Par Value of Share
Class 1 ordinary share
12020-01-01 ~ 2020-12-31
Turnover/Revenue
15,568,863 GBP2020-01-01 ~ 2020-12-31
17,196,256 GBP2019-01-01 ~ 2019-12-31
Cost of Sales
14,449,842 GBP2020-01-01 ~ 2020-12-31
16,051,338 GBP2019-01-01 ~ 2019-12-31
Gross Profit/Loss
1,119,021 GBP2020-01-01 ~ 2020-12-31
1,144,918 GBP2019-01-01 ~ 2019-12-31
Administrative Expenses
723,383 GBP2020-01-01 ~ 2020-12-31
760,783 GBP2019-01-01 ~ 2019-12-31
Operating Profit/Loss
395,638 GBP2020-01-01 ~ 2020-12-31
384,135 GBP2019-01-01 ~ 2019-12-31
Other Interest Receivable/Similar Income (Finance Income)
31 GBP2020-01-01 ~ 2020-12-31
17 GBP2019-01-01 ~ 2019-12-31
Interest Payable/Similar Charges (Finance Costs)
8,732 GBP2020-01-01 ~ 2020-12-31
17,780 GBP2019-01-01 ~ 2019-12-31
Profit/Loss on Ordinary Activities Before Tax
386,937 GBP2020-01-01 ~ 2020-12-31
366,372 GBP2019-01-01 ~ 2019-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
77,345 GBP2020-01-01 ~ 2020-12-31
71,851 GBP2019-01-01 ~ 2019-12-31
Profit/Loss
309,592 GBP2020-01-01 ~ 2020-12-31
294,521 GBP2019-01-01 ~ 2019-12-31
Comprehensive Income/Expense
309,592 GBP2020-01-01 ~ 2020-12-31
294,521 GBP2019-01-01 ~ 2019-12-31
Property, Plant & Equipment
3,810,286 GBP2020-12-31
3,872,267 GBP2019-12-31
Total Inventories
1,934,218 GBP2020-12-31
1,763,735 GBP2019-12-31
Debtors
595,849 GBP2020-12-31
611,079 GBP2019-12-31
Cash at bank and in hand
51,870 GBP2020-12-31
1,019 GBP2019-12-31
Current Assets
2,581,937 GBP2020-12-31
2,375,833 GBP2019-12-31
Creditors
Current
3,318,478 GBP2020-12-31
3,401,699 GBP2019-12-31
Net Current Assets/Liabilities
-736,541 GBP2020-12-31
-1,025,866 GBP2019-12-31
Total Assets Less Current Liabilities
3,073,745 GBP2020-12-31
2,846,401 GBP2019-12-31
Net Assets/Liabilities
2,628,266 GBP2020-12-31
2,318,674 GBP2019-12-31
Equity
Called up share capital
85,000 GBP2020-12-31
85,000 GBP2019-12-31
85,000 GBP2018-12-31
Revaluation reserve
1,682,359 GBP2020-12-31
1,694,554 GBP2019-12-31
1,647,355 GBP2018-12-31
Capital redemption reserve
215,000 GBP2020-12-31
215,000 GBP2019-12-31
215,000 GBP2018-12-31
Retained earnings (accumulated losses)
645,907 GBP2020-12-31
324,120 GBP2019-12-31
76,798 GBP2018-12-31
Equity
2,628,266 GBP2020-12-31
2,318,674 GBP2019-12-31
2,024,153 GBP2018-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
321,787 GBP2020-01-01 ~ 2020-12-31
247,322 GBP2019-01-01 ~ 2019-12-31
Bank Overdrafts
-205,549 GBP2019-12-31
-216,658 GBP2018-12-31
Wages/Salaries
1,223,394 GBP2020-01-01 ~ 2020-12-31
1,524,098 GBP2019-01-01 ~ 2019-12-31
Social Security Costs
111,909 GBP2020-01-01 ~ 2020-12-31
134,600 GBP2019-01-01 ~ 2019-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
34,070 GBP2020-01-01 ~ 2020-12-31
33,254 GBP2019-01-01 ~ 2019-12-31
Staff Costs/Employee Benefits Expense
1,369,373 GBP2020-01-01 ~ 2020-12-31
1,691,952 GBP2019-01-01 ~ 2019-12-31
Average Number of Employees
502020-01-01 ~ 2020-12-31
522019-01-01 ~ 2019-12-31
Director Remuneration
196,177 GBP2020-01-01 ~ 2020-12-31
205,982 GBP2019-01-01 ~ 2019-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
67,754 GBP2020-01-01 ~ 2020-12-31
68,952 GBP2019-01-01 ~ 2019-12-31
Audit Fees/Expenses
7,500 GBP2020-01-01 ~ 2020-12-31
7,500 GBP2019-01-01 ~ 2019-12-31
Current Tax for the Period
83,985 GBP2020-01-01 ~ 2020-12-31
78,799 GBP2019-01-01 ~ 2019-12-31
Tax Expense/Credit at Applicable Tax Rate
73,518 GBP2020-01-01 ~ 2020-12-31
69,611 GBP2019-01-01 ~ 2019-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
4,000,000 GBP2020-12-31
4,000,000 GBP2019-12-31
Furniture and fittings
407,602 GBP2020-12-31
401,829 GBP2019-12-31
Property, Plant & Equipment - Gross Cost
4,407,602 GBP2020-12-31
4,401,829 GBP2019-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
229,920 GBP2020-12-31
172,440 GBP2019-12-31
Furniture and fittings
367,396 GBP2020-12-31
357,122 GBP2019-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
597,316 GBP2020-12-31
529,562 GBP2019-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
57,480 GBP2020-01-01 ~ 2020-12-31
Furniture and fittings
10,274 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
67,754 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment
Land and buildings
3,770,080 GBP2020-12-31
3,827,560 GBP2019-12-31
Furniture and fittings
40,206 GBP2020-12-31
44,707 GBP2019-12-31
Finished Goods
1,934,218 GBP2020-12-31
1,763,735 GBP2019-12-31
Trade Debtors/Trade Receivables
Current
550,509 GBP2020-12-31
549,528 GBP2019-12-31
Prepayments
Current
45,340 GBP2020-12-31
61,551 GBP2019-12-31
Debtors
Current, Amounts falling due within one year
595,849 GBP2020-12-31
611,079 GBP2019-12-31
Bank Borrowings/Overdrafts
Current
205,549 GBP2019-12-31
Other Remaining Borrowings
Current
198,333 GBP2020-12-31
223,333 GBP2019-12-31
Trade Creditors/Trade Payables
Current
1,988,140 GBP2020-12-31
2,133,795 GBP2019-12-31
Amounts owed to group undertakings
Current
712,896 GBP2020-12-31
494,424 GBP2019-12-31
Corporation Tax Payable
Current
83,980 GBP2020-12-31
78,794 GBP2019-12-31
Other Taxation & Social Security Payable
Current
227,160 GBP2020-12-31
127,738 GBP2019-12-31
Other Creditors
Current
91,322 GBP2020-12-31
122,956 GBP2019-12-31
Accrued Liabilities
Current
16,647 GBP2020-12-31
15,110 GBP2019-12-31
Other Remaining Borrowings
Non-current
433,334 GBP2020-12-31
520,000 GBP2019-12-31
Total Borrowings
Current, Amounts falling due within one year
198,333 GBP2020-12-31
428,882 GBP2019-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
8,899 GBP2020-12-31
18,332 GBP2019-12-31
Between one and five year
8,849 GBP2019-12-31
All periods
8,899 GBP2020-12-31
27,181 GBP2019-12-31
Bank Overdrafts
Secured
205,549 GBP2019-12-31
Total Borrowings
Secured
1,790,376 GBP2020-12-31
2,154,096 GBP2019-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,087 GBP2020-12-31
7,727 GBP2019-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
85,000 shares2020-12-31
Profit/Loss
Retained earnings (accumulated losses)
309,592 GBP2020-01-01 ~ 2020-12-31