Par Value of Share
Class 1 ordinary share
02022-01-01 ~ 2022-12-31
Turnover/Revenue
13,267,567 GBP2022-01-01 ~ 2022-12-31
12,804,004 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-10,768,259 GBP2022-01-01 ~ 2022-12-31
-10,428,221 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
2,499,308 GBP2022-01-01 ~ 2022-12-31
2,375,783 GBP2021-01-01 ~ 2021-12-31
Distribution Costs
-52,036 GBP2022-01-01 ~ 2022-12-31
-40,557 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-2,073,823 GBP2022-01-01 ~ 2022-12-31
-2,174,175 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
386,949 GBP2022-01-01 ~ 2022-12-31
326,188 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
11 GBP2022-01-01 ~ 2022-12-31
101 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
362,403 GBP2022-01-01 ~ 2022-12-31
310,776 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
272,666 GBP2022-01-01 ~ 2022-12-31
255,047 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
272,666 GBP2022-01-01 ~ 2022-12-31
255,047 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
625,974 GBP2022-12-31
638,463 GBP2021-12-31
Total Inventories
148,124 GBP2022-12-31
422,458 GBP2021-12-31
Debtors
4,989,126 GBP2022-12-31
6,682,735 GBP2021-12-31
Cash at bank and in hand
52,031 GBP2022-12-31
47,675 GBP2021-12-31
Current Assets
5,189,281 GBP2022-12-31
7,152,868 GBP2021-12-31
Creditors
Current
1,090,889 GBP2022-12-31
3,203,070 GBP2021-12-31
Net Current Assets/Liabilities
4,098,392 GBP2022-12-31
3,949,798 GBP2021-12-31
Total Assets Less Current Liabilities
4,724,366 GBP2022-12-31
4,588,261 GBP2021-12-31
Net Assets/Liabilities
4,409,909 GBP2022-12-31
4,279,743 GBP2021-12-31
Equity
Called up share capital
464,880 GBP2022-12-31
464,880 GBP2021-12-31
464,880 GBP2020-12-31
Revaluation reserve
312,461 GBP2022-12-31
312,461 GBP2021-12-31
312,461 GBP2020-12-31
Retained earnings (accumulated losses)
3,632,568 GBP2022-12-31
3,502,402 GBP2021-12-31
3,387,355 GBP2020-12-31
Equity
4,409,909 GBP2022-12-31
4,279,743 GBP2021-12-31
4,164,696 GBP2020-12-31
Dividends Paid
Retained earnings (accumulated losses)
-142,500 GBP2022-01-01 ~ 2022-12-31
-140,000 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
-142,500 GBP2022-01-01 ~ 2022-12-31
-140,000 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
272,666 GBP2022-01-01 ~ 2022-12-31
255,047 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
1,260,173 GBP2022-01-01 ~ 2022-12-31
1,345,350 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
175,954 GBP2022-01-01 ~ 2022-12-31
161,308 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
88,616 GBP2022-01-01 ~ 2022-12-31
88,445 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
1,524,743 GBP2022-01-01 ~ 2022-12-31
1,595,103 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
472022-01-01 ~ 2022-12-31
572021-01-01 ~ 2021-12-31
Director Remuneration
88,651 GBP2022-01-01 ~ 2022-12-31
88,060 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
57,162 GBP2022-01-01 ~ 2022-12-31
60,869 GBP2021-01-01 ~ 2021-12-31
Current Tax for the Period
69,065 GBP2022-01-01 ~ 2022-12-31
67,361 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
68,857 GBP2022-01-01 ~ 2022-12-31
59,047 GBP2021-01-01 ~ 2021-12-31
Dividends Paid on Shares
142,500 GBP2022-01-01 ~ 2022-12-31
140,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
475,000 GBP2022-12-31
475,000 GBP2021-12-31
Plant and equipment
143,372 GBP2022-12-31
143,312 GBP2021-12-31
Furniture and fittings
573,137 GBP2022-12-31
549,878 GBP2021-12-31
Motor vehicles
105,280 GBP2022-12-31
116,820 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
1,296,789 GBP2022-12-31
1,285,010 GBP2021-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-36,540 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Disposals
-36,540 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
138,077 GBP2022-12-31
134,116 GBP2021-12-31
Furniture and fittings
471,912 GBP2022-12-31
431,911 GBP2021-12-31
Motor vehicles
60,826 GBP2022-12-31
80,520 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
670,815 GBP2022-12-31
646,547 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
3,961 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
40,001 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
16,846 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
60,808 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-36,540 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-36,540 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Land and buildings
475,000 GBP2022-12-31
475,000 GBP2021-12-31
Plant and equipment
5,295 GBP2022-12-31
9,196 GBP2021-12-31
Furniture and fittings
101,225 GBP2022-12-31
117,967 GBP2021-12-31
Motor vehicles
44,454 GBP2022-12-31
36,300 GBP2021-12-31
Finished Goods
148,124 GBP2022-12-31
422,458 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
1,102,132 GBP2022-12-31
2,776,872 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
3,858,638 GBP2022-12-31
3,858,638 GBP2021-12-31
Other Debtors
Current
7,196 GBP2022-12-31
19,815 GBP2021-12-31
Prepayments
Current
19,535 GBP2022-12-31
18,027 GBP2021-12-31
Debtors
Amounts falling due within one year, Current
4,989,126 GBP2022-12-31
6,682,735 GBP2021-12-31
Bank Borrowings/Overdrafts
Current
33,000 GBP2022-12-31
33,000 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Current
4,404 GBP2022-12-31
Trade Creditors/Trade Payables
Current
582,243 GBP2022-12-31
1,016,553 GBP2021-12-31
Corporation Tax Payable
Current
69,067 GBP2022-12-31
67,362 GBP2021-12-31
Other Taxation & Social Security Payable
Current
107,283 GBP2022-12-31
110,654 GBP2021-12-31
Other Creditors
Current
229,112 GBP2022-12-31
1,901,950 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
53,974 GBP2022-12-31
61,745 GBP2021-12-31
Bank Borrowings/Overdrafts
Non-current
209,000 GBP2022-12-31
242,000 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Non-current
18,267 GBP2022-12-31
Bank Borrowings
Between two and five year, Non-current
209,000 GBP2022-12-31
242,000 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
18,267 GBP2022-12-31
hire purchase agreements
22,671 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
14,291 GBP2022-12-31
46,862 GBP2021-12-31
Between one and five year
13,331 GBP2022-12-31
57,502 GBP2021-12-31
All periods
27,622 GBP2022-12-31
104,364 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
87,190 GBP2022-12-31
66,518 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,648,800 shares2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
272,666 GBP2022-01-01 ~ 2022-12-31