Average Number of Employees
852022-01-01 ~ 2022-12-31
742021-01-01 ~ 2021-12-31
Turnover/Revenue
14,432,598 GBP2022-01-01 ~ 2022-12-31
8,289,075 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-10,964,064 GBP2022-01-01 ~ 2022-12-31
-6,668,405 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
3,468,534 GBP2022-01-01 ~ 2022-12-31
1,620,670 GBP2021-01-01 ~ 2021-12-31
Distribution Costs
-378,042 GBP2022-01-01 ~ 2022-12-31
-206,395 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-2,552,130 GBP2022-01-01 ~ 2022-12-31
-2,149,549 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
608,113 GBP2022-01-01 ~ 2022-12-31
-192,020 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
598,529 GBP2022-01-01 ~ 2022-12-31
-199,658 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
556,872 GBP2022-01-01 ~ 2022-12-31
-127,773 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
1,615,725 GBP2022-12-31
1,791,031 GBP2021-12-31
Fixed Assets - Investments
1 GBP2022-12-31
1 GBP2021-12-31
Fixed Assets
1,615,726 GBP2022-12-31
1,791,032 GBP2021-12-31
Total Inventories
1,738,880 GBP2022-12-31
1,432,297 GBP2021-12-31
Debtors
2,481,595 GBP2022-12-31
2,201,768 GBP2021-12-31
Cash at bank and in hand
867,895 GBP2022-12-31
844,740 GBP2021-12-31
Current Assets
5,088,370 GBP2022-12-31
4,478,805 GBP2021-12-31
Net Current Assets/Liabilities
3,232,593 GBP2022-12-31
2,683,944 GBP2021-12-31
Total Assets Less Current Liabilities
4,848,319 GBP2022-12-31
4,474,976 GBP2021-12-31
Net Assets/Liabilities
4,487,476 GBP2022-12-31
4,040,604 GBP2021-12-31
Equity
Called up share capital
200,000 GBP2022-12-31
200,000 GBP2021-12-31
200,000 GBP2020-12-31
Retained earnings (accumulated losses)
4,287,476 GBP2022-12-31
3,840,604 GBP2021-12-31
4,134,377 GBP2020-12-31
Equity
4,487,476 GBP2022-12-31
4,040,604 GBP2021-12-31
4,334,377 GBP2020-12-31
Profit/Loss
Retained earnings (accumulated losses)
556,872 GBP2022-01-01 ~ 2022-12-31
-127,773 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
556,872 GBP2022-01-01 ~ 2022-12-31
-127,773 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
556,872 GBP2022-01-01 ~ 2022-12-31
-127,773 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-110,000 GBP2022-01-01 ~ 2022-12-31
-166,000 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
-110,000 GBP2022-01-01 ~ 2022-12-31
-166,000 GBP2021-01-01 ~ 2021-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-110,000 GBP2022-01-01 ~ 2022-12-31
-166,000 GBP2021-01-01 ~ 2021-12-31
Equity - Income/Expense Recognised Directly
-110,000 GBP2022-01-01 ~ 2022-12-31
-166,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
441,671 GBP2022-01-01 ~ 2022-12-31
494,359 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
0.152022-01-01 ~ 2022-12-31
Tools/Equipment for furniture and fittings
0.252022-01-01 ~ 2022-12-31
Motor vehicles
0.252022-01-01 ~ 2022-12-31
Audit Fees/Expenses
15,150 GBP2022-01-01 ~ 2022-12-31
12,065 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
2,152,036 GBP2022-01-01 ~ 2022-12-31
1,593,991 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
45,773 GBP2022-01-01 ~ 2022-12-31
126,496 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
137,459 GBP2022-01-01 ~ 2022-12-31
84,186 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
2,335,268 GBP2022-01-01 ~ 2022-12-31
1,804,673 GBP2021-01-01 ~ 2021-12-31
Director Remuneration
21,458 GBP2022-01-01 ~ 2022-12-31
9,793 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
21,697 GBP2022-01-01 ~ 2022-12-31
-71,885 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
113,721 GBP2022-01-01 ~ 2022-12-31
-37,935 GBP2021-01-01 ~ 2021-12-31
Dividends Paid on Shares
All ordinary shares
110,000 GBP2022-01-01 ~ 2022-12-31
166,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
722,360 GBP2022-12-31
722,360 GBP2021-12-31
Plant and equipment
9,711,631 GBP2022-12-31
9,457,959 GBP2021-12-31
Tools/Equipment for furniture and fittings
334,014 GBP2022-12-31
321,321 GBP2021-12-31
Motor vehicles
45,501 GBP2022-12-31
66,001 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
10,813,506 GBP2022-12-31
10,567,641 GBP2021-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-20,500 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Disposals
-20,500 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
8,566,949 GBP2022-12-31
8,150,431 GBP2021-12-31
Tools/Equipment for furniture and fittings
317,996 GBP2022-12-31
309,153 GBP2021-12-31
Motor vehicles
42,087 GBP2022-12-31
60,724 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
9,197,781 GBP2022-12-31
8,776,610 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
416,518 GBP2022-01-01 ~ 2022-12-31
Tools/Equipment for furniture and fittings
8,843 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
1,863 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
441,671 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-20,500 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-20,500 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Land and buildings, Long leasehold
451,611 GBP2022-12-31
466,058 GBP2021-12-31
Plant and equipment
1,144,682 GBP2022-12-31
1,307,528 GBP2021-12-31
Tools/Equipment for furniture and fittings
16,018 GBP2022-12-31
12,168 GBP2021-12-31
Motor vehicles
3,414 GBP2022-12-31
5,277 GBP2021-12-31
Under hire purchased contracts or finance leases, Plant and equipment
315,511 GBP2022-12-31
262,802 GBP2021-12-31
Amounts invested in assets
Cost valuation, Non-current
1 GBP2022-12-31
Non-current
1 GBP2022-12-31
1 GBP2021-12-31
Raw Materials
894,194 GBP2022-12-31
764,640 GBP2021-12-31
Finished Goods
844,686 GBP2022-12-31
667,657 GBP2021-12-31
Trade Debtors/Trade Receivables
2,290,277 GBP2022-12-31
1,924,624 GBP2021-12-31
Prepayments/Accrued Income
29,889 GBP2022-12-31
40,765 GBP2021-12-31
Other Debtors
57,273 GBP2022-12-31
91,812 GBP2021-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
1,403,077 GBP2022-12-31
1,540,965 GBP2021-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
189,513 GBP2022-12-31
50,326 GBP2021-12-31
Corporation Tax Payable
Amounts falling due within one year
70,273 GBP2022-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
46,042 GBP2022-12-31
83,484 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
110,998 GBP2022-12-31
77,765 GBP2021-12-31
Amounts owed to directors
Amounts falling due within one year
3,754 GBP2022-12-31
5,777 GBP2021-12-31
Other Creditors
Amounts falling due within one year
32,120 GBP2022-12-31
36,544 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
115,882 GBP2022-12-31
120,945 GBP2021-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
117,329 GBP2022-12-31
84,192 GBP2021-12-31
Between one and five year
120,578 GBP2022-12-31
135,291 GBP2021-12-31
Minimum gross finance lease payments owing
237,907 GBP2022-12-31
219,483 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
226,881 GBP2022-12-31
202,030 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
167,203 GBP2022-12-31
185,917 GBP2021-12-31
Deferred Tax Liabilities
-167,203 GBP2022-12-31
-185,917 GBP2021-12-31
Net Deferred Tax Liability/Asset
-167,203 GBP2022-12-31
-145,506 GBP2021-12-31
Par Value of Share
Class 1 ordinary share
1 shares2022-01-01 ~ 2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
29,293 GBP2022-12-31
29,293 GBP2021-12-31
Between one and five year
12,005 GBP2022-12-31
41,298 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
41,298 GBP2022-12-31
70,591 GBP2021-12-31
Advances or credits given to directors
-3,754 GBP2022-12-31
-5,777 GBP2021-12-31
-4,280 GBP2020-12-31
Advances or credits made to directors during the period
2,023 GBP2022-01-01 ~ 2022-12-31
-1,497 GBP2021-01-01 ~ 2021-12-31