Average Number of Employees
82020-01-01 ~ 2020-12-31
82019-01-01 ~ 2019-12-31
Turnover/Revenue
4,594,118 GBP2020-01-01 ~ 2020-12-31
4,349,905 GBP2019-01-01 ~ 2019-12-31
Cost of Sales
-4,349,369 GBP2020-01-01 ~ 2020-12-31
-3,883,520 GBP2019-01-01 ~ 2019-12-31
Gross Profit/Loss
244,749 GBP2020-01-01 ~ 2020-12-31
466,385 GBP2019-01-01 ~ 2019-12-31
Administrative Expenses
-364,753 GBP2020-01-01 ~ 2020-12-31
-387,419 GBP2019-01-01 ~ 2019-12-31
Operating Profit/Loss
-117,230 GBP2020-01-01 ~ 2020-12-31
78,966 GBP2019-01-01 ~ 2019-12-31
Other Interest Receivable/Similar Income (Finance Income)
5 GBP2020-01-01 ~ 2020-12-31
25 GBP2019-01-01 ~ 2019-12-31
Profit/Loss on Ordinary Activities Before Tax
-117,225 GBP2020-01-01 ~ 2020-12-31
78,991 GBP2019-01-01 ~ 2019-12-31
Profit/Loss
-94,952 GBP2020-01-01 ~ 2020-12-31
53,839 GBP2019-01-01 ~ 2019-12-31
Property, Plant & Equipment
100,420 GBP2020-12-31
133,537 GBP2019-12-31
Total Inventories
1,415,316 GBP2020-12-31
1,007,035 GBP2019-12-31
Debtors
967,690 GBP2020-12-31
1,256,897 GBP2019-12-31
Cash at bank and in hand
714,192 GBP2020-12-31
308,488 GBP2019-12-31
Current Assets
3,097,198 GBP2020-12-31
2,572,420 GBP2019-12-31
Creditors
Current, Amounts falling due within one year
-974,614 GBP2020-12-31
-388,001 GBP2019-12-31
Net Current Assets/Liabilities
2,122,584 GBP2020-12-31
2,184,419 GBP2019-12-31
Total Assets Less Current Liabilities
2,223,004 GBP2020-12-31
2,317,956 GBP2019-12-31
Net Assets/Liabilities
2,219,626 GBP2020-12-31
2,314,578 GBP2019-12-31
Equity
Called up share capital
20,000 GBP2020-12-31
20,000 GBP2019-12-31
20,000 GBP2019-01-01
Retained earnings (accumulated losses)
2,199,626 GBP2020-12-31
2,294,578 GBP2019-12-31
2,240,739 GBP2019-01-01
Equity
2,219,626 GBP2020-12-31
2,314,578 GBP2019-12-31
2,260,739 GBP2019-01-01
Profit/Loss
Retained earnings (accumulated losses)
-94,952 GBP2020-01-01 ~ 2020-12-31
53,839 GBP2019-01-01 ~ 2019-12-31
Property, Plant & Equipment - Depreciation Expense
35,610 GBP2020-01-01 ~ 2020-12-31
36,672 GBP2019-01-01 ~ 2019-12-31
Cash and Cash Equivalents
714,192 GBP2020-12-31
308,488 GBP2019-12-31
913,319 GBP2019-01-01
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
202020-01-01 ~ 2020-12-31
Motor vehicles
252020-01-01 ~ 2020-12-31
Audit Fees/Expenses
13,100 GBP2020-01-01 ~ 2020-12-31
12,730 GBP2019-01-01 ~ 2019-12-31
Wages/Salaries
191,435 GBP2020-01-01 ~ 2020-12-31
182,884 GBP2019-01-01 ~ 2019-12-31
Social Security Costs
25,751 GBP2020-01-01 ~ 2020-12-31
25,350 GBP2019-01-01 ~ 2019-12-31
Staff Costs/Employee Benefits Expense
228,647 GBP2020-01-01 ~ 2020-12-31
221,042 GBP2019-01-01 ~ 2019-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
14,135 GBP2019-01-01 ~ 2019-12-31
Tax Expense/Credit at Applicable Tax Rate
-22,273 GBP2020-01-01 ~ 2020-12-31
15,008 GBP2019-01-01 ~ 2019-12-31
Property, Plant & Equipment - Gross Cost
Buildings
383,984 GBP2020-12-31
383,984 GBP2019-12-31
Plant and equipment
71,452 GBP2020-12-31
68,959 GBP2019-12-31
Motor vehicles
85,845 GBP2020-12-31
85,845 GBP2019-12-31
Property, Plant & Equipment - Gross Cost
541,281 GBP2020-12-31
538,788 GBP2019-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
55,132 GBP2019-12-31
Motor vehicles
46,120 GBP2019-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
405,251 GBP2019-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
4,410 GBP2020-01-01 ~ 2020-12-31
Motor vehicles, Owned/Freehold
15,840 GBP2020-01-01 ~ 2020-12-31
Owned/Freehold
35,610 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
59,542 GBP2020-12-31
Motor vehicles
61,960 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
440,861 GBP2020-12-31
Property, Plant & Equipment
Buildings
64,625 GBP2020-12-31
79,985 GBP2019-12-31
Plant and equipment
11,910 GBP2020-12-31
13,827 GBP2019-12-31
Motor vehicles
23,885 GBP2020-12-31
39,725 GBP2019-12-31
Raw materials and consumables
74,280 GBP2020-12-31
Finished Goods/Goods for Resale
1,341,036 GBP2020-12-31
1,007,035 GBP2019-12-31
Trade Debtors/Trade Receivables
Current
679,735 GBP2020-12-31
947,089 GBP2019-12-31
Amounts Owed by Group Undertakings
Current
223,656 GBP2020-12-31
244,375 GBP2019-12-31
Other Debtors
Current
53,434 GBP2020-12-31
50,392 GBP2019-12-31
Prepayments/Accrued Income
Current
10,865 GBP2020-12-31
15,041 GBP2019-12-31
Debtors
Current
967,690 GBP2020-12-31
1,256,897 GBP2019-12-31
Trade Creditors/Trade Payables
Current
95,445 GBP2020-12-31
51,479 GBP2019-12-31
Amounts owed to group undertakings
Current
703,100 GBP2020-12-31
125,992 GBP2019-12-31
Taxation/Social Security Payable
Current
143,535 GBP2020-12-31
139,844 GBP2019-12-31
Accrued Liabilities/Deferred Income
Current
32,534 GBP2020-12-31
70,686 GBP2019-12-31
Creditors
Current
974,614 GBP2020-12-31
388,001 GBP2019-12-31
Net Deferred Tax Liability/Asset
-3,378 GBP2020-12-31
-3,378 GBP2019-12-31
10,757 GBP2019-01-01
Deferred Tax Liabilities
Accelerated tax depreciation
-3,378 GBP2020-12-31
-3,378 GBP2019-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
20,000 shares2020-12-31
20,000 shares2019-12-31
Par Value of Share
Class 1 ordinary share
1.002020-01-01 ~ 2020-12-31