Par Value of Share
Class 1 ordinary share
12021-01-01 ~ 2021-12-31
Turnover/Revenue
173,012,661 GBP2021-01-01 ~ 2021-12-31
145,162,949 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
148,377,687 GBP2021-01-01 ~ 2021-12-31
124,556,699 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
24,634,974 GBP2021-01-01 ~ 2021-12-31
20,606,250 GBP2020-01-01 ~ 2020-12-31
Distribution Costs
7,189,067 GBP2021-01-01 ~ 2021-12-31
4,147,153 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
9,764,531 GBP2021-01-01 ~ 2021-12-31
8,227,457 GBP2020-01-01 ~ 2020-12-31
Operating Profit/Loss
7,681,376 GBP2021-01-01 ~ 2021-12-31
8,231,640 GBP2020-01-01 ~ 2020-12-31
Other Interest Receivable/Similar Income (Finance Income)
30,977 GBP2021-01-01 ~ 2021-12-31
158,891 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
7,712,353 GBP2021-01-01 ~ 2021-12-31
8,390,531 GBP2020-01-01 ~ 2020-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
1,604,684 GBP2021-01-01 ~ 2021-12-31
1,726,777 GBP2020-01-01 ~ 2020-12-31
Profit/Loss
6,107,669 GBP2021-01-01 ~ 2021-12-31
6,663,754 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
6,107,669 GBP2021-01-01 ~ 2021-12-31
6,663,754 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment
10,105,823 GBP2021-12-31
9,992,463 GBP2020-12-31
Total Inventories
18,460,635 GBP2021-12-31
11,548,283 GBP2020-12-31
Debtors
25,357,605 GBP2021-12-31
26,847,139 GBP2020-12-31
Cash at bank and in hand
28,367,974 GBP2021-12-31
24,742,459 GBP2020-12-31
Current Assets
72,186,214 GBP2021-12-31
63,137,881 GBP2020-12-31
Creditors
Current
23,587,108 GBP2021-12-31
20,673,399 GBP2020-12-31
Net Current Assets/Liabilities
48,599,106 GBP2021-12-31
42,464,482 GBP2020-12-31
Total Assets Less Current Liabilities
58,704,929 GBP2021-12-31
52,456,945 GBP2020-12-31
Net Assets/Liabilities
57,834,912 GBP2021-12-31
51,727,243 GBP2020-12-31
Equity
Called up share capital
18,000 GBP2021-12-31
18,000 GBP2020-12-31
18,000 GBP2019-12-31
Capital redemption reserve
12,000 GBP2021-12-31
12,000 GBP2020-12-31
12,000 GBP2019-12-31
Retained earnings (accumulated losses)
57,804,912 GBP2021-12-31
51,697,243 GBP2020-12-31
45,033,489 GBP2019-12-31
Equity
57,834,912 GBP2021-12-31
51,727,243 GBP2020-12-31
45,063,489 GBP2019-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
6,107,669 GBP2021-01-01 ~ 2021-12-31
6,663,754 GBP2020-01-01 ~ 2020-12-31
Wages/Salaries
6,181,434 GBP2021-01-01 ~ 2021-12-31
4,920,337 GBP2020-01-01 ~ 2020-12-31
Social Security Costs
805,072 GBP2021-01-01 ~ 2021-12-31
653,359 GBP2020-01-01 ~ 2020-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
192,406 GBP2021-01-01 ~ 2021-12-31
147,292 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
7,178,912 GBP2021-01-01 ~ 2021-12-31
5,720,988 GBP2020-01-01 ~ 2020-12-31
Average Number of Employees
732021-01-01 ~ 2021-12-31
692020-01-01 ~ 2020-12-31
Director Remuneration
1,777,315 GBP2021-01-01 ~ 2021-12-31
1,358,045 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
1,001,822 GBP2021-01-01 ~ 2021-12-31
1,041,814 GBP2020-01-01 ~ 2020-12-31
Current Tax for the Period
1,457,386 GBP2021-01-01 ~ 2021-12-31
1,557,831 GBP2020-01-01 ~ 2020-12-31
Tax Expense/Credit at Applicable Tax Rate
1,465,347 GBP2021-01-01 ~ 2021-12-31
1,594,201 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
6,545,720 GBP2021-12-31
6,519,140 GBP2020-12-31
Plant and equipment
2,142,751 GBP2021-12-31
2,100,891 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
211,677 GBP2021-12-31
112,549 GBP2020-12-31
Plant and equipment
478,273 GBP2021-12-31
261,492 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
99,128 GBP2021-01-01 ~ 2021-12-31
Plant and equipment
216,781 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Land and buildings
6,334,043 GBP2021-12-31
6,406,591 GBP2020-12-31
Plant and equipment
1,664,478 GBP2021-12-31
1,839,399 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
742,357 GBP2021-12-31
712,981 GBP2020-12-31
Motor vehicles
1,884,523 GBP2021-12-31
1,515,839 GBP2020-12-31
Computers
1,052,713 GBP2021-12-31
606,212 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
12,424,347 GBP2021-12-31
11,455,063 GBP2020-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-265,520 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Disposals
-265,520 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
404,206 GBP2021-12-31
230,786 GBP2020-12-31
Motor vehicles
766,034 GBP2021-12-31
577,971 GBP2020-12-31
Computers
458,334 GBP2021-12-31
279,802 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,318,524 GBP2021-12-31
1,462,600 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
175,543 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
321,616 GBP2021-01-01 ~ 2021-12-31
Computers
188,754 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,001,822 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-2,123 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
-133,553 GBP2021-01-01 ~ 2021-12-31
Computers
-10,222 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-145,898 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Furniture and fittings
338,151 GBP2021-12-31
482,195 GBP2020-12-31
Motor vehicles
1,118,489 GBP2021-12-31
937,868 GBP2020-12-31
Computers
594,379 GBP2021-12-31
326,410 GBP2020-12-31
Merchandise
18,460,635 GBP2021-12-31
11,548,283 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
24,128,197 GBP2021-12-31
25,733,325 GBP2020-12-31
Other Debtors
Current
1,000 GBP2021-12-31
1,200 GBP2020-12-31
Prepayments/Accrued Income
Current
1,228,408 GBP2021-12-31
1,112,614 GBP2020-12-31
Debtors
Amounts falling due within one year, Current
25,357,605 GBP2021-12-31
26,847,139 GBP2020-12-31
Trade Creditors/Trade Payables
Current
13,374,279 GBP2021-12-31
9,428,280 GBP2020-12-31
Other Taxation & Social Security Payable
Current
8,485,877 GBP2021-12-31
9,577,290 GBP2020-12-31
Accrued Liabilities/Deferred Income
Current
1,104,510 GBP2021-12-31
790,008 GBP2020-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
870,017 GBP2021-12-31
729,702 GBP2020-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
18,000 shares2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
6,107,669 GBP2021-01-01 ~ 2021-12-31