(expand)Administrative Expenses
-6,358,226 GBP2021-01-01 ~ 2021-12-31
-5,726,582 GBP2020-01-01 ~ 2020-12-31
Operating Profit/Loss
860,196 GBP2021-01-01 ~ 2021-12-31
1,185,707 GBP2020-01-01 ~ 2020-12-31
Other Interest Receivable/Similar Income (Finance Income)
127 GBP2021-01-01 ~ 2021-12-31
3,331 GBP2020-01-01 ~ 2020-12-31
Interest Payable/Similar Charges (Finance Costs)
-59,805 GBP2021-01-01 ~ 2021-12-31
-56,107 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
800,518 GBP2021-01-01 ~ 2021-12-31
1,132,931 GBP2020-01-01 ~ 2020-12-31
Profit/Loss
706,182 GBP2021-01-01 ~ 2021-12-31
913,558 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
706,182 GBP2021-01-01 ~ 2021-12-31
913,558 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment
1,501,584 GBP2021-12-31
2,074,050 GBP2020-12-31
Total Inventories
5,571,095 GBP2021-12-31
4,117,605 GBP2020-12-31
Debtors
2,784,850 GBP2021-12-31
4,380,721 GBP2020-12-31
Cash at bank and in hand
2,956 GBP2021-12-31
20,346 GBP2020-12-31
Current Assets
8,358,901 GBP2021-12-31
8,518,672 GBP2020-12-31
Net Current Assets/Liabilities
2,191,009 GBP2021-12-31
3,392,410 GBP2020-12-31
Total Assets Less Current Liabilities
3,692,593 GBP2021-12-31
5,466,460 GBP2020-12-31
Net Assets/Liabilities
3,000,583 GBP2021-12-31
4,944,401 GBP2020-12-31
Equity
Called up share capital
403,790 GBP2021-12-31
403,790 GBP2020-12-31
403,790 GBP2019-12-31
Capital redemption reserve
153,210 GBP2021-12-31
153,210 GBP2020-12-31
153,210 GBP2019-12-31
Retained earnings (accumulated losses)
2,443,583 GBP2021-12-31
4,387,401 GBP2020-12-31
3,873,843 GBP2019-12-31
Equity
3,000,583 GBP2021-12-31
4,944,401 GBP2020-12-31
4,430,843 GBP2019-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,650,000 GBP2021-01-01 ~ 2021-12-31
-400,000 GBP2020-01-01 ~ 2020-12-31
Dividends Paid
-2,650,000 GBP2021-01-01 ~ 2021-12-31
-400,000 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
706,182 GBP2021-01-01 ~ 2021-12-31
913,558 GBP2020-01-01 ~ 2020-12-31
Bank Overdrafts
-56,053 GBP2021-12-31
-19,516 GBP2020-12-31
-32,685 GBP2019-12-31
Wages/Salaries
3,212,097 GBP2021-01-01 ~ 2021-12-31
2,728,303 GBP2020-01-01 ~ 2020-12-31
Social Security Costs
279,201 GBP2021-01-01 ~ 2021-12-31
238,455 GBP2020-01-01 ~ 2020-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
61,222 GBP2021-01-01 ~ 2021-12-31
48,112 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
3,552,520 GBP2021-01-01 ~ 2021-12-31
3,014,870 GBP2020-01-01 ~ 2020-12-31
Average Number of Employees
1582021-01-01 ~ 2021-12-31
1432020-01-01 ~ 2020-12-31
Director Remuneration
68,349 GBP2021-01-01 ~ 2021-12-31
23,200 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
159,501 GBP2021-01-01 ~ 2021-12-31
184,709 GBP2020-01-01 ~ 2020-12-31
Audit Fees/Expenses
9,500 GBP2021-01-01 ~ 2021-12-31
6,000 GBP2020-01-01 ~ 2020-12-31
Current Tax for the Period
203,268 GBP2020-01-01 ~ 2020-12-31
Tax Expense/Credit at Applicable Tax Rate
152,098 GBP2021-01-01 ~ 2021-12-31
215,257 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
169,910 GBP2021-12-31
1,328,347 GBP2020-12-31
Land and buildings, Short leasehold
141,146 GBP2021-12-31
141,146 GBP2020-12-31
Plant and equipment
693,548 GBP2021-12-31
498,012 GBP2020-12-31
Property, Plant & Equipment - Disposals
Land and buildings
-1,158,437 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
25,175 GBP2021-12-31
85,003 GBP2020-12-31
Land and buildings, Short leasehold
108,113 GBP2021-12-31
101,057 GBP2020-12-31
Plant and equipment
483,259 GBP2021-12-31
385,304 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
1,078 GBP2021-01-01 ~ 2021-12-31
Plant and equipment
97,955 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Land and buildings
-60,906 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Land and buildings
144,735 GBP2021-12-31
1,243,344 GBP2020-12-31
Land and buildings, Short leasehold
33,033 GBP2021-12-31
40,089 GBP2020-12-31
Plant and equipment
210,289 GBP2021-12-31
112,708 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
794,243 GBP2021-12-31
778,393 GBP2020-12-31
Motor vehicles
1,750,418 GBP2021-12-31
1,375,352 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
3,549,265 GBP2021-12-31
4,121,250 GBP2020-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-900 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
-498,014 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Disposals
-1,657,351 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase or decrease due to transfers between classes
-19,780 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
775,867 GBP2021-12-31
770,753 GBP2020-12-31
Motor vehicles
655,267 GBP2021-12-31
705,083 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,047,681 GBP2021-12-31
2,047,200 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
6,014 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
312,869 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
424,972 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-900 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
-360,707 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-422,513 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Furniture and fittings
18,376 GBP2021-12-31
7,640 GBP2020-12-31
Motor vehicles
1,095,151 GBP2021-12-31
670,269 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
819,495 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
300,363 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
264,704 GBP2021-01-01 ~ 2021-12-31
Under hire purchased contracts or finance leases
265,471 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
812,009 GBP2021-12-31
519,132 GBP2020-12-31
Under hire purchased contracts or finance leases
816,607 GBP2021-12-31
524,497 GBP2020-12-31
Finished Goods
5,571,095 GBP2021-12-31
4,117,605 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
2,352,767 GBP2021-12-31
1,960,185 GBP2020-12-31
Other Debtors
Current
53,786 GBP2021-12-31
34,523 GBP2020-12-31
Prepayments/Accrued Income
Current
180,115 GBP2021-12-31
121,651 GBP2020-12-31
Debtors
Amounts falling due within one year, Current
2,784,850 GBP2021-12-31
Current, Amounts falling due within one year
4,380,721 GBP2020-12-31
Bank Borrowings/Overdrafts
Current
3,115,584 GBP2021-12-31
2,609,389 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Current
362,656 GBP2021-12-31
161,060 GBP2020-12-31
Trade Creditors/Trade Payables
Current
1,502,391 GBP2021-12-31
1,240,236 GBP2020-12-31
Corporation Tax Payable
Current
-54,589 GBP2021-12-31
201,317 GBP2020-12-31
Other Taxation & Social Security Payable
Current
76,492 GBP2021-12-31
74,264 GBP2020-12-31
Other Creditors
Current
51,320 GBP2021-12-31
20,231 GBP2020-12-31
Accrued Liabilities/Deferred Income
Current
95,520 GBP2021-12-31
43,827 GBP2020-12-31
Bank Borrowings/Overdrafts
Non-current
204,601 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Non-current
483,001 GBP2021-12-31
203,171 GBP2020-12-31
Bank Borrowings
Current, Amounts falling due within one year
2,589,873 GBP2020-12-31
Total Borrowings
Current, Amounts falling due within one year
2,609,389 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
203,171 GBP2020-12-31
hire purchase agreements
845,657 GBP2021-12-31
364,231 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
767,224 GBP2021-12-31
92,778 GBP2020-12-31
Between one and five year
3,024,312 GBP2021-12-31
371,110 GBP2020-12-31
More than five year
905,802 GBP2021-12-31
173,957 GBP2020-12-31
All periods
4,697,338 GBP2021-12-31
637,845 GBP2020-12-31
Bank Overdrafts
Secured
56,053 GBP2021-12-31
19,516 GBP2020-12-31
Bank Borrowings
Secured
3,059,531 GBP2021-12-31
2,794,474 GBP2020-12-31
Total Borrowings
Secured
3,961,241 GBP2021-12-31
3,178,221 GBP2020-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
209,009 GBP2021-12-31
114,287 GBP2020-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
209,009 GBP2021-12-31
114,287 GBP2020-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
403,790 shares2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
706,182 GBP2021-01-01 ~ 2021-12-31