Par Value of Share
Class 1 ordinary share
12021-01-01 ~ 2021-12-31
Turnover/Revenue
8,458,096 GBP2021-01-01 ~ 2021-12-31
9,237,523 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
-7,086,511 GBP2021-01-01 ~ 2021-12-31
-8,178,134 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
1,371,585 GBP2021-01-01 ~ 2021-12-31
1,059,389 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
-1,606,770 GBP2021-01-01 ~ 2021-12-31
-1,561,196 GBP2020-01-01 ~ 2020-12-31
Operating Profit/Loss
-42,019 GBP2021-01-01 ~ 2021-12-31
-128,058 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
-70,070 GBP2021-01-01 ~ 2021-12-31
-174,863 GBP2020-01-01 ~ 2020-12-31
Profit/Loss
-71,431 GBP2021-01-01 ~ 2021-12-31
-188,510 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
-71,431 GBP2021-01-01 ~ 2021-12-31
-188,510 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment
1,814,002 GBP2021-12-31
1,853,370 GBP2020-12-31
Total Inventories
1,406,002 GBP2021-12-31
2,146,906 GBP2020-12-31
Debtors
199,042 GBP2021-12-31
141,797 GBP2020-12-31
Cash at bank and in hand
75,673 GBP2021-12-31
128,094 GBP2020-12-31
Current Assets
1,680,717 GBP2021-12-31
2,416,797 GBP2020-12-31
Creditors
Current
2,037,105 GBP2021-12-31
2,724,557 GBP2020-12-31
Net Current Assets/Liabilities
-356,388 GBP2021-12-31
-307,760 GBP2020-12-31
Total Assets Less Current Liabilities
1,457,614 GBP2021-12-31
1,545,610 GBP2020-12-31
Creditors
Non-current
-34,146 GBP2021-12-31
-43,320 GBP2020-12-31
Net Assets/Liabilities
1,403,873 GBP2021-12-31
1,475,304 GBP2020-12-31
Equity
Called up share capital
850,000 GBP2021-12-31
850,000 GBP2020-12-31
850,000 GBP2019-12-31
Revaluation reserve
950,510 GBP2021-12-31
970,841 GBP2020-12-31
991,172 GBP2019-12-31
Retained earnings (accumulated losses)
-396,637 GBP2021-12-31
-345,537 GBP2020-12-31
-177,358 GBP2019-12-31
Equity
1,403,873 GBP2021-12-31
1,475,304 GBP2020-12-31
1,663,814 GBP2019-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-51,100 GBP2021-01-01 ~ 2021-12-31
-168,179 GBP2020-01-01 ~ 2020-12-31
Wages/Salaries
969,627 GBP2021-01-01 ~ 2021-12-31
1,020,370 GBP2020-01-01 ~ 2020-12-31
Social Security Costs
106,254 GBP2021-01-01 ~ 2021-12-31
113,590 GBP2020-01-01 ~ 2020-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
21,428 GBP2021-01-01 ~ 2021-12-31
21,914 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
1,097,309 GBP2021-01-01 ~ 2021-12-31
1,155,874 GBP2020-01-01 ~ 2020-12-31
Average Number of Employees
342021-01-01 ~ 2021-12-31
362020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
61,096 GBP2021-01-01 ~ 2021-12-31
59,121 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
Tax Expense/Credit at Applicable Tax Rate
-13,313 GBP2021-01-01 ~ 2021-12-31
-33,224 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,783,000 GBP2021-12-31
1,783,000 GBP2020-12-31
Plant and equipment
542,343 GBP2021-12-31
520,615 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
2,325,343 GBP2021-12-31
2,303,615 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
79,480 GBP2021-12-31
55,674 GBP2020-12-31
Plant and equipment
431,861 GBP2021-12-31
394,571 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
511,341 GBP2021-12-31
450,245 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
23,806 GBP2021-01-01 ~ 2021-12-31
Plant and equipment
37,290 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
61,096 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Land and buildings
1,703,520 GBP2021-12-31
1,727,326 GBP2020-12-31
Plant and equipment
110,482 GBP2021-12-31
126,044 GBP2020-12-31
Merchandise
162,192 GBP2021-12-31
182,347 GBP2020-12-31
Raw Materials
1,118,421 GBP2021-12-31
804,704 GBP2020-12-31
Finished Goods
39,125 GBP2021-12-31
1,071,976 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
139,882 GBP2021-12-31
107,825 GBP2020-12-31
Amounts Owed by Group Undertakings
Current
6,463 GBP2021-12-31
Amount of corporation tax that is recoverable
Current
8,752 GBP2020-12-31
Prepayments/Accrued Income
Current
52,697 GBP2021-12-31
25,220 GBP2020-12-31
Debtors
Amounts falling due within one year, Current
199,042 GBP2021-12-31
Current, Amounts falling due within one year
141,797 GBP2020-12-31
Bank Borrowings/Overdrafts
Current
794,021 GBP2021-12-31
535,274 GBP2020-12-31
Trade Creditors/Trade Payables
Current
252,319 GBP2021-12-31
62,411 GBP2020-12-31
Amounts owed to group undertakings
Current
138,047 GBP2021-12-31
85,726 GBP2020-12-31
Other Creditors
Current
65,372 GBP2021-12-31
99,451 GBP2020-12-31
Accrued Liabilities/Deferred Income
Current
52,250 GBP2021-12-31
52,221 GBP2020-12-31
Bank Borrowings/Overdrafts
Non-current
34,146 GBP2021-12-31
43,320 GBP2020-12-31
Bank Borrowings
Current, Amounts falling due within one year
6,274 GBP2020-12-31
Total Borrowings
Current, Amounts falling due within one year
535,274 GBP2020-12-31
Bank Borrowings
Non-current, Between one and two years
9,083 GBP2020-12-31
Non-current, Between two and five year
24,125 GBP2021-12-31
30,062 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
264 GBP2021-12-31
8,471 GBP2020-12-31
Between one and five year
2,118 GBP2020-12-31
All periods
264 GBP2021-12-31
10,589 GBP2020-12-31
Bank Overdrafts
Secured
784,000 GBP2021-12-31
529,000 GBP2020-12-31
Total Borrowings
Secured
1,413,317 GBP2021-12-31
1,262,233 GBP2020-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
6,499 GBP2021-12-31
12,888 GBP2020-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
19,595 GBP2021-12-31
26,986 GBP2020-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
850,000 shares2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
-71,431 GBP2021-01-01 ~ 2021-12-31