Cost of Sales
-65,693,908 GBP2022-01-01 ~ 2022-12-31
-56,181,420 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-5,831,017 GBP2022-01-01 ~ 2022-12-31
-9,313,178 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
-740,112 GBP2022-01-01 ~ 2022-12-31
1,274,235 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
-671,898 GBP2022-01-01 ~ 2022-12-31
1,011,087 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
-682,070 GBP2022-01-01 ~ 2022-12-31
1,114,607 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
1,549,255 GBP2022-12-31
1,711,423 GBP2021-12-31
Fixed Assets - Investments
1,029 GBP2022-12-31
1,029 GBP2021-12-31
Fixed Assets
1,550,284 GBP2022-12-31
1,712,452 GBP2021-12-31
Debtors
9,583,472 GBP2022-12-31
10,475,749 GBP2021-12-31
Cash at bank and in hand
4,877 GBP2022-12-31
146,199 GBP2021-12-31
Current Assets
21,942,422 GBP2022-12-31
21,981,713 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-18,019,337 GBP2022-12-31
-17,343,729 GBP2021-12-31
Net Current Assets/Liabilities
3,923,085 GBP2022-12-31
4,637,984 GBP2021-12-31
Total Assets Less Current Liabilities
5,473,369 GBP2022-12-31
6,350,436 GBP2021-12-31
Creditors
Non-current, Amounts falling due after one year
-1,117,167 GBP2022-12-31
-1,331,460 GBP2021-12-31
Net Assets/Liabilities
4,278,191 GBP2022-12-31
4,960,261 GBP2021-12-31
Equity
Called up share capital
280,800 GBP2022-12-31
280,800 GBP2021-12-31
280,800 GBP2020-12-31
Revaluation reserve
92,281 GBP2022-12-31
103,520 GBP2021-12-31
0 GBP2020-12-31
Capital redemption reserve
36,703 GBP2022-12-31
36,703 GBP2021-12-31
36,703 GBP2020-12-31
Retained earnings (accumulated losses)
3,868,407 GBP2022-12-31
4,539,238 GBP2021-12-31
3,528,151 GBP2020-12-31
Equity
4,278,191 GBP2022-12-31
4,960,261 GBP2021-12-31
3,845,654 GBP2020-12-31
Profit/Loss
Retained earnings (accumulated losses)
-671,898 GBP2022-01-01 ~ 2022-12-31
1,011,087 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-671,898 GBP2022-01-01 ~ 2022-12-31
1,011,087 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
1592022-01-01 ~ 2022-12-31
1722021-01-01 ~ 2021-12-31
Wages/Salaries
4,722,989 GBP2022-01-01 ~ 2022-12-31
4,865,766 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
106,522 GBP2022-01-01 ~ 2022-12-31
113,872 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
5,299,529 GBP2022-01-01 ~ 2022-12-31
5,420,078 GBP2021-01-01 ~ 2021-12-31
Director Remuneration
0 GBP2022-01-01 ~ 2022-12-31
129,330 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
19,296 GBP2022-01-01 ~ 2022-12-31
1,838 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,155,000 GBP2022-12-31
1,165,172 GBP2021-12-31
Improvements to leasehold property
199,668 GBP2022-12-31
199,668 GBP2021-12-31
Plant and equipment
108,231 GBP2022-12-31
373,582 GBP2021-12-31
Furniture and fittings
319,979 GBP2022-12-31
309,659 GBP2021-12-31
Motor vehicles
0 GBP2022-12-31
229,683 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
1,782,878 GBP2022-12-31
2,277,764 GBP2021-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-293,574 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
0 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
-229,683 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals
-523,257 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
-10,172 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
11,907 GBP2022-12-31
0 GBP2021-12-31
Improvements to leasehold property
38,615 GBP2022-12-31
20,344 GBP2021-12-31
Plant and equipment
58,459 GBP2022-12-31
299,757 GBP2021-12-31
Furniture and fittings
124,642 GBP2022-12-31
92,898 GBP2021-12-31
Motor vehicles
0 GBP2022-12-31
153,342 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
233,623 GBP2022-12-31
566,341 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
11,907 GBP2022-01-01 ~ 2022-12-31
Improvements to leasehold property
18,271 GBP2022-01-01 ~ 2022-12-31
Plant and equipment
52,276 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
31,744 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
30,922 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
145,120 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-293,574 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
0 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
-184,264 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-477,838 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,143,093 GBP2022-12-31
1,165,172 GBP2021-12-31
Improvements to leasehold property
161,053 GBP2022-12-31
179,324 GBP2021-12-31
Plant and equipment
49,772 GBP2022-12-31
73,825 GBP2021-12-31
Furniture and fittings
195,337 GBP2022-12-31
216,761 GBP2021-12-31
Motor vehicles
0 GBP2022-12-31
76,341 GBP2021-12-31
Finished Goods/Goods for Resale
9,214,888 GBP2022-12-31
7,833,611 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
1,237,585 GBP2022-12-31
1,631,606 GBP2021-12-31
Amount of corporation tax that is recoverable
Current
190,506 GBP2022-12-31
0 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
7,272,247 GBP2022-12-31
7,869,813 GBP2021-12-31
Other Debtors
Current
700,376 GBP2022-12-31
785,197 GBP2021-12-31
Prepayments/Accrued Income
Current
182,758 GBP2022-12-31
189,133 GBP2021-12-31
Debtors
Current, Amounts falling due within one year
9,583,472 GBP2022-12-31
10,475,749 GBP2021-12-31
Bank Borrowings/Overdrafts
Current
3,740,423 GBP2022-12-31
894,614 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Current
0 GBP2022-12-31
14,013 GBP2021-12-31
Other Remaining Borrowings
Current
1,300,000 GBP2022-12-31
1,300,000 GBP2021-12-31
Trade Creditors/Trade Payables
Current
6,967,577 GBP2022-12-31
8,096,411 GBP2021-12-31
Corporation Tax Payable
Current
392,996 GBP2022-12-31
432,269 GBP2021-12-31
Other Taxation & Social Security Payable
Current
283,936 GBP2022-12-31
198,965 GBP2021-12-31
Other Creditors
Current
112,055 GBP2022-12-31
238,921 GBP2021-12-31
Accrued Liabilities
Current
186,846 GBP2022-12-31
183,996 GBP2021-12-31
Creditors
Current
18,019,337 GBP2022-12-31
17,343,729 GBP2021-12-31
Bank Borrowings/Overdrafts
Non-current
1,117,167 GBP2022-12-31
1,317,209 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Non-current
0 GBP2022-12-31
14,251 GBP2021-12-31
Creditors
Non-current
1,117,167 GBP2022-12-31
1,331,460 GBP2021-12-31
Bank Borrowings
1,329,732 GBP2022-12-31
1,550,709 GBP2021-12-31
Bank Overdrafts
3,527,858 GBP2022-12-31
661,114 GBP2021-12-31
Total Borrowings
6,157,590 GBP2022-12-31
3,511,823 GBP2021-12-31
Bank Borrowings
Amounts falling due after one year
212,565 GBP2022-12-31
233,500 GBP2021-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
0 GBP2022-12-31
14,013 GBP2021-12-31
Minimum gross finance lease payments owing
0 GBP2022-12-31
28,264 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
906,349 GBP2022-12-31
667,761 GBP2021-12-31
Between two and five year
2,220,044 GBP2022-12-31
2,502,005 GBP2021-12-31
More than five year
1,701,432 GBP2022-12-31
2,259,109 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
4,827,825 GBP2022-12-31
5,428,875 GBP2021-12-31