(expand)Intangible Assets
53,526 GBP2020-12-31
74,857 GBP2019-12-31
Property, Plant & Equipment
151,420 GBP2020-12-31
252,773 GBP2019-12-31
Fixed Assets - Investments
79,020 GBP2019-12-31
Fixed Assets
204,946 GBP2020-12-31
406,650 GBP2019-12-31
Total Inventories
3,560,734 GBP2020-12-31
4,162,041 GBP2019-12-31
Debtors
5,718,901 GBP2020-12-31
8,418,744 GBP2019-12-31
Cash at bank and in hand
5,502,915 GBP2020-12-31
2,486,339 GBP2019-12-31
Current Assets
14,782,550 GBP2020-12-31
15,067,124 GBP2019-12-31
Creditors
Current
6,343,448 GBP2020-12-31
4,699,848 GBP2019-12-31
Net Current Assets/Liabilities
8,439,102 GBP2020-12-31
10,367,276 GBP2019-12-31
Total Assets Less Current Liabilities
8,644,048 GBP2020-12-31
10,773,926 GBP2019-12-31
Net Assets/Liabilities
7,188,752 GBP2020-12-31
10,217,011 GBP2019-12-31
Equity
Called up share capital
16,268 GBP2020-12-31
86,533 GBP2019-12-31
86,533 GBP2018-12-31
Share premium
389,707 GBP2020-12-31
389,707 GBP2019-12-31
389,707 GBP2018-12-31
Capital redemption reserve
76,377 GBP2020-12-31
6,112 GBP2019-12-31
6,112 GBP2018-12-31
Retained earnings (accumulated losses)
6,706,400 GBP2020-12-31
9,734,659 GBP2019-12-31
9,111,635 GBP2018-12-31
Equity
7,188,752 GBP2020-12-31
10,217,011 GBP2019-12-31
9,593,987 GBP2018-12-31
Dividends Paid
Retained earnings (accumulated losses)
-55,271 GBP2020-01-01 ~ 2020-12-31
-135,028 GBP2019-01-01 ~ 2019-12-31
Dividends Paid
-55,271 GBP2020-01-01 ~ 2020-12-31
-135,028 GBP2019-01-01 ~ 2019-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-88,608 GBP2020-01-01 ~ 2020-12-31
758,052 GBP2019-01-01 ~ 2019-12-31
Wages/Salaries
2,215,557 GBP2020-01-01 ~ 2020-12-31
2,678,323 GBP2019-01-01 ~ 2019-12-31
Social Security Costs
264,386 GBP2020-01-01 ~ 2020-12-31
313,192 GBP2019-01-01 ~ 2019-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
53,135 GBP2020-01-01 ~ 2020-12-31
80,802 GBP2019-01-01 ~ 2019-12-31
Staff Costs/Employee Benefits Expense
2,533,078 GBP2020-01-01 ~ 2020-12-31
3,072,317 GBP2019-01-01 ~ 2019-12-31
Average Number of Employees
622020-01-01 ~ 2020-12-31
822019-01-01 ~ 2019-12-31
Director Remuneration
93,263 GBP2020-01-01 ~ 2020-12-31
129,751 GBP2019-01-01 ~ 2019-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
59,157 GBP2020-01-01 ~ 2020-12-31
70,044 GBP2019-01-01 ~ 2019-12-31
Audit Fees/Expenses
14,630 GBP2020-01-01 ~ 2020-12-31
11,530 GBP2019-01-01 ~ 2019-12-31
Current Tax for the Period
21,950 GBP2020-01-01 ~ 2020-12-31
168,166 GBP2019-01-01 ~ 2019-12-31
Tax Expense/Credit at Applicable Tax Rate
-16,315 GBP2020-01-01 ~ 2020-12-31
180,274 GBP2019-01-01 ~ 2019-12-31
Dividends Paid on Shares
55,271 GBP2020-01-01 ~ 2020-12-31
135,028 GBP2019-01-01 ~ 2019-12-31
Intangible Assets - Gross Cost
Computer software
85,322 GBP2019-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
302,329 GBP2020-12-31
316,955 GBP2019-12-31
Furniture and fittings
549,529 GBP2020-12-31
549,529 GBP2019-12-31
Motor vehicles
137,623 GBP2020-12-31
139,613 GBP2019-12-31
Computers
291,231 GBP2020-12-31
287,707 GBP2019-12-31
Property, Plant & Equipment - Gross Cost
1,280,712 GBP2020-12-31
1,293,804 GBP2019-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-14,626 GBP2020-01-01 ~ 2020-12-31
Motor vehicles
-1,990 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Disposals
-16,616 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
274,777 GBP2020-12-31
270,366 GBP2019-12-31
Furniture and fittings
490,870 GBP2020-12-31
452,175 GBP2019-12-31
Motor vehicles
80,117 GBP2020-12-31
45,535 GBP2019-12-31
Computers
283,528 GBP2020-12-31
272,955 GBP2019-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,129,292 GBP2020-12-31
1,041,031 GBP2019-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
16,098 GBP2020-01-01 ~ 2020-12-31
Furniture and fittings
38,695 GBP2020-01-01 ~ 2020-12-31
Motor vehicles
36,572 GBP2020-01-01 ~ 2020-12-31
Computers
10,573 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
101,938 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-11,687 GBP2020-01-01 ~ 2020-12-31
Motor vehicles
-1,990 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-13,677 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment
Plant and equipment
27,552 GBP2020-12-31
46,589 GBP2019-12-31
Furniture and fittings
58,659 GBP2020-12-31
97,354 GBP2019-12-31
Motor vehicles
57,506 GBP2020-12-31
94,078 GBP2019-12-31
Computers
7,703 GBP2020-12-31
14,752 GBP2019-12-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Plant and equipment
38,294 GBP2020-12-31
49,284 GBP2019-12-31
Under hire purchased contracts or finance leases, Motor vehicles
46,164 GBP2020-12-31
46,164 GBP2019-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
30,635 GBP2020-12-31
31,769 GBP2019-12-31
Under hire purchased contracts or finance leases, Motor vehicles
16,671 GBP2020-12-31
1,283 GBP2019-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Plant and equipment
7,658 GBP2020-01-01 ~ 2020-12-31
Under hire purchased contracts or finance leases, Motor vehicles
15,388 GBP2020-01-01 ~ 2020-12-31
Under hire purchased contracts or finance leases
42,781 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Plant and equipment
7,659 GBP2020-12-31
17,515 GBP2019-12-31
Under hire purchased contracts or finance leases, Motor vehicles
29,493 GBP2020-12-31
44,881 GBP2019-12-31
Under hire purchased contracts or finance leases
79,591 GBP2020-12-31
124,570 GBP2019-12-31
Merchandise
3,560,734 GBP2020-12-31
4,162,041 GBP2019-12-31
Trade Debtors/Trade Receivables
Current
2,921,982 GBP2020-12-31
4,493,684 GBP2019-12-31
Other Debtors
Current
109,648 GBP2020-12-31
12,935 GBP2019-12-31
Amount of corporation tax that is recoverable
Current
10,687 GBP2020-12-31
Prepayments
Current
175,309 GBP2020-12-31
211,012 GBP2019-12-31
Debtors
Current, Amounts falling due within one year
5,030,351 GBP2020-12-31
7,731,793 GBP2019-12-31
Bank Borrowings/Overdrafts
Current
41,666 GBP2020-12-31
Other Remaining Borrowings
Current
51,731 GBP2020-12-31
52,484 GBP2019-12-31
Finance Lease Liabilities - Total Present Value
Current
31,123 GBP2020-12-31
31,792 GBP2019-12-31
Trade Creditors/Trade Payables
Current
3,665,697 GBP2020-12-31
2,751,960 GBP2019-12-31
Corporation Tax Payable
Current
23,979 GBP2019-12-31
Other Taxation & Social Security Payable
Current
53,729 GBP2020-12-31
76,246 GBP2019-12-31
Other Creditors
Current
33,763 GBP2020-12-31
58,841 GBP2019-12-31
Accrued Liabilities
Current
340,595 GBP2020-12-31
1,014,931 GBP2019-12-31
Bank Borrowings/Overdrafts
Non-current
958,334 GBP2020-12-31
Other Remaining Borrowings
Non-current
148,235 GBP2020-12-31
185,543 GBP2019-12-31
Finance Lease Liabilities - Total Present Value
Non-current
61,981 GBP2020-12-31
93,102 GBP2019-12-31
Bank Borrowings
Current, Amounts falling due within one year
41,666 GBP2020-12-31
Total Borrowings
Current, Amounts falling due within one year
93,397 GBP2020-12-31
52,484 GBP2019-12-31
Bank Borrowings
Between two and five year, Non-current
708,338 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
31,123 GBP2020-12-31
31,792 GBP2019-12-31
hire purchase agreements
93,104 GBP2020-12-31
124,894 GBP2019-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
519,286 GBP2020-12-31
475,141 GBP2019-12-31
Between one and five year
1,765,862 GBP2020-12-31
2,276,525 GBP2019-12-31
All periods
2,285,148 GBP2020-12-31
2,751,666 GBP2019-12-31
Bank Borrowings
Secured
1,000,000 GBP2020-12-31
Total Borrowings
Secured
1,293,070 GBP2020-12-31
362,921 GBP2019-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
11,296 GBP2020-12-31
30,507 GBP2019-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
11,296 GBP2020-12-31
30,507 GBP2019-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
42,720 shares2020-12-31
Class 2 ordinary share
32,425 shares2020-12-31
Class 3 ordinary share
11,388 shares2020-12-31
Profit/Loss
Retained earnings (accumulated losses)
-88,608 GBP2020-01-01 ~ 2020-12-31