(expand)Gross Profit/Loss
5,895,178 GBP2022-01-01 ~ 2023-03-25
6,336,988 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
2,873,735 GBP2022-01-01 ~ 2023-03-25
2,348,753 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
3,614,947 GBP2022-01-01 ~ 2023-03-25
8,567,930 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
41,145 GBP2022-01-01 ~ 2023-03-25
1,022 GBP2021-01-01 ~ 2021-12-31
Interest Payable/Similar Charges (Finance Costs)
127,003 GBP2022-01-01 ~ 2023-03-25
16,843 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
3,529,089 GBP2022-01-01 ~ 2023-03-25
8,552,109 GBP2021-01-01 ~ 2021-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
551,534 GBP2022-01-01 ~ 2023-03-25
2,139,765 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
2,977,555 GBP2022-01-01 ~ 2023-03-25
6,412,344 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
2,977,555 GBP2022-01-01 ~ 2023-03-25
6,401,996 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
18,456,621 GBP2023-03-25
21,863,155 GBP2021-12-31
Fixed Assets - Investments
11,323 GBP2021-12-31
Fixed Assets
18,456,621 GBP2023-03-25
21,874,478 GBP2021-12-31
Total Inventories
1,089,143 GBP2023-03-25
2,658,682 GBP2021-12-31
Debtors
9,461,472 GBP2023-03-25
4,511,918 GBP2021-12-31
Cash at bank and in hand
1,004,590 GBP2023-03-25
12,418,211 GBP2021-12-31
Current Assets
11,555,205 GBP2023-03-25
19,588,811 GBP2021-12-31
Creditors
Current
2,613,697 GBP2023-03-25
2,118,966 GBP2021-12-31
Net Current Assets/Liabilities
8,941,508 GBP2023-03-25
17,469,845 GBP2021-12-31
Total Assets Less Current Liabilities
27,398,129 GBP2023-03-25
39,344,323 GBP2021-12-31
Creditors
Non-current
-2,293,833 GBP2021-12-31
Net Assets/Liabilities
24,519,302 GBP2023-03-25
33,802,126 GBP2021-12-31
Equity
Called up share capital
1,500,000 GBP2023-03-25
1,500,000 GBP2021-12-31
2,200,000 GBP2020-12-31
Revaluation reserve
565,726 GBP2021-12-31
576,074 GBP2020-12-31
Capital redemption reserve
1,750,000 GBP2023-03-25
1,750,000 GBP2021-12-31
1,050,000 GBP2020-12-31
Retained earnings (accumulated losses)
21,269,302 GBP2023-03-25
29,986,400 GBP2021-12-31
25,324,056 GBP2020-12-31
Equity
24,519,302 GBP2023-03-25
33,802,126 GBP2021-12-31
29,150,130 GBP2020-12-31
Issue of Equity Instruments
Called up share capital
-700,000 GBP2021-01-01 ~ 2021-12-31
Issue of Equity Instruments
-700,000 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-12,260,379 GBP2022-01-01 ~ 2023-03-25
-1,050,000 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
-12,260,379 GBP2022-01-01 ~ 2023-03-25
-1,050,000 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,977,555 GBP2022-01-01 ~ 2023-03-25
6,412,344 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
10,257,148 GBP2022-01-01 ~ 2023-03-25
7,416,392 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
115,627 GBP2022-01-01 ~ 2023-03-25
69,668 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
276,732 GBP2022-01-01 ~ 2023-03-25
208,188 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
10,649,507 GBP2022-01-01 ~ 2023-03-25
7,694,248 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
2042022-01-01 ~ 2023-03-25
2012021-01-01 ~ 2021-12-31
Director Remuneration
393,440 GBP2022-01-01 ~ 2023-03-25
295,158 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
1,346,038 GBP2022-01-01 ~ 2023-03-25
936,942 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
29,350 GBP2022-01-01 ~ 2023-03-25
27,000 GBP2021-01-01 ~ 2021-12-31
Current Tax for the Period
921,072 GBP2022-01-01 ~ 2023-03-25
690,070 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
670,527 GBP2022-01-01 ~ 2023-03-25
1,624,901 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
10,933,768 GBP2023-03-25
10,933,768 GBP2021-12-31
Improvements to leasehold property
1,767,212 GBP2021-12-31
Plant and equipment
1,240,727 GBP2023-03-25
1,226,276 GBP2021-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-24,194 GBP2022-01-01 ~ 2023-03-25
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,083,852 GBP2023-03-25
936,147 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
171,149 GBP2022-01-01 ~ 2023-03-25
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-23,444 GBP2022-01-01 ~ 2023-03-25
Property, Plant & Equipment
Land and buildings
10,933,768 GBP2023-03-25
10,933,768 GBP2021-12-31
Plant and equipment
156,875 GBP2023-03-25
290,129 GBP2021-12-31
Improvements to leasehold property
1,767,212 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
397,571 GBP2023-03-25
403,429 GBP2021-12-31
Motor vehicles
192,988 GBP2023-03-25
254,597 GBP2021-12-31
Computers
10,832,646 GBP2023-03-25
11,444,165 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
23,597,700 GBP2023-03-25
26,029,447 GBP2021-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-31,675 GBP2022-01-01 ~ 2023-03-25
Motor vehicles
-141,458 GBP2022-01-01 ~ 2023-03-25
Computers
-722,840 GBP2022-01-01 ~ 2023-03-25
Property, Plant & Equipment - Disposals
-2,793,555 GBP2022-01-01 ~ 2023-03-25
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
363,161 GBP2023-03-25
364,184 GBP2021-12-31
Motor vehicles
101,728 GBP2023-03-25
118,117 GBP2021-12-31
Computers
3,592,338 GBP2023-03-25
2,747,844 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,141,079 GBP2023-03-25
4,166,292 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
29,219 GBP2022-01-01 ~ 2023-03-25
Motor vehicles
56,789 GBP2022-01-01 ~ 2023-03-25
Computers
1,088,881 GBP2022-01-01 ~ 2023-03-25
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,346,038 GBP2022-01-01 ~ 2023-03-25
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-30,242 GBP2022-01-01 ~ 2023-03-25
Motor vehicles
-73,178 GBP2022-01-01 ~ 2023-03-25
Computers
-244,387 GBP2022-01-01 ~ 2023-03-25
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-371,251 GBP2022-01-01 ~ 2023-03-25
Property, Plant & Equipment
Furniture and fittings
34,410 GBP2023-03-25
39,245 GBP2021-12-31
Motor vehicles
91,260 GBP2023-03-25
136,480 GBP2021-12-31
Computers
7,240,308 GBP2023-03-25
8,696,321 GBP2021-12-31
Investments in Group Undertakings
Cost valuation
1,169 GBP2021-12-31
Investments in Group Undertakings
1,169 GBP2021-12-31
Raw Materials
786,393 GBP2023-03-25
730,414 GBP2021-12-31
Finished Goods
302,750 GBP2023-03-25
1,928,268 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
1,229,629 GBP2023-03-25
2,072,735 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
7,672,388 GBP2023-03-25
Other Debtors
Current
36,111 GBP2023-03-25
109,415 GBP2021-12-31
Prepayments/Accrued Income
Current
523,344 GBP2023-03-25
2,329,599 GBP2021-12-31
Debtors
Amounts falling due within one year, Current
9,461,472 GBP2023-03-25
4,511,918 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Current
604,096 GBP2021-12-31
Trade Creditors/Trade Payables
Current
1,118,303 GBP2023-03-25
871,921 GBP2021-12-31
Amounts owed to group undertakings
Current
10,496 GBP2021-12-31
Corporation Tax Payable
Current
398,890 GBP2023-03-25
106,556 GBP2021-12-31
Other Taxation & Social Security Payable
Current
290,941 GBP2023-03-25
205,325 GBP2021-12-31
Other Creditors
Current
652,667 GBP2023-03-25
136,801 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
152,896 GBP2023-03-25
183,771 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Non-current
2,293,833 GBP2021-12-31
Between one and five year, hire purchase agreements
2,293,833 GBP2021-12-31
hire purchase agreements
2,897,929 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
12,550 GBP2021-12-31
Between one and five year
21,963 GBP2021-12-31
All periods
34,513 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
3,066,203 GBP2023-03-25
3,573,549 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,300,000 shares2023-03-25
Class 3 ordinary share
50,000 shares2023-03-25
Class 4 ordinary share
50,000 shares2023-03-25