Par Value of Share
Class 1 ordinary share
12022-01-01 ~ 2022-12-31
Turnover/Revenue
20,313,283 GBP2022-01-01 ~ 2022-12-31
20,380,025 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-17,652,525 GBP2022-01-01 ~ 2022-12-31
-18,764,996 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
2,660,758 GBP2022-01-01 ~ 2022-12-31
1,615,029 GBP2021-01-01 ~ 2021-12-31
Distribution Costs
-378,603 GBP2022-01-01 ~ 2022-12-31
-261,687 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-4,278,557 GBP2022-01-01 ~ 2022-12-31
-4,714,796 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
-1,996,402 GBP2022-01-01 ~ 2022-12-31
-3,343,987 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
25,653 GBP2022-01-01 ~ 2022-12-31
291 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
-2,039,415 GBP2022-01-01 ~ 2022-12-31
-3,408,726 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
-2,039,415 GBP2022-01-01 ~ 2022-12-31
-3,473,942 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
-969,519 GBP2022-01-01 ~ 2022-12-31
-3,473,942 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
6,091,559 GBP2022-12-31
5,292,134 GBP2021-12-31
Fixed Assets - Investments
3,991,276 GBP2022-12-31
3,669,200 GBP2021-12-31
Fixed Assets
10,082,835 GBP2022-12-31
8,961,334 GBP2021-12-31
Total Inventories
3,675,285 GBP2022-12-31
3,152,167 GBP2021-12-31
Debtors
2,691,497 GBP2022-12-31
3,791,956 GBP2021-12-31
Cash at bank and in hand
1,058,930 GBP2022-12-31
2,805,320 GBP2021-12-31
Current Assets
7,425,712 GBP2022-12-31
9,749,443 GBP2021-12-31
Creditors
Current
16,397,034 GBP2022-12-31
5,245,783 GBP2021-12-31
Net Current Assets/Liabilities
-8,971,322 GBP2022-12-31
4,503,660 GBP2021-12-31
Total Assets Less Current Liabilities
1,111,513 GBP2022-12-31
13,464,994 GBP2021-12-31
Net Assets/Liabilities
-987,173 GBP2022-12-31
-17,654 GBP2021-12-31
Equity
Called up share capital
58,824 GBP2022-12-31
58,824 GBP2021-12-31
58,824 GBP2020-12-31
Share premium
262,721 GBP2022-12-31
262,721 GBP2021-12-31
262,721 GBP2020-12-31
Revaluation reserve
3,427,330 GBP2022-12-31
2,357,434 GBP2021-12-31
2,357,434 GBP2020-12-31
Retained earnings (accumulated losses)
-4,736,048 GBP2022-12-31
-2,696,633 GBP2021-12-31
777,309 GBP2020-12-31
Equity
-987,173 GBP2022-12-31
-17,654 GBP2021-12-31
3,456,288 GBP2020-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-2,039,415 GBP2022-01-01 ~ 2022-12-31
-3,473,942 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
5,886,623 GBP2022-01-01 ~ 2022-12-31
6,203,663 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
671,185 GBP2022-01-01 ~ 2022-12-31
621,749 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
555,419 GBP2022-01-01 ~ 2022-12-31
539,273 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
7,113,227 GBP2022-01-01 ~ 2022-12-31
7,364,685 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
1282022-01-01 ~ 2022-12-31
1332021-01-01 ~ 2021-12-31
Director Remuneration
332,421 GBP2022-01-01 ~ 2022-12-31
316,680 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
270,471 GBP2022-01-01 ~ 2022-12-31
328,253 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
37,000 GBP2022-01-01 ~ 2022-12-31
34,000 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
-387,489 GBP2022-01-01 ~ 2022-12-31
-647,658 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,399,808 GBP2022-12-31
1,452,472 GBP2021-12-31
Furniture and fittings
369,083 GBP2022-12-31
369,083 GBP2021-12-31
Motor vehicles
53,809 GBP2022-12-31
53,809 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
7,722,700 GBP2022-12-31
7,425,364 GBP2021-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-52,664 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Disposals
-52,664 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
350,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,232,913 GBP2022-12-31
1,231,702 GBP2021-12-31
Furniture and fittings
352,592 GBP2022-12-31
328,063 GBP2021-12-31
Motor vehicles
45,636 GBP2022-12-31
39,343 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,631,141 GBP2022-12-31
2,133,230 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
53,875 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
24,529 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
6,293 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
270,471 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-52,664 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-52,664 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Plant and equipment
166,895 GBP2022-12-31
220,770 GBP2021-12-31
Furniture and fittings
16,491 GBP2022-12-31
41,020 GBP2021-12-31
Motor vehicles
8,173 GBP2022-12-31
14,466 GBP2021-12-31
Land and buildings, Long leasehold
5,015,878 GBP2021-12-31
Investments in Group Undertakings
Cost valuation
3,991,276 GBP2022-12-31
3,669,200 GBP2021-12-31
Additions to investments
322,076 GBP2022-12-31
Investments in Group Undertakings
3,991,276 GBP2022-12-31
3,669,200 GBP2021-12-31
Raw Materials
2,728,156 GBP2022-12-31
2,205,038 GBP2021-12-31
Value of work in progress
39,898 GBP2022-12-31
39,898 GBP2021-12-31
Finished Goods
907,231 GBP2022-12-31
907,231 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
2,127,030 GBP2022-12-31
3,196,542 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
116,392 GBP2022-12-31
168,583 GBP2021-12-31
Other Debtors
Current
101,767 GBP2022-12-31
94,030 GBP2021-12-31
Amount of corporation tax that is recoverable
Current
203,671 GBP2022-12-31
203,671 GBP2021-12-31
Prepayments/Accrued Income
Current
142,637 GBP2022-12-31
129,130 GBP2021-12-31
Debtors
Amounts falling due within one year, Current
2,691,497 GBP2022-12-31
3,791,956 GBP2021-12-31
Bank Borrowings/Overdrafts
Current
284,140 GBP2022-12-31
316,422 GBP2021-12-31
Other Remaining Borrowings
Current
11,946,355 GBP2022-12-31
584,155 GBP2021-12-31
Trade Creditors/Trade Payables
Current
988,583 GBP2022-12-31
1,607,548 GBP2021-12-31
Amounts owed to group undertakings
Current
1,820,906 GBP2022-12-31
1,828,818 GBP2021-12-31
Other Taxation & Social Security Payable
Current
441,562 GBP2022-12-31
358,225 GBP2021-12-31
Other Creditors
Current
191,617 GBP2022-12-31
27,737 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
723,871 GBP2022-12-31
517,557 GBP2021-12-31
Bank Borrowings/Overdrafts
Non-current
15,831 GBP2022-12-31
312,519 GBP2021-12-31
Other Remaining Borrowings
Non-current
455,883 GBP2022-12-31
11,554,480 GBP2021-12-31
Other Creditors
Non-current
1,079,275 GBP2022-12-31
1,069,200 GBP2021-12-31
Bank Borrowings
Between two and five year, Non-current
15,831 GBP2022-12-31
312,519 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
196,322 GBP2022-12-31
332,257 GBP2021-12-31
Between one and five year
282,963 GBP2022-12-31
430,702 GBP2021-12-31
More than five year
192,000 GBP2022-12-31
240,000 GBP2021-12-31
All periods
671,285 GBP2022-12-31
1,002,959 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
339,549 GBP2022-12-31
339,549 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
58,824 shares2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-2,039,415 GBP2022-01-01 ~ 2022-12-31