Par Value of Share
Class 1 ordinary share
12022-01-01 ~ 2022-12-31
Turnover/Revenue
12,763,968 GBP2022-01-01 ~ 2022-12-31
10,691,344 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-8,643,584 GBP2022-01-01 ~ 2022-12-31
-7,415,937 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
4,120,384 GBP2022-01-01 ~ 2022-12-31
3,275,407 GBP2021-01-01 ~ 2021-12-31
Distribution Costs
-38,563 GBP2022-01-01 ~ 2022-12-31
-56,322 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-2,876,109 GBP2022-01-01 ~ 2022-12-31
-2,439,139 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
1,205,712 GBP2022-01-01 ~ 2022-12-31
784,012 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
774 GBP2021-01-01 ~ 2021-12-31
Interest Payable/Similar Charges (Finance Costs)
-14,653 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
1,191,059 GBP2022-01-01 ~ 2022-12-31
784,786 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
1,072,081 GBP2022-01-01 ~ 2022-12-31
818,490 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
1,072,081 GBP2022-01-01 ~ 2022-12-31
818,490 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
1,721,458 GBP2022-12-31
1,167,849 GBP2021-12-31
Total Inventories
1,004,794 GBP2022-12-31
786,078 GBP2021-12-31
Debtors
3,804,176 GBP2022-12-31
5,473,135 GBP2021-12-31
Cash at bank and in hand
2,589,129 GBP2022-12-31
1,508,387 GBP2021-12-31
Current Assets
7,398,099 GBP2022-12-31
7,767,600 GBP2021-12-31
Creditors
Current
2,137,658 GBP2022-12-31
2,947,903 GBP2021-12-31
Net Current Assets/Liabilities
5,260,441 GBP2022-12-31
4,819,697 GBP2021-12-31
Total Assets Less Current Liabilities
6,981,899 GBP2022-12-31
5,987,546 GBP2021-12-31
Creditors
Non-current
-909,691 GBP2022-12-31
Net Assets/Liabilities
5,679,437 GBP2022-12-31
5,787,295 GBP2021-12-31
Equity
Called up share capital
375,442 GBP2022-12-31
375,442 GBP2021-12-31
375,442 GBP2020-12-31
Share premium
584,558 GBP2022-12-31
584,558 GBP2021-12-31
584,558 GBP2020-12-31
Capital redemption reserve
10,000 GBP2022-12-31
10,000 GBP2021-12-31
10,000 GBP2020-12-31
Retained earnings (accumulated losses)
4,709,437 GBP2022-12-31
4,817,295 GBP2021-12-31
3,998,805 GBP2020-12-31
Equity
5,679,437 GBP2022-12-31
5,787,295 GBP2021-12-31
4,968,805 GBP2020-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,072,081 GBP2022-01-01 ~ 2022-12-31
818,490 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,179,939 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-1,179,939 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
1,330,304 GBP2022-01-01 ~ 2022-12-31
1,284,206 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
151,119 GBP2022-01-01 ~ 2022-12-31
132,942 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
125,800 GBP2022-01-01 ~ 2022-12-31
116,043 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
1,607,223 GBP2022-01-01 ~ 2022-12-31
1,533,191 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
322022-01-01 ~ 2022-12-31
302021-01-01 ~ 2021-12-31
Director Remuneration
449,865 GBP2022-01-01 ~ 2022-12-31
418,264 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
191,049 GBP2022-01-01 ~ 2022-12-31
116,323 GBP2021-01-01 ~ 2021-12-31
Current Tax for the Period
-193,113 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,684,319 GBP2022-12-31
1,147,208 GBP2021-12-31
Furniture and fittings
83,276 GBP2022-12-31
97,341 GBP2021-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-62,600 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
-19,932 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
315,408 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
318,338 GBP2022-12-31
285,310 GBP2021-12-31
Furniture and fittings
68,805 GBP2022-12-31
75,400 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
24,635 GBP2022-01-01 ~ 2022-12-31
Plant and equipment
95,628 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
13,337 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-62,600 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
-19,932 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
74,788 GBP2022-12-31
Property, Plant & Equipment
Land and buildings, Short leasehold
240,620 GBP2022-12-31
128,828 GBP2021-12-31
Plant and equipment
1,365,981 GBP2022-12-31
861,898 GBP2021-12-31
Furniture and fittings
14,471 GBP2022-12-31
21,941 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
114,709 GBP2022-12-31
114,709 GBP2021-12-31
Computers
148,573 GBP2022-12-31
194,214 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
2,346,285 GBP2022-12-31
1,732,453 GBP2021-12-31
Property, Plant & Equipment - Disposals
Computers
-48,294 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Disposals
-130,826 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
64,291 GBP2022-12-31
41,351 GBP2021-12-31
Computers
98,605 GBP2022-12-31
112,390 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
624,827 GBP2022-12-31
564,604 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
22,940 GBP2022-01-01 ~ 2022-12-31
Computers
34,509 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
191,049 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Computers
-48,294 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-130,826 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Motor vehicles
50,418 GBP2022-12-31
73,358 GBP2021-12-31
Computers
49,968 GBP2022-12-31
81,824 GBP2021-12-31
Merchandise
1,004,794 GBP2022-12-31
786,078 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
2,151,645 GBP2022-12-31
3,228,687 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
988,057 GBP2022-12-31
1,200,000 GBP2021-12-31
Other Debtors
Current
318,251 GBP2022-12-31
474,527 GBP2021-12-31
Amount of value-added tax that is recoverable
Current
76,938 GBP2022-12-31
65,463 GBP2021-12-31
Prepayments
Current
269,285 GBP2022-12-31
504,458 GBP2021-12-31
Debtors
Amounts falling due within one year, Current
3,804,176 GBP2022-12-31
Current, Amounts falling due within one year
5,473,135 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Current
156,809 GBP2022-12-31
Trade Creditors/Trade Payables
Current
812,064 GBP2022-12-31
747,437 GBP2021-12-31
Other Taxation & Social Security Payable
Current
35,181 GBP2022-12-31
28,456 GBP2021-12-31
Other Creditors
Current
3,988 GBP2022-12-31
8,464 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
1,129,616 GBP2022-12-31
2,163,546 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Non-current
909,691 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
144,728 GBP2022-12-31
125,000 GBP2021-12-31
Between one and five year
502,278 GBP2022-12-31
500,000 GBP2021-12-31
More than five year
135,000 GBP2022-12-31
230,833 GBP2021-12-31
All periods
782,006 GBP2022-12-31
855,833 GBP2021-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
392,771 GBP2022-12-31
200,251 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
392,771 GBP2022-12-31
200,251 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
375,442 shares2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,072,081 GBP2022-01-01 ~ 2022-12-31