Average Number of Employees
852022-01-01 ~ 2022-12-31
912021-01-01 ~ 2021-12-31
Par Value of Share
Class 1 ordinary share
02022-01-01 ~ 2022-12-31
Intangible Assets
721,306 GBP2022-12-31
878,076 GBP2021-12-31
Property, Plant & Equipment
12,576,878 GBP2022-12-31
12,866,102 GBP2021-12-31
Fixed Assets
13,298,184 GBP2022-12-31
13,744,178 GBP2021-12-31
Total Inventories
8,073,537 GBP2022-12-31
7,565,155 GBP2021-12-31
Debtors
5,993,690 GBP2022-12-31
3,851,007 GBP2021-12-31
Cash at bank and in hand
2,629,488 GBP2022-12-31
3,792,378 GBP2021-12-31
Current Assets
16,696,715 GBP2022-12-31
15,208,540 GBP2021-12-31
Creditors
Current
6,540,369 GBP2022-12-31
5,393,982 GBP2021-12-31
Net Current Assets/Liabilities
10,156,346 GBP2022-12-31
9,814,558 GBP2021-12-31
Total Assets Less Current Liabilities
23,454,530 GBP2022-12-31
23,558,736 GBP2021-12-31
Creditors
Non-current
-3,023,632 GBP2022-12-31
-4,464,091 GBP2021-12-31
Net Assets/Liabilities
18,998,832 GBP2022-12-31
17,634,314 GBP2021-12-31
Equity
Called up share capital
100,000 GBP2022-12-31
100,000 GBP2021-12-31
100,000 GBP2020-12-31
Revaluation reserve
5,863,336 GBP2022-12-31
5,863,336 GBP2021-12-31
5,863,336 GBP2020-12-31
Retained earnings (accumulated losses)
13,035,496 GBP2022-12-31
11,670,978 GBP2021-12-31
10,289,082 GBP2020-12-31
Equity
18,998,832 GBP2022-12-31
17,634,314 GBP2021-12-31
16,252,418 GBP2020-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,614,518 GBP2022-01-01 ~ 2022-12-31
1,381,896 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
1,614,518 GBP2022-01-01 ~ 2022-12-31
1,381,896 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-250,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-250,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Net goodwill
1,570,960 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
849,654 GBP2022-12-31
692,884 GBP2021-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
156,770 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Net goodwill
721,306 GBP2022-12-31
878,076 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
12,335,288 GBP2022-12-31
12,335,288 GBP2021-12-31
Plant and equipment
1,484,887 GBP2022-12-31
1,748,832 GBP2021-12-31
Motor vehicles
589,003 GBP2022-12-31
589,727 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
14,796,570 GBP2022-12-31
15,112,683 GBP2021-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-340,718 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
-18,225 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Disposals
-419,144 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
636,593 GBP2022-12-31
546,939 GBP2021-12-31
Plant and equipment
962,197 GBP2022-12-31
1,112,315 GBP2021-12-31
Motor vehicles
415,807 GBP2022-12-31
378,688 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,219,692 GBP2022-12-31
2,246,581 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
89,654 GBP2022-01-01 ~ 2022-12-31
Plant and equipment
78,690 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
51,903 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
250,406 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-228,808 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
-14,784 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-277,295 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Land and buildings
11,698,695 GBP2022-12-31
11,788,349 GBP2021-12-31
Plant and equipment
522,690 GBP2022-12-31
636,517 GBP2021-12-31
Motor vehicles
173,196 GBP2022-12-31
211,039 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
1,547 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
3,093 GBP2022-12-31
4,640 GBP2021-12-31
Merchandise
8,073,537 GBP2022-12-31
7,565,155 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
4,420,752 GBP2022-12-31
2,634,575 GBP2021-12-31
Other Debtors
Current
200,252 GBP2022-12-31
347,853 GBP2021-12-31
Prepayments/Accrued Income
Current
213,447 GBP2022-12-31
86,680 GBP2021-12-31
Debtors
Amounts falling due within one year, Current
5,993,690 GBP2022-12-31
3,851,007 GBP2021-12-31
Bank Borrowings/Overdrafts
Current
386,247 GBP2022-12-31
386,247 GBP2021-12-31
Trade Creditors/Trade Payables
Current
4,123,115 GBP2022-12-31
3,396,677 GBP2021-12-31
Amounts owed to group undertakings
Current
12,000 GBP2022-12-31
12,000 GBP2021-12-31
Corporation Tax Payable
Current
413,086 GBP2022-12-31
-19,687 GBP2021-12-31
Other Taxation & Social Security Payable
Current
100,741 GBP2022-12-31
90,795 GBP2021-12-31
Other Creditors
Current
299,096 GBP2022-12-31
110,430 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
760,653 GBP2022-12-31
945,940 GBP2021-12-31
Bank Borrowings/Overdrafts
Non-current
3,023,632 GBP2022-12-31
4,464,091 GBP2021-12-31
Bank Borrowings
Between two and five year, Non-current
1,247,273 GBP2022-12-31
1,247,273 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
255,000 GBP2022-12-31
255,000 GBP2021-12-31
Between one and five year
628,000 GBP2022-12-31
628,000 GBP2021-12-31
More than five year
409,000 GBP2022-12-31
664,000 GBP2021-12-31
All periods
1,292,000 GBP2022-12-31
1,547,000 GBP2021-12-31
Bank Borrowings
Secured
3,409,879 GBP2022-12-31
4,850,338 GBP2021-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
131,070 GBP2022-12-31
159,335 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,432,066 GBP2022-12-31
1,460,331 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,614,518 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,614,518 GBP2022-01-01 ~ 2022-12-31