Cost of Sales
-21,072,798 GBP2022-01-01 ~ 2022-12-31
-18,153,838 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-2,085,024 GBP2022-01-01 ~ 2022-12-31
-2,129,712 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
1,368,843 GBP2022-12-31
1,401,533 GBP2021-12-31
Debtors
575,436 GBP2022-12-31
722,757 GBP2021-12-31
Cash at bank and in hand
806 GBP2022-12-31
101 GBP2021-12-31
Current Assets
3,791,230 GBP2022-12-31
3,761,523 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-3,292,899 GBP2022-12-31
-3,302,724 GBP2021-12-31
Net Current Assets/Liabilities
498,331 GBP2022-12-31
458,799 GBP2021-12-31
Total Assets Less Current Liabilities
1,867,174 GBP2022-12-31
1,860,332 GBP2021-12-31
Creditors
Non-current, Amounts falling due after one year
-290,000 GBP2022-12-31
-330,000 GBP2021-12-31
Net Assets/Liabilities
1,519,743 GBP2022-12-31
1,478,064 GBP2021-12-31
Equity
Called up share capital
161,560 GBP2022-12-31
161,560 GBP2021-12-31
161,560 GBP2020-12-31
Share premium
110,832 GBP2022-12-31
110,832 GBP2021-12-31
110,832 GBP2020-12-31
Capital redemption reserve
268,160 GBP2022-12-31
268,160 GBP2021-12-31
268,160 GBP2020-12-31
Retained earnings (accumulated losses)
979,191 GBP2022-12-31
937,512 GBP2021-12-31
876,787 GBP2020-12-31
Equity
1,519,743 GBP2022-12-31
1,478,064 GBP2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-64,632 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
-37,544 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
17,600 GBP2022-01-01 ~ 2022-12-31
13,745 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
472022-01-01 ~ 2022-12-31
422021-01-01 ~ 2021-12-31
Wages/Salaries
1,197,913 GBP2022-01-01 ~ 2022-12-31
1,184,101 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
22,745 GBP2022-01-01 ~ 2022-12-31
18,746 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
1,330,364 GBP2022-01-01 ~ 2022-12-31
1,307,951 GBP2021-01-01 ~ 2021-12-31
Director Remuneration
26,879 GBP2022-01-01 ~ 2022-12-31
33,608 GBP2021-01-01 ~ 2021-12-31
Interest Payable/Similar Charges (Finance Costs)
97,599 GBP2022-01-01 ~ 2022-12-31
47,868 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
5,163 GBP2022-01-01 ~ 2022-12-31
9,624 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
94,667 GBP2022-01-01 ~ 2022-12-31
184,616 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Goodwill
138,543 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
138,543 GBP2021-12-31
Intangible Assets
Goodwill
0 GBP2022-12-31
0 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
1,351,776 GBP2022-12-31
1,351,776 GBP2021-12-31
Improvements to leasehold property
457,373 GBP2022-12-31
457,373 GBP2021-12-31
Plant and equipment
310,409 GBP2022-12-31
297,392 GBP2021-12-31
Furniture and fittings
224,476 GBP2022-12-31
200,215 GBP2021-12-31
Motor vehicles
71,586 GBP2022-12-31
33,927 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
2,415,620 GBP2022-12-31
2,340,683 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
307,964 GBP2022-12-31
283,956 GBP2021-12-31
Improvements to leasehold property
260,269 GBP2022-12-31
221,073 GBP2021-12-31
Plant and equipment
280,641 GBP2022-12-31
264,369 GBP2021-12-31
Furniture and fittings
166,450 GBP2022-12-31
146,387 GBP2021-12-31
Motor vehicles
31,453 GBP2022-12-31
23,365 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,046,777 GBP2022-12-31
939,150 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
24,008 GBP2022-01-01 ~ 2022-12-31
Improvements to leasehold property
39,196 GBP2022-01-01 ~ 2022-12-31
Plant and equipment
16,272 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
20,063 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
8,088 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
107,627 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
1,043,812 GBP2022-12-31
1,067,820 GBP2021-12-31
Improvements to leasehold property
197,104 GBP2022-12-31
236,300 GBP2021-12-31
Plant and equipment
29,768 GBP2022-12-31
33,023 GBP2021-12-31
Furniture and fittings
58,026 GBP2022-12-31
53,828 GBP2021-12-31
Motor vehicles
40,133 GBP2022-12-31
10,562 GBP2021-12-31
Finished Goods/Goods for Resale
3,106,979 GBP2022-12-31
2,925,025 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
171,861 GBP2022-12-31
327,301 GBP2021-12-31
Other Debtors
Current
340,918 GBP2022-12-31
339,659 GBP2021-12-31
Prepayments/Accrued Income
Current
62,657 GBP2022-12-31
55,797 GBP2021-12-31
Debtors
Current, Amounts falling due within one year
575,436 GBP2022-12-31
722,757 GBP2021-12-31
Bank Borrowings/Overdrafts
Current
167,839 GBP2022-12-31
134,127 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Current
0 GBP2022-12-31
2,387 GBP2021-12-31
Trade Creditors/Trade Payables
Current
2,496,993 GBP2022-12-31
2,572,192 GBP2021-12-31
Amounts owed to group undertakings
Current
130,553 GBP2022-12-31
130,553 GBP2021-12-31
Corporation Tax Payable
Current
17,841 GBP2022-12-31
49,635 GBP2021-12-31
Other Taxation & Social Security Payable
Current
22,026 GBP2022-12-31
26,514 GBP2021-12-31
Other Creditors
Current
149,709 GBP2022-12-31
181,743 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
307,938 GBP2022-12-31
205,573 GBP2021-12-31
Creditors
Current
3,292,899 GBP2022-12-31
3,302,724 GBP2021-12-31
Bank Borrowings/Overdrafts
Non-current
290,000 GBP2022-12-31
330,000 GBP2021-12-31
Bank Borrowings
330,000 GBP2022-12-31
370,000 GBP2021-12-31
Bank Overdrafts
127,839 GBP2022-12-31
94,127 GBP2021-12-31
Total Borrowings
457,839 GBP2022-12-31
464,127 GBP2021-12-31
Current
167,839 GBP2022-12-31
134,127 GBP2021-12-31
Non-current
290,000 GBP2022-12-31
330,000 GBP2021-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
0 GBP2022-12-31
2,387 GBP2021-12-31
Equity
Called up share capital
161,560 GBP2022-12-31
161,560 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
81,471 GBP2022-12-31
61,284 GBP2021-12-31
Between two and five year
329,690 GBP2022-12-31
327,787 GBP2021-12-31
More than five year
250,122 GBP2022-12-31
333,496 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
661,283 GBP2022-12-31
722,567 GBP2021-12-31
Profit/Loss
79,223 GBP2022-01-01 ~ 2022-12-31