Par Value of Share
Class 1 ordinary share
12021-01-01 ~ 2021-12-31
Turnover/Revenue
18,046,179 GBP2021-01-01 ~ 2021-12-31
15,988,659 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
-16,280,461 GBP2021-01-01 ~ 2021-12-31
-14,617,063 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
1,765,718 GBP2021-01-01 ~ 2021-12-31
1,371,596 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
-1,762,577 GBP2021-01-01 ~ 2021-12-31
-1,625,503 GBP2020-01-01 ~ 2020-12-31
Operating Profit/Loss
365,326 GBP2021-01-01 ~ 2021-12-31
181,718 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
339,727 GBP2021-01-01 ~ 2021-12-31
138,070 GBP2020-01-01 ~ 2020-12-31
Profit/Loss
297,302 GBP2021-01-01 ~ 2021-12-31
131,616 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
297,302 GBP2021-01-01 ~ 2021-12-31
131,616 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment
1,888,669 GBP2021-12-31
1,916,705 GBP2020-12-31
Total Inventories
2,034,621 GBP2021-12-31
1,279,234 GBP2020-12-31
Debtors
615,505 GBP2021-12-31
325,632 GBP2020-12-31
Cash at bank and in hand
224,951 GBP2021-12-31
395,941 GBP2020-12-31
Current Assets
2,875,077 GBP2021-12-31
2,000,807 GBP2020-12-31
Creditors
Current
2,596,919 GBP2021-12-31
2,033,726 GBP2020-12-31
Net Current Assets/Liabilities
278,158 GBP2021-12-31
-32,919 GBP2020-12-31
Total Assets Less Current Liabilities
2,166,827 GBP2021-12-31
1,883,786 GBP2020-12-31
Creditors
Non-current
-34,146 GBP2021-12-31
-43,322 GBP2020-12-31
Net Assets/Liabilities
2,116,759 GBP2021-12-31
1,819,457 GBP2020-12-31
Equity
Called up share capital
100,000 GBP2021-12-31
100,000 GBP2020-12-31
100,000 GBP2019-12-31
Revaluation reserve
1,156,090 GBP2021-12-31
1,180,985 GBP2020-12-31
1,205,880 GBP2019-12-31
Retained earnings (accumulated losses)
860,669 GBP2021-12-31
538,472 GBP2020-12-31
381,961 GBP2019-12-31
Equity
2,116,759 GBP2021-12-31
1,819,457 GBP2020-12-31
1,687,841 GBP2019-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
322,197 GBP2021-01-01 ~ 2021-12-31
156,511 GBP2020-01-01 ~ 2020-12-31
Wages/Salaries
1,028,583 GBP2021-01-01 ~ 2021-12-31
963,522 GBP2020-01-01 ~ 2020-12-31
Social Security Costs
116,926 GBP2021-01-01 ~ 2021-12-31
111,796 GBP2020-01-01 ~ 2020-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
20,499 GBP2021-01-01 ~ 2021-12-31
17,729 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
1,166,008 GBP2021-01-01 ~ 2021-12-31
1,093,047 GBP2020-01-01 ~ 2020-12-31
Average Number of Employees
352021-01-01 ~ 2021-12-31
352020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
48,750 GBP2021-01-01 ~ 2021-12-31
45,004 GBP2020-01-01 ~ 2020-12-31
Audit Fees/Expenses
7,700 GBP2021-01-01 ~ 2021-12-31
7,700 GBP2020-01-01 ~ 2020-12-31
Current Tax for the Period
49,254 GBP2021-01-01 ~ 2021-12-31
19,215 GBP2020-01-01 ~ 2020-12-31
Tax Expense/Credit at Applicable Tax Rate
64,548 GBP2021-01-01 ~ 2021-12-31
26,233 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,904,875 GBP2021-12-31
1,904,875 GBP2020-12-31
Plant and equipment
514,940 GBP2021-12-31
494,226 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
2,419,815 GBP2021-12-31
2,399,101 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
83,622 GBP2021-12-31
58,352 GBP2020-12-31
Plant and equipment
447,524 GBP2021-12-31
424,044 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
531,146 GBP2021-12-31
482,396 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
25,270 GBP2021-01-01 ~ 2021-12-31
Plant and equipment
23,480 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
48,750 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Land and buildings
1,821,253 GBP2021-12-31
1,846,523 GBP2020-12-31
Plant and equipment
67,416 GBP2021-12-31
70,182 GBP2020-12-31
Merchandise
527,764 GBP2021-12-31
426,644 GBP2020-12-31
Raw Materials
1,054,938 GBP2021-12-31
760,136 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
596,659 GBP2021-12-31
306,843 GBP2020-12-31
Amounts Owed by Group Undertakings
Current
6,588 GBP2020-12-31
Other Debtors
Current
3,310 GBP2021-12-31
Prepayments/Accrued Income
Current
15,536 GBP2021-12-31
12,201 GBP2020-12-31
Debtors
Amounts falling due within one year, Current
615,505 GBP2021-12-31
325,632 GBP2020-12-31
Bank Borrowings/Overdrafts
Current
10,021 GBP2021-12-31
6,271 GBP2020-12-31
Trade Creditors/Trade Payables
Current
395,698 GBP2021-12-31
278,416 GBP2020-12-31
Amounts owed to group undertakings
Current
191,244 GBP2021-12-31
62,253 GBP2020-12-31
Corporation Tax Payable
Current
49,254 GBP2021-12-31
19,215 GBP2020-12-31
Other Creditors
Current
815,325 GBP2021-12-31
767,866 GBP2020-12-31
Accrued Liabilities/Deferred Income
Current
89,286 GBP2021-12-31
58,415 GBP2020-12-31
Bank Borrowings/Overdrafts
Non-current
34,146 GBP2021-12-31
43,322 GBP2020-12-31
Bank Borrowings
Non-current, Between one and two years
10,021 GBP2021-12-31
10,021 GBP2020-12-31
Non-current, Between two and five year
24,125 GBP2021-12-31
30,062 GBP2020-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
11,711 GBP2021-12-31
11,995 GBP2020-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
15,922 GBP2021-12-31
21,007 GBP2020-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
297,302 GBP2021-01-01 ~ 2021-12-31