Average Number of Employees
342021-01-01 ~ 2021-12-31
372020-01-01 ~ 2020-12-31
Turnover/Revenue
15,227,628 GBP2021-01-01 ~ 2021-12-31
12,804,874 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
-10,186,798 GBP2021-01-01 ~ 2021-12-31
-8,761,088 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
5,040,830 GBP2021-01-01 ~ 2021-12-31
4,043,786 GBP2020-01-01 ~ 2020-12-31
Distribution Costs
-951,425 GBP2021-01-01 ~ 2021-12-31
-858,172 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
-1,946,291 GBP2021-01-01 ~ 2021-12-31
-2,092,397 GBP2020-01-01 ~ 2020-12-31
Operating Profit/Loss
2,143,114 GBP2021-01-01 ~ 2021-12-31
1,272,231 GBP2020-01-01 ~ 2020-12-31
Other Interest Receivable/Similar Income (Finance Income)
227,195 GBP2021-01-01 ~ 2021-12-31
281,930 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
2,369,829 GBP2021-01-01 ~ 2021-12-31
1,553,331 GBP2020-01-01 ~ 2020-12-31
Profit/Loss
1,961,752 GBP2021-01-01 ~ 2021-12-31
1,254,257 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment
105,401 GBP2021-12-31
127,597 GBP2020-12-31
Fixed Assets
105,401 GBP2021-12-31
127,597 GBP2020-12-31
Total Inventories
73,732 GBP2021-12-31
41,091 GBP2020-12-31
Debtors
Non-current
6,197,008 GBP2021-12-31
6,006,479 GBP2020-12-31
Current
5,024,850 GBP2021-12-31
2,334,707 GBP2020-12-31
Cash at bank and in hand
1,019,212 GBP2021-12-31
2,317,125 GBP2020-12-31
Current Assets
12,314,802 GBP2021-12-31
10,699,402 GBP2020-12-31
Creditors
Current, Amounts falling due within one year
-3,526,239 GBP2020-12-31
Net Current Assets/Liabilities
9,592,896 GBP2021-12-31
7,173,163 GBP2020-12-31
Total Assets Less Current Liabilities
9,698,297 GBP2021-12-31
7,300,760 GBP2020-12-31
Creditors
Non-current, Amounts falling due after one year
-450,212 GBP2021-12-31
Net Assets/Liabilities
9,248,085 GBP2021-12-31
7,286,333 GBP2020-12-31
Equity
Called up share capital
832,223 GBP2021-12-31
832,223 GBP2020-12-31
832,223 GBP2020-01-01
Retained earnings (accumulated losses)
8,415,862 GBP2021-12-31
6,454,110 GBP2020-12-31
6,199,853 GBP2020-01-01
Equity
9,248,085 GBP2021-12-31
7,286,333 GBP2020-12-31
7,032,076 GBP2020-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,961,752 GBP2021-01-01 ~ 2021-12-31
1,254,257 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,961,752 GBP2021-01-01 ~ 2021-12-31
1,254,257 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
1,961,752 GBP2021-01-01 ~ 2021-12-31
1,254,257 GBP2020-01-01 ~ 2020-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,000,000 GBP2020-01-01 ~ 2020-12-31
Dividends Paid
-1,000,000 GBP2020-01-01 ~ 2020-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-1,000,000 GBP2020-01-01 ~ 2020-12-31
Equity - Income/Expense Recognised Directly
-1,000,000 GBP2020-01-01 ~ 2020-12-31
Wages/Salaries
1,552,590 GBP2021-01-01 ~ 2021-12-31
1,794,342 GBP2020-01-01 ~ 2020-12-31
Social Security Costs
167,734 GBP2021-01-01 ~ 2021-12-31
188,638 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
1,889,628 GBP2021-01-01 ~ 2021-12-31
2,047,258 GBP2020-01-01 ~ 2020-12-31
Director Remuneration
61,069 GBP2020-01-01 ~ 2020-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-20,928 GBP2021-01-01 ~ 2021-12-31
-3,085 GBP2020-01-01 ~ 2020-12-31
Tax Expense/Credit at Applicable Tax Rate
450,268 GBP2021-01-01 ~ 2021-12-31
295,133 GBP2020-01-01 ~ 2020-12-31
Dividends Paid on Shares
1,000,000 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
20,766 GBP2021-12-31
20,766 GBP2020-12-31
Office equipment
114,237 GBP2021-12-31
107,939 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
280,859 GBP2021-12-31
274,561 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
20,766 GBP2020-12-31
Office equipment
81,990 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
146,964 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Office equipment, Owned/Freehold
14,810 GBP2021-01-01 ~ 2021-12-31
Owned/Freehold
28,494 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
20,766 GBP2021-12-31
Office equipment
96,800 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
175,458 GBP2021-12-31
Property, Plant & Equipment
Office equipment
17,437 GBP2021-12-31
25,949 GBP2020-12-31
Value of work in progress
6,966 GBP2021-12-31
2,330 GBP2020-12-31
Finished Goods/Goods for Resale
66,766 GBP2021-12-31
38,761 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
1,681,618 GBP2021-12-31
2,149,799 GBP2020-12-31
Amounts Owed by Group Undertakings
Current
3,230,697 GBP2021-12-31
15,057 GBP2020-12-31
Other Debtors
Current
5,800 GBP2021-12-31
8,200 GBP2020-12-31
Prepayments/Accrued Income
Current
106,735 GBP2021-12-31
161,651 GBP2020-12-31
Cash and Cash Equivalents
1,019,212 GBP2021-12-31
2,317,125 GBP2020-12-31
Trade Creditors/Trade Payables
Current
1,308,349 GBP2021-12-31
1,508,309 GBP2020-12-31
Corporation Tax Payable
Current
182,838 GBP2021-12-31
247,472 GBP2020-12-31
Taxation/Social Security Payable
Current
328,551 GBP2021-12-31
564,567 GBP2020-12-31
Other Creditors
Current
258 GBP2021-12-31
251 GBP2020-12-31
Accrued Liabilities/Deferred Income
Current
901,910 GBP2021-12-31
1,205,640 GBP2020-12-31
Creditors
Current
2,721,906 GBP2021-12-31
3,526,239 GBP2020-12-31
Non-current
450,212 GBP2021-12-31
Net Deferred Tax Liability/Asset
6,501 GBP2021-12-31
-14,427 GBP2020-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
20,928 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-14,427 GBP2020-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
832,223 shares2021-12-31
832,223 shares2020-12-31
Par Value of Share
Class 1 ordinary share
1.002021-01-01 ~ 2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
159,401 GBP2021-12-31
161,229 GBP2020-12-31
Between one and five year
542,778 GBP2021-12-31
564,937 GBP2020-12-31
More than five year
163,750 GBP2021-12-31
294,750 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
865,929 GBP2021-12-31
1,020,916 GBP2020-12-31