(expand)Par Value of Share
Class 2 ordinary share
12021-01-01 ~ 2021-12-31
Turnover/Revenue
13,313,429 GBP2021-01-01 ~ 2021-12-31
8,610,035 GBP2020-05-30 ~ 2020-12-31
Cost of Sales
-9,946,944 GBP2021-01-01 ~ 2021-12-31
-6,648,250 GBP2020-05-30 ~ 2020-12-31
Gross Profit/Loss
3,366,485 GBP2021-01-01 ~ 2021-12-31
1,961,785 GBP2020-05-30 ~ 2020-12-31
Distribution Costs
-1,575,937 GBP2021-01-01 ~ 2021-12-31
-735,268 GBP2020-05-30 ~ 2020-12-31
Administrative Expenses
-1,057,674 GBP2021-01-01 ~ 2021-12-31
-906,398 GBP2020-05-30 ~ 2020-12-31
Operating Profit/Loss
779,476 GBP2021-01-01 ~ 2021-12-31
320,119 GBP2020-05-30 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
612,126 GBP2021-01-01 ~ 2021-12-31
236,661 GBP2020-05-30 ~ 2020-12-31
Profit/Loss
520,563 GBP2021-01-01 ~ 2021-12-31
236,661 GBP2020-05-30 ~ 2020-12-31
Comprehensive Income/Expense
520,563 GBP2021-01-01 ~ 2021-12-31
236,661 GBP2020-05-30 ~ 2020-12-31
Intangible Assets
442,923 GBP2021-12-31
507,937 GBP2020-12-31
Property, Plant & Equipment
212,416 GBP2021-12-31
263,258 GBP2020-12-31
Fixed Assets
655,339 GBP2021-12-31
771,195 GBP2020-12-31
Total Inventories
1,348,049 GBP2021-12-31
1,498,246 GBP2020-12-31
Debtors
6,464,867 GBP2021-12-31
6,702,733 GBP2020-12-31
Cash at bank and in hand
57,454 GBP2021-12-31
70,451 GBP2020-12-31
Current Assets
7,870,370 GBP2021-12-31
8,271,430 GBP2020-12-31
Net Current Assets/Liabilities
3,266,054 GBP2021-12-31
3,096,149 GBP2020-12-31
Total Assets Less Current Liabilities
3,921,393 GBP2021-12-31
3,867,344 GBP2020-12-31
Net Assets/Liabilities
2,646,737 GBP2021-12-31
2,436,174 GBP2020-12-31
Equity
Called up share capital
5,271 GBP2021-12-31
5,271 GBP2020-12-31
5,271 GBP2020-05-29
Share premium
247,588 GBP2021-12-31
247,588 GBP2020-12-31
247,588 GBP2020-05-29
Retained earnings (accumulated losses)
2,393,878 GBP2021-12-31
2,183,315 GBP2020-12-31
1,946,654 GBP2020-05-29
Equity
2,646,737 GBP2021-12-31
2,436,174 GBP2020-12-31
2,199,513 GBP2020-05-29
Comprehensive Income/Expense
Retained earnings (accumulated losses)
520,563 GBP2021-01-01 ~ 2021-12-31
236,661 GBP2020-05-30 ~ 2020-12-31
Dividends Paid
Retained earnings (accumulated losses)
-310,000 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
-310,000 GBP2021-01-01 ~ 2021-12-31
Bank Overdrafts
-2,280,526 GBP2021-12-31
-2,525,279 GBP2020-12-31
-2,048,028 GBP2020-05-29
Wages/Salaries
1,163,709 GBP2021-01-01 ~ 2021-12-31
529,244 GBP2020-05-30 ~ 2020-12-31
Social Security Costs
121,751 GBP2021-01-01 ~ 2021-12-31
66,229 GBP2020-05-30 ~ 2020-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
18,876 GBP2021-01-01 ~ 2021-12-31
8,708 GBP2020-05-30 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
1,304,336 GBP2021-01-01 ~ 2021-12-31
604,181 GBP2020-05-30 ~ 2020-12-31
Average Number of Employees
252021-01-01 ~ 2021-12-31
202020-05-30 ~ 2020-12-31
Director Remuneration
547,086 GBP2021-01-01 ~ 2021-12-31
229,014 GBP2020-05-30 ~ 2020-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
30,563 GBP2021-01-01 ~ 2021-12-31
19,908 GBP2020-05-30 ~ 2020-12-31
Audit Fees/Expenses
25,920 GBP2021-01-01 ~ 2021-12-31
17,060 GBP2020-05-30 ~ 2020-12-31
Current Tax for the Period
28,718 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
116,304 GBP2021-01-01 ~ 2021-12-31
44,966 GBP2020-05-30 ~ 2020-12-31
Intangible Assets - Gross Cost
Development expenditure
309,829 GBP2020-12-31
Computer software
340,303 GBP2020-12-31
Intangible Assets - Gross Cost
650,132 GBP2020-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
111,022 GBP2021-12-31
80,039 GBP2020-12-31
Intangible Assets - Accumulated Amortisation & Impairment
207,209 GBP2021-12-31
142,195 GBP2020-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
30,983 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Increase From Amortisation Charge for Year
65,014 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
Development expenditure
198,807 GBP2021-12-31
229,790 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
84,978 GBP2021-12-31
84,978 GBP2020-12-31
Furniture and fittings
616,294 GBP2021-12-31
600,769 GBP2020-12-31
Motor vehicles
170,127 GBP2021-12-31
238,429 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
909,899 GBP2021-12-31
962,676 GBP2020-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-126,010 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Disposals
-126,010 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
63,125 GBP2021-12-31
55,869 GBP2020-12-31
Furniture and fittings
552,633 GBP2021-12-31
533,323 GBP2020-12-31
Motor vehicles
55,261 GBP2021-12-31
87,759 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
697,483 GBP2021-12-31
699,418 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
3,997 GBP2021-01-01 ~ 2021-12-31
Plant and equipment
7,256 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings
19,310 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
37,094 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
67,657 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-69,592 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-69,592 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Plant and equipment
21,853 GBP2021-12-31
29,109 GBP2020-12-31
Furniture and fittings
63,661 GBP2021-12-31
67,446 GBP2020-12-31
Motor vehicles
114,866 GBP2021-12-31
150,670 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
170,127 GBP2021-12-31
238,429 GBP2020-12-31
Property, Plant & Equipment - Increase or decrease
Under hire purchased contracts or finance leases, Motor vehicles
57,708 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
55,261 GBP2021-12-31
87,759 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Motor vehicles
37,094 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Motor vehicles
114,866 GBP2021-12-31
Motor vehicles, Under hire purchased contracts or finance leases
150,670 GBP2020-12-31
Value of work in progress
72,500 GBP2021-12-31
39,663 GBP2020-12-31
Finished Goods
1,275,549 GBP2021-12-31
1,458,583 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
2,436,590 GBP2021-12-31
2,572,978 GBP2020-12-31
Amounts Owed by Group Undertakings
Current
3,643,502 GBP2021-12-31
3,635,942 GBP2020-12-31
Other Debtors
Current
269 GBP2021-12-31
269 GBP2020-12-31
Prepayments
Current
384,506 GBP2021-12-31
493,544 GBP2020-12-31
Debtors
Amounts falling due within one year, Current
6,464,867 GBP2021-12-31
Current, Amounts falling due within one year
6,702,733 GBP2020-12-31
Bank Borrowings/Overdrafts
Current
2,726,156 GBP2021-12-31
3,085,617 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Current
22,245 GBP2021-12-31
83,670 GBP2020-12-31
Trade Creditors/Trade Payables
Current
1,188,476 GBP2021-12-31
1,090,600 GBP2020-12-31
Amounts owed to group undertakings
Current
1 GBP2021-12-31
1 GBP2020-12-31
Corporation Tax Payable
Current
5,332 GBP2021-12-31
-23,386 GBP2020-12-31
Other Taxation & Social Security Payable
Current
55,320 GBP2021-12-31
43,521 GBP2020-12-31
Other Creditors
Current
91,059 GBP2021-12-31
40,361 GBP2020-12-31
Accrued Liabilities
Current
9,974 GBP2021-12-31
60,312 GBP2020-12-31
Bank Borrowings/Overdrafts
Non-current
1,088,596 GBP2021-12-31
1,327,177 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Non-current
95,235 GBP2021-12-31
76,013 GBP2020-12-31
Bank Borrowings
Current, Amounts falling due within one year
560,338 GBP2020-12-31
Total Borrowings
Current, Amounts falling due within one year
3,085,617 GBP2020-12-31
Bank Borrowings
Non-current, Between one and two years
1,088,596 GBP2021-12-31
Between two and five year, Non-current
387,863 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
95,235 GBP2021-12-31
76,013 GBP2020-12-31
hire purchase agreements
117,480 GBP2021-12-31
159,683 GBP2020-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
90,825 GBP2021-12-31
27,980 GBP2020-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,749 shares2021-12-31
Class 2 ordinary share
522 shares2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
520,563 GBP2021-01-01 ~ 2021-12-31