Average Number of Employees
512020-01-01 ~ 2020-12-31
532019-01-01 ~ 2019-12-31
Turnover/Revenue
22,581,405 GBP2020-01-01 ~ 2020-12-31
19,755,701 GBP2019-01-01 ~ 2019-12-31
Cost of Sales
-18,678,989 GBP2020-01-01 ~ 2020-12-31
-16,427,405 GBP2019-01-01 ~ 2019-12-31
Gross Profit/Loss
3,902,416 GBP2020-01-01 ~ 2020-12-31
3,328,296 GBP2019-01-01 ~ 2019-12-31
Distribution Costs
-3,498,777 GBP2020-01-01 ~ 2020-12-31
-3,606,333 GBP2019-01-01 ~ 2019-12-31
Administrative Expenses
-1,048,682 GBP2020-01-01 ~ 2020-12-31
-854,598 GBP2019-01-01 ~ 2019-12-31
Operating Profit/Loss
-922,534 GBP2020-01-01 ~ 2020-12-31
-1,130,276 GBP2019-01-01 ~ 2019-12-31
Other Interest Receivable/Similar Income (Finance Income)
10,638 GBP2020-01-01 ~ 2020-12-31
22,771 GBP2019-01-01 ~ 2019-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,081,853 GBP2020-01-01 ~ 2020-12-31
-1,220,979 GBP2019-01-01 ~ 2019-12-31
Profit/Loss
-1,080,251 GBP2020-01-01 ~ 2020-12-31
-1,144,025 GBP2019-01-01 ~ 2019-12-31
Comprehensive Income/Expense
-1,080,251 GBP2020-01-01 ~ 2020-12-31
-1,144,025 GBP2019-01-01 ~ 2019-12-31
Property, Plant & Equipment
232,739 GBP2020-12-31
222,624 GBP2019-12-31
Fixed Assets
232,739 GBP2020-12-31
222,624 GBP2019-12-31
Total Inventories
1,507,045 GBP2020-12-31
927,674 GBP2019-12-31
Debtors
Current
9,297,591 GBP2020-12-31
6,518,318 GBP2019-12-31
Cash at bank and in hand
87,178 GBP2020-12-31
361,860 GBP2019-12-31
Current Assets
10,891,814 GBP2020-12-31
7,807,852 GBP2019-12-31
Creditors
Current, Amounts falling due within one year
-10,679,196 GBP2020-12-31
-7,424,206 GBP2019-12-31
Net Current Assets/Liabilities
212,618 GBP2020-12-31
383,646 GBP2019-12-31
Total Assets Less Current Liabilities
445,357 GBP2020-12-31
606,270 GBP2019-12-31
Net Assets/Liabilities
137,275 GBP2020-12-31
302,526 GBP2019-12-31
Equity
Called up share capital
2,600,000 GBP2020-12-31
2,600,000 GBP2019-12-31
2,600,000 GBP2019-01-01
Retained earnings (accumulated losses)
-2,462,725 GBP2020-12-31
-2,297,474 GBP2019-12-31
-1,153,449 GBP2019-01-01
Equity
137,275 GBP2020-12-31
302,526 GBP2019-12-31
1,446,551 GBP2019-01-01
Profit/Loss
Retained earnings (accumulated losses)
-1,080,251 GBP2020-01-01 ~ 2020-12-31
-1,144,025 GBP2019-01-01 ~ 2019-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-1,080,251 GBP2020-01-01 ~ 2020-12-31
-1,144,025 GBP2019-01-01 ~ 2019-12-31
Audit Fees/Expenses
39,924 GBP2020-01-01 ~ 2020-12-31
34,500 GBP2019-01-01 ~ 2019-12-31
Staff Costs/Employee Benefits Expense
3,785,714 GBP2020-01-01 ~ 2020-12-31
3,626,954 GBP2019-01-01 ~ 2019-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-7,782 GBP2019-01-01 ~ 2019-12-31
Tax Expense/Credit at Applicable Tax Rate
-205,552 GBP2020-01-01 ~ 2020-12-31
-231,986 GBP2019-01-01 ~ 2019-12-31
Property, Plant & Equipment - Gross Cost
Office equipment
292,206 GBP2020-12-31
288,277 GBP2019-12-31
Property, Plant & Equipment - Gross Cost
1,064,544 GBP2020-12-31
999,753 GBP2019-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Office equipment
272,675 GBP2019-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
777,129 GBP2019-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Office equipment, Owned/Freehold
9,750 GBP2020-01-01 ~ 2020-12-31
Owned/Freehold
54,676 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Office equipment
282,425 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
831,805 GBP2020-12-31
Property, Plant & Equipment
Office equipment
9,781 GBP2020-12-31
15,602 GBP2019-12-31
Raw materials and consumables
2,638 GBP2020-12-31
8,190 GBP2019-12-31
Value of work in progress
90,158 GBP2020-12-31
4,794 GBP2019-12-31
Finished Goods/Goods for Resale
1,414,249 GBP2020-12-31
914,690 GBP2019-12-31
Trade Debtors/Trade Receivables
Current
8,912,281 GBP2020-12-31
5,918,318 GBP2019-12-31
Amounts Owed by Group Undertakings
Current
90,270 GBP2020-12-31
471,137 GBP2019-12-31
Other Debtors
Current
1,602 GBP2020-12-31
Prepayments/Accrued Income
Current
224,948 GBP2020-12-31
128,863 GBP2019-12-31
Amount of corporation tax that is recoverable
Current
68,490 GBP2020-12-31
Trade Creditors/Trade Payables
Current
1,225,867 GBP2020-12-31
937,921 GBP2019-12-31
Amounts owed to group undertakings
Current
7,878,008 GBP2020-12-31
5,104,992 GBP2019-12-31
Corporation Tax Payable
Current
1,625 GBP2019-12-31
Taxation/Social Security Payable
Current
516,869 GBP2020-12-31
500,112 GBP2019-12-31
Accrued Liabilities/Deferred Income
Current
1,058,452 GBP2020-12-31
879,556 GBP2019-12-31
Creditors
Current
10,679,196 GBP2020-12-31
7,424,206 GBP2019-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,600,000 shares2020-12-31
2,600,000 shares2019-12-31
Par Value of Share
Class 1 ordinary share
1.002020-01-01 ~ 2020-12-31
Nominal value of allotted share capital
Class 1 ordinary share
2,600,000 GBP2020-01-01 ~ 2020-12-31
2,600,000 GBP2019-01-01 ~ 2019-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
229,341 GBP2020-12-31
141,014 GBP2019-12-31
Between one and five year
589,762 GBP2020-12-31
607,220 GBP2019-12-31
More than five year
57,813 GBP2019-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
819,103 GBP2020-12-31
806,047 GBP2019-12-31