Please be reminded the displayed account data is older than 4 years hence might not reflect current company status.
Par Value of Share
Class 1 ordinary share
12017-01-01 ~ 2017-12-31
Turnover/Revenue
50,657,790 GBP2017-01-01 ~ 2017-12-31
37,261,999 GBP2016-01-01 ~ 2016-12-31
Cost of Sales
48,009,704 GBP2017-01-01 ~ 2017-12-31
34,911,498 GBP2016-01-01 ~ 2016-12-31
Gross Profit/Loss
2,648,086 GBP2017-01-01 ~ 2017-12-31
2,350,501 GBP2016-01-01 ~ 2016-12-31
Administrative Expenses
2,367,021 GBP2017-01-01 ~ 2017-12-31
1,678,804 GBP2016-01-01 ~ 2016-12-31
Operating Profit/Loss
281,065 GBP2017-01-01 ~ 2017-12-31
671,697 GBP2016-01-01 ~ 2016-12-31
Other Interest Receivable/Similar Income (Finance Income)
9 GBP2017-01-01 ~ 2017-12-31
Interest Payable/Similar Charges (Finance Costs)
109,719 GBP2017-01-01 ~ 2017-12-31
96,541 GBP2016-01-01 ~ 2016-12-31
Profit/Loss on Ordinary Activities Before Tax
171,355 GBP2017-01-01 ~ 2017-12-31
575,156 GBP2016-01-01 ~ 2016-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
48,510 GBP2017-01-01 ~ 2017-12-31
117,631 GBP2016-01-01 ~ 2016-12-31
Profit/Loss
122,845 GBP2017-01-01 ~ 2017-12-31
457,525 GBP2016-01-01 ~ 2016-12-31
Comprehensive Income/Expense
122,845 GBP2017-01-01 ~ 2017-12-31
457,525 GBP2016-01-01 ~ 2016-12-31
Property, Plant & Equipment
4,878,913 GBP2017-12-31
5,222,395 GBP2016-12-31
Total Inventories
12,280,293 GBP2017-12-31
9,266,694 GBP2016-12-31
Debtors
1,334,413 GBP2017-12-31
998,642 GBP2016-12-31
Cash at bank and in hand
1,290 GBP2017-12-31
71,535 GBP2016-12-31
Current Assets
13,615,996 GBP2017-12-31
10,336,871 GBP2016-12-31
Creditors
Current
14,121,378 GBP2017-12-31
11,243,411 GBP2016-12-31
Net Current Assets/Liabilities
-505,382 GBP2017-12-31
-906,540 GBP2016-12-31
Total Assets Less Current Liabilities
4,373,531 GBP2017-12-31
4,315,855 GBP2016-12-31
Creditors
Non-current
-3,334,615 GBP2017-12-31
-3,400,000 GBP2016-12-31
Net Assets/Liabilities
1,021,000 GBP2017-12-31
898,155 GBP2016-12-31
Equity
Called up share capital
150,000 GBP2017-12-31
150,000 GBP2016-12-31
150,000 GBP2015-12-31
Revaluation reserve
524,594 GBP2017-12-31
673,275 GBP2016-12-31
682,633 GBP2015-12-31
Retained earnings (accumulated losses)
346,406 GBP2017-12-31
74,880 GBP2016-12-31
-392,003 GBP2015-12-31
Equity
1,021,000 GBP2017-12-31
898,155 GBP2016-12-31
440,630 GBP2015-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
271,526 GBP2017-01-01 ~ 2017-12-31
466,883 GBP2016-01-01 ~ 2016-12-31
Wages/Salaries
2,822,090 GBP2017-01-01 ~ 2017-12-31
2,006,649 GBP2016-01-01 ~ 2016-12-31
Social Security Costs
287,331 GBP2017-01-01 ~ 2017-12-31
200,540 GBP2016-01-01 ~ 2016-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
61,158 GBP2017-01-01 ~ 2017-12-31
40,564 GBP2016-01-01 ~ 2016-12-31
Staff Costs/Employee Benefits Expense
3,170,579 GBP2017-01-01 ~ 2017-12-31
2,247,753 GBP2016-01-01 ~ 2016-12-31
Average Number of Employees
952017-01-01 ~ 2017-12-31
682016-01-01 ~ 2016-12-31
Director Remuneration
304,090 GBP2017-01-01 ~ 2017-12-31
93,290 GBP2016-01-01 ~ 2016-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
239,186 GBP2017-01-01 ~ 2017-12-31
124,998 GBP2016-01-01 ~ 2016-12-31
Audit Fees/Expenses
5,000 GBP2017-01-01 ~ 2017-12-31
7,500 GBP2016-01-01 ~ 2016-12-31
Current Tax for the Period
48,294 GBP2017-01-01 ~ 2017-12-31
100,000 GBP2016-01-01 ~ 2016-12-31
Tax Expense/Credit at Applicable Tax Rate
32,979 GBP2017-01-01 ~ 2017-12-31
115,031 GBP2016-01-01 ~ 2016-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
4,477,309 GBP2017-12-31
4,703,257 GBP2016-12-31
Land and buildings, Short leasehold
242,999 GBP2017-12-31
239,264 GBP2016-12-31
Plant and equipment
436,976 GBP2017-12-31
386,601 GBP2016-12-31
Property, Plant & Equipment - Disposals
Land and buildings
-260,000 GBP2017-01-01 ~ 2017-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
149,035 GBP2017-12-31
98,163 GBP2016-12-31
Land and buildings, Short leasehold
127,688 GBP2017-12-31
103,565 GBP2016-12-31
Plant and equipment
289,600 GBP2017-12-31
248,773 GBP2016-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
70,802 GBP2017-01-01 ~ 2017-12-31
Land and buildings, Short leasehold
24,123 GBP2017-01-01 ~ 2017-12-31
Plant and equipment
40,827 GBP2017-01-01 ~ 2017-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Land and buildings
-19,930 GBP2017-01-01 ~ 2017-12-31
Property, Plant & Equipment
Land and buildings
4,328,274 GBP2017-12-31
4,605,094 GBP2016-12-31
Land and buildings, Short leasehold
115,311 GBP2017-12-31
135,699 GBP2016-12-31
Plant and equipment
147,376 GBP2017-12-31
137,828 GBP2016-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
528,794 GBP2017-12-31
509,429 GBP2016-12-31
Computers
159,034 GBP2017-12-31
131,047 GBP2016-12-31
Property, Plant & Equipment - Gross Cost
5,845,112 GBP2017-12-31
5,969,598 GBP2016-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-1,586 GBP2017-01-01 ~ 2017-12-31
Property, Plant & Equipment - Disposals
-261,586 GBP2017-01-01 ~ 2017-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
281,872 GBP2017-12-31
210,373 GBP2016-12-31
Computers
118,004 GBP2017-12-31
86,329 GBP2016-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
966,199 GBP2017-12-31
747,203 GBP2016-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
71,759 GBP2017-01-01 ~ 2017-12-31
Computers
31,675 GBP2017-01-01 ~ 2017-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
239,186 GBP2017-01-01 ~ 2017-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-260 GBP2017-01-01 ~ 2017-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-20,190 GBP2017-01-01 ~ 2017-12-31
Property, Plant & Equipment
Furniture and fittings
246,922 GBP2017-12-31
299,056 GBP2016-12-31
Computers
41,030 GBP2017-12-31
44,718 GBP2016-12-31
Raw Materials
216,309 GBP2017-12-31
132,422 GBP2016-12-31
Value of work in progress
6,772 GBP2016-12-31
Finished Goods
12,063,984 GBP2017-12-31
9,127,500 GBP2016-12-31
Trade Debtors/Trade Receivables
Current
1,205,493 GBP2017-12-31
651,233 GBP2016-12-31
Amount of value-added tax that is recoverable
Current
46,173 GBP2017-12-31
221,213 GBP2016-12-31
Prepayments/Accrued Income
Current
82,747 GBP2017-12-31
126,196 GBP2016-12-31
Debtors
Current, Amounts falling due within one year
1,334,413 GBP2017-12-31
998,642 GBP2016-12-31
Bank Borrowings/Overdrafts
Current
2,464,369 GBP2017-12-31
Trade Creditors/Trade Payables
Current
10,072,090 GBP2017-12-31
7,809,264 GBP2016-12-31
Corporation Tax Payable
Current
48,294 GBP2017-12-31
100,000 GBP2016-12-31
Other Taxation & Social Security Payable
Current
105,499 GBP2017-12-31
27,844 GBP2016-12-31
Other Creditors
Current
99,895 GBP2017-12-31
260,589 GBP2016-12-31
Accrued Liabilities/Deferred Income
Current
109,929 GBP2017-12-31
81,091 GBP2016-12-31
Bank Borrowings/Overdrafts
Non-current
3,334,615 GBP2017-12-31
3,400,000 GBP2016-12-31
Bank Borrowings
Current, Amounts falling due within one year
65,385 GBP2017-12-31
Total Borrowings
Current, Amounts falling due within one year
2,464,369 GBP2017-12-31
Bank Borrowings
Non-current, Between one and two years
523,077 GBP2017-12-31
113,334 GBP2016-12-31
Between two and five year, Non-current
2,811,538 GBP2017-12-31
3,286,666 GBP2016-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
117,675 GBP2017-12-31
121,362 GBP2016-12-31
Between one and five year
142,333 GBP2017-12-31
203,333 GBP2016-12-31
All periods
260,008 GBP2017-12-31
324,695 GBP2016-12-31
Bank Overdrafts
Secured
2,398,984 GBP2017-12-31
Bank Borrowings
Secured
3,400,000 GBP2017-12-31
3,400,000 GBP2016-12-31
Total Borrowings
Secured
5,798,984 GBP2017-12-31
3,400,000 GBP2016-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
17,916 GBP2017-12-31
17,700 GBP2016-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
17,916 GBP2017-12-31
17,700 GBP2016-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
150,000 shares2017-12-31
Profit/Loss
Retained earnings (accumulated losses)
122,845 GBP2017-01-01 ~ 2017-12-31