-12-31
21,039,644 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
19,815,312 GBP2021-01-01 ~ 2021-12-31
18,528,588 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
2,745,620 GBP2021-01-01 ~ 2021-12-31
2,511,056 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
1,505,628 GBP2021-01-01 ~ 2021-12-31
1,161,171 GBP2020-01-01 ~ 2020-12-31
Operating Profit/Loss
1,239,992 GBP2021-01-01 ~ 2021-12-31
1,384,972 GBP2020-01-01 ~ 2020-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,478 GBP2021-01-01 ~ 2021-12-31
69 GBP2020-01-01 ~ 2020-12-31
Interest Payable/Similar Charges (Finance Costs)
7,000 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
1,234,470 GBP2021-01-01 ~ 2021-12-31
1,385,041 GBP2020-01-01 ~ 2020-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
230,140 GBP2021-01-01 ~ 2021-12-31
270,122 GBP2020-01-01 ~ 2020-12-31
Profit/Loss
1,004,330 GBP2021-01-01 ~ 2021-12-31
1,114,919 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
1,004,330 GBP2021-01-01 ~ 2021-12-31
1,114,919 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment
2,584,946 GBP2021-12-31
1,621,816 GBP2020-12-31
Total Inventories
1,866,506 GBP2021-12-31
1,123,877 GBP2020-12-31
Debtors
6,665,741 GBP2021-12-31
4,425,474 GBP2020-12-31
Cash at bank and in hand
562,639 GBP2021-12-31
542,231 GBP2020-12-31
Current Assets
9,094,886 GBP2021-12-31
6,091,582 GBP2020-12-31
Creditors
Current
4,853,222 GBP2021-12-31
1,891,118 GBP2020-12-31
Net Current Assets/Liabilities
4,241,664 GBP2021-12-31
4,200,464 GBP2020-12-31
Total Assets Less Current Liabilities
6,826,610 GBP2021-12-31
5,822,280 GBP2020-12-31
Equity
Called up share capital
116 GBP2021-12-31
116 GBP2020-12-31
116 GBP2019-12-31
Share premium
11,624 GBP2021-12-31
11,624 GBP2020-12-31
11,624 GBP2019-12-31
Capital redemption reserve
52 GBP2021-12-31
52 GBP2020-12-31
52 GBP2019-12-31
Retained earnings (accumulated losses)
6,814,818 GBP2021-12-31
5,810,488 GBP2020-12-31
4,695,569 GBP2019-12-31
Equity
6,826,610 GBP2021-12-31
5,822,280 GBP2020-12-31
4,707,361 GBP2019-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,004,330 GBP2021-01-01 ~ 2021-12-31
1,114,919 GBP2020-01-01 ~ 2020-12-31
Wages/Salaries
1,425,758 GBP2021-01-01 ~ 2021-12-31
1,312,782 GBP2020-01-01 ~ 2020-12-31
Social Security Costs
124,412 GBP2021-01-01 ~ 2021-12-31
116,155 GBP2020-01-01 ~ 2020-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
101,228 GBP2021-01-01 ~ 2021-12-31
83,054 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
1,651,398 GBP2021-01-01 ~ 2021-12-31
1,511,991 GBP2020-01-01 ~ 2020-12-31
Average Number of Employees
402021-01-01 ~ 2021-12-31
412020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
301,443 GBP2021-01-01 ~ 2021-12-31
254,361 GBP2020-01-01 ~ 2020-12-31
Audit Fees/Expenses
9,700 GBP2021-01-01 ~ 2021-12-31
9,200 GBP2020-01-01 ~ 2020-12-31
Current Tax for the Period
212,377 GBP2021-01-01 ~ 2021-12-31
287,967 GBP2020-01-01 ~ 2020-12-31
Tax Expense/Credit at Applicable Tax Rate
234,549 GBP2021-01-01 ~ 2021-12-31
263,158 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
2,279,263 GBP2021-12-31
1,245,605 GBP2020-12-31
Plant and equipment
672,398 GBP2021-12-31
491,055 GBP2020-12-31
Motor vehicles
910,018 GBP2021-12-31
910,018 GBP2020-12-31
Computers
194,471 GBP2021-12-31
181,258 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
4,056,150 GBP2021-12-31
2,827,936 GBP2020-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-36,359 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Disposals
-36,359 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
166,639 GBP2021-12-31
133,301 GBP2020-12-31
Plant and equipment
415,787 GBP2021-12-31
384,109 GBP2020-12-31
Motor vehicles
710,686 GBP2021-12-31
539,991 GBP2020-12-31
Computers
178,092 GBP2021-12-31
148,719 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,471,204 GBP2021-12-31
1,206,120 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
33,338 GBP2021-01-01 ~ 2021-12-31
Plant and equipment
68,037 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
170,695 GBP2021-01-01 ~ 2021-12-31
Computers
29,373 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
301,443 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-36,359 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-36,359 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Land and buildings
2,112,624 GBP2021-12-31
1,112,304 GBP2020-12-31
Plant and equipment
256,611 GBP2021-12-31
106,946 GBP2020-12-31
Motor vehicles
199,332 GBP2021-12-31
370,027 GBP2020-12-31
Computers
16,379 GBP2021-12-31
32,539 GBP2020-12-31
Merchandise
1,866,506 GBP2021-12-31
1,123,877 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
3,644,520 GBP2021-12-31
3,055,084 GBP2020-12-31
Amounts Owed by Group Undertakings
Current
20,225 GBP2021-12-31
4,225 GBP2020-12-31
Other Debtors
Current
2,729,198 GBP2021-12-31
1,177,578 GBP2020-12-31
Amount of value-added tax that is recoverable
Current
111,056 GBP2021-12-31
Debtors - Deferred Tax Asset
Current
36,559 GBP2021-12-31
54,322 GBP2020-12-31
Prepayments
Current
111,560 GBP2021-12-31
134,265 GBP2020-12-31
Debtors
Amounts falling due within one year, Current
6,665,741 GBP2021-12-31
4,425,474 GBP2020-12-31
Trade Creditors/Trade Payables
Current
3,640,995 GBP2021-12-31
1,342,158 GBP2020-12-31
Amounts owed to group undertakings
Current
1,123,563 GBP2021-12-31
380,947 GBP2020-12-31
Corporation Tax Payable
Current
44,898 GBP2020-12-31
Other Taxation & Social Security Payable
Current
60,360 GBP2021-12-31
54,528 GBP2020-12-31
Accrued Liabilities
Current
28,304 GBP2021-12-31
37,363 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
54,827 GBP2021-12-31
55,090 GBP2020-12-31
Between one and five year
219,309 GBP2021-12-31
220,360 GBP2020-12-31
More than five year
112,959 GBP2021-12-31
168,590 GBP2020-12-31
All periods
387,095 GBP2021-12-31
444,040 GBP2020-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
-36,559 GBP2021-12-31
-54,322 GBP2020-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
108 shares2021-12-31
Class 2 ordinary share
8 shares2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,004,330 GBP2021-01-01 ~ 2021-12-31