Turnover/Revenue
32,657,821 GBP2021-01-01 ~ 2021-12-31
23,523,105 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
-28,479,654 GBP2021-01-01 ~ 2021-12-31
-20,834,769 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
4,178,167 GBP2021-01-01 ~ 2021-12-31
2,688,336 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
-3,212,342 GBP2021-01-01 ~ 2021-12-31
-3,080,933 GBP2020-01-01 ~ 2020-12-31
Operating Profit/Loss
994,274 GBP2021-01-01 ~ 2021-12-31
242,754 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
914,014 GBP2021-01-01 ~ 2021-12-31
176,036 GBP2020-01-01 ~ 2020-12-31
Profit/Loss
743,839 GBP2021-01-01 ~ 2021-12-31
152,660 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
743,839 GBP2021-01-01 ~ 2021-12-31
152,660 GBP2020-01-01 ~ 2020-12-31
Intangible Assets
Other
21,000 GBP2021-12-31
24,000 GBP2020-12-31
Property, Plant & Equipment
4,003,389 GBP2021-12-31
3,994,272 GBP2020-12-31
Fixed Assets - Investments
1 GBP2021-12-31
1 GBP2020-12-31
Fixed Assets
4,024,390 GBP2021-12-31
4,018,273 GBP2020-12-31
Total Inventories
5,199,657 GBP2021-12-31
2,639,193 GBP2020-12-31
Debtors
5,627,420 GBP2021-12-31
5,438,297 GBP2020-12-31
Cash at bank and in hand
1,306,146 GBP2021-12-31
1,516,999 GBP2020-12-31
Current Assets
12,133,223 GBP2021-12-31
9,594,489 GBP2020-12-31
Net Current Assets/Liabilities
1,889,303 GBP2021-12-31
1,682,894 GBP2020-12-31
Total Assets Less Current Liabilities
5,913,693 GBP2021-12-31
5,701,167 GBP2020-12-31
Net Assets/Liabilities
3,455,169 GBP2021-12-31
2,711,330 GBP2020-12-31
Equity
Called up share capital
2,028,267 GBP2021-12-31
2,028,267 GBP2020-12-31
2,028,267 GBP2019-12-31
Retained earnings (accumulated losses)
1,426,902 GBP2021-12-31
683,063 GBP2020-12-31
530,403 GBP2019-12-31
Equity
3,455,169 GBP2021-12-31
2,711,330 GBP2020-12-31
2,558,670 GBP2019-12-31
Profit/Loss
Retained earnings (accumulated losses)
743,839 GBP2021-01-01 ~ 2021-12-31
152,660 GBP2020-01-01 ~ 2020-12-31
Audit Fees/Expenses
10,100 GBP2021-01-01 ~ 2021-12-31
10,000 GBP2020-01-01 ~ 2020-12-31
Intangible Assets - Increase From Amortisation Charge for Year
3,000 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
1412021-01-01 ~ 2021-12-31
1292020-01-01 ~ 2020-12-31
Social Security Costs
342,319 GBP2021-01-01 ~ 2021-12-31
322,519 GBP2020-01-01 ~ 2020-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
75,971 GBP2021-01-01 ~ 2021-12-31
69,353 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
4,603,340 GBP2021-01-01 ~ 2021-12-31
4,050,716 GBP2020-01-01 ~ 2020-12-31
Director Remuneration
330,174 GBP2021-01-01 ~ 2021-12-31
274,385 GBP2020-01-01 ~ 2020-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
23,823 GBP2021-01-01 ~ 2021-12-31
-21,343 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
3,398,788 GBP2021-12-31
3,398,788 GBP2020-12-31
Land and buildings, Under hire purchased contracts or finance leases
29,120 GBP2021-12-31
0 GBP2020-12-31
Plant and equipment
1,167,988 GBP2021-12-31
937,816 GBP2020-12-31
Furniture and fittings
341,807 GBP2021-12-31
352,766 GBP2020-12-31
Computers
224,127 GBP2021-12-31
194,970 GBP2020-12-31
Motor vehicles
201,504 GBP2021-12-31
201,504 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
5,363,334 GBP2021-12-31
5,085,844 GBP2020-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings
-14,601 GBP2021-01-01 ~ 2021-12-31
Computers
-11,784 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
0 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Other Disposals
-26,385 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
242,950 GBP2021-12-31
185,519 GBP2020-12-31
Land and buildings, Under hire purchased contracts or finance leases
5,808 GBP2021-12-31
0 GBP2020-12-31
Plant and equipment
557,454 GBP2021-12-31
452,354 GBP2020-12-31
Furniture and fittings
245,954 GBP2021-12-31
219,096 GBP2020-12-31
Computers
149,503 GBP2021-12-31
107,879 GBP2020-12-31
Motor vehicles
158,276 GBP2021-12-31
126,724 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,359,945 GBP2021-12-31
1,091,572 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
57,431 GBP2021-01-01 ~ 2021-12-31
Land and buildings, Under hire purchased contracts or finance leases
5,808 GBP2021-01-01 ~ 2021-12-31
Plant and equipment
105,100 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings
41,459 GBP2021-01-01 ~ 2021-12-31
Computers
53,408 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
31,552 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
294,758 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings
-14,601 GBP2021-01-01 ~ 2021-12-31
Computers
-11,784 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
0 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-26,385 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
3,155,838 GBP2021-12-31
3,213,269 GBP2020-12-31
Land and buildings, Under hire purchased contracts or finance leases
23,312 GBP2021-12-31
0 GBP2020-12-31
Plant and equipment
610,534 GBP2021-12-31
485,462 GBP2020-12-31
Furniture and fittings
95,853 GBP2021-12-31
133,670 GBP2020-12-31
Computers
74,624 GBP2021-12-31
87,091 GBP2020-12-31
Motor vehicles
43,228 GBP2021-12-31
74,780 GBP2020-12-31
Raw materials and consumables
5,199,657 GBP2021-12-31
2,639,193 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
5,404,211 GBP2021-12-31
5,171,913 GBP2020-12-31
Amount of corporation tax that is recoverable
Current
0 GBP2021-12-31
12,280 GBP2020-12-31
Other Debtors
Current
147,784 GBP2021-12-31
71,112 GBP2020-12-31
Prepayments/Accrued Income
Current
75,425 GBP2021-12-31
182,992 GBP2020-12-31
Debtors
Current, Amounts falling due within one year
5,627,420 GBP2021-12-31
5,438,297 GBP2020-12-31
Bank Borrowings/Overdrafts
Current
746,373 GBP2021-12-31
525,875 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Current
12,110 GBP2021-12-31
18,474 GBP2020-12-31
Trade Creditors/Trade Payables
Current
6,335,890 GBP2021-12-31
5,082,363 GBP2020-12-31
Corporation Tax Payable
Current
126,400 GBP2021-12-31
0 GBP2020-12-31
Other Taxation & Social Security Payable
Current
2,174,079 GBP2021-12-31
1,890,590 GBP2020-12-31
Other Creditors
Current
6,471 GBP2021-12-31
1,644 GBP2020-12-31
Accrued Liabilities/Deferred Income
Current
842,597 GBP2021-12-31
392,649 GBP2020-12-31
Bank Borrowings/Overdrafts
Non-current
1,571,603 GBP2021-12-31
2,057,808 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Non-current
34,043 GBP2021-12-31
56,547 GBP2020-12-31
Other Remaining Borrowings
Non-current
682,158 GBP2021-12-31
728,585 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
494,864 GBP2021-12-31
499,117 GBP2020-12-31
Between two and five year
2,264,626 GBP2021-12-31
622,653 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,759,490 GBP2021-12-31
1,121,770 GBP2020-12-31