Average Number of Employees
362022-01-01 ~ 2022-12-31
332021-01-01 ~ 2021-12-31
Turnover/Revenue
13,382,935 GBP2022-01-01 ~ 2022-12-31
13,232,938 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-9,683,857 GBP2022-01-01 ~ 2022-12-31
-8,507,332 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
3,699,078 GBP2022-01-01 ~ 2022-12-31
4,725,606 GBP2021-01-01 ~ 2021-12-31
Distribution Costs
-796,263 GBP2022-01-01 ~ 2022-12-31
-862,550 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-2,304,724 GBP2022-01-01 ~ 2022-12-31
-2,082,809 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
598,091 GBP2022-01-01 ~ 2022-12-31
1,832,523 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
598,183 GBP2022-01-01 ~ 2022-12-31
1,832,572 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
501,909 GBP2022-01-01 ~ 2022-12-31
1,466,454 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
-700,000 GBP2022-01-01 ~ 2022-12-31
-700,000 GBP2021-01-01 ~ 2021-12-31
Equity
Retained earnings (accumulated losses)
5,951,165 GBP2022-12-31
6,149,256 GBP2021-12-31
5,382,802 GBP2020-12-31
Property, Plant & Equipment
2,091,368 GBP2022-12-31
2,103,905 GBP2021-12-31
Fixed Assets
2,091,368 GBP2022-12-31
2,103,905 GBP2021-12-31
Total Inventories
3,272,955 GBP2022-12-31
4,178,090 GBP2021-12-31
Debtors
2,835,181 GBP2022-12-31
3,367,748 GBP2021-12-31
Cash at bank and in hand
1,997,739 GBP2022-12-31
1,556,720 GBP2021-12-31
Current Assets
8,105,875 GBP2022-12-31
9,102,558 GBP2021-12-31
Net Current Assets/Liabilities
5,059,797 GBP2022-12-31
5,245,351 GBP2021-12-31
Total Assets Less Current Liabilities
7,151,165 GBP2022-12-31
7,349,256 GBP2021-12-31
Net Assets/Liabilities
7,151,165 GBP2022-12-31
7,349,256 GBP2021-12-31
Equity
Called up share capital
1,200,000 GBP2022-12-31
1,200,000 GBP2021-12-31
Equity
7,151,165 GBP2022-12-31
7,349,256 GBP2021-12-31
Property, Plant & Equipment - Depreciation Expense
218,895 GBP2022-01-01 ~ 2022-12-31
257,000 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
1,876,002 GBP2022-01-01 ~ 2022-12-31
1,761,372 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
113,655 GBP2022-01-01 ~ 2022-12-31
348,189 GBP2021-01-01 ~ 2021-12-31
Dividends Paid on Shares
All ordinary shares
700,000 GBP2022-01-01 ~ 2022-12-31
700,000 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Net goodwill
430,000 GBP2021-12-31
Intangible Assets - Gross Cost
430,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
430,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
430,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
2,658,572 GBP2022-12-31
2,658,572 GBP2021-12-31
Plant and equipment
627,328 GBP2022-12-31
627,328 GBP2021-12-31
Tools/Equipment for furniture and fittings
359,324 GBP2022-12-31
331,441 GBP2021-12-31
Motor vehicles
218,028 GBP2022-12-31
208,266 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
5,384,227 GBP2022-12-31
5,218,273 GBP2021-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-40,404 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Disposals
-49,800 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
879,040 GBP2022-12-31
841,864 GBP2021-12-31
Plant and equipment
625,354 GBP2022-12-31
611,826 GBP2021-12-31
Tools/Equipment for furniture and fittings
257,765 GBP2022-12-31
209,056 GBP2021-12-31
Motor vehicles
159,559 GBP2022-12-31
159,689 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,292,859 GBP2022-12-31
3,114,368 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
37,176 GBP2022-01-01 ~ 2022-12-31
Plant and equipment
13,528 GBP2022-01-01 ~ 2022-12-31
Tools/Equipment for furniture and fittings
48,709 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
40,274 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
218,895 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-40,404 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-40,404 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,779,532 GBP2022-12-31
1,816,708 GBP2021-12-31
Plant and equipment
1,974 GBP2022-12-31
15,502 GBP2021-12-31
Tools/Equipment for furniture and fittings
101,559 GBP2022-12-31
122,385 GBP2021-12-31
Motor vehicles
58,469 GBP2022-12-31
48,577 GBP2021-12-31
Tools and equipment
149,834 GBP2022-12-31
100,733 GBP2021-12-31
Raw Materials
104,343 GBP2022-12-31
152,046 GBP2021-12-31
Value of work in progress
2,758 GBP2021-12-31
Finished Goods
3,168,612 GBP2022-12-31
4,023,286 GBP2021-12-31
Trade Debtors/Trade Receivables
2,712,413 GBP2022-12-31
3,196,378 GBP2021-12-31
Prepayments/Accrued Income
122,768 GBP2022-12-31
167,872 GBP2021-12-31
Other Debtors
3,498 GBP2021-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
1,106,654 GBP2022-12-31
2,084,422 GBP2021-12-31
Corporation Tax Payable
Amounts falling due within one year
88,579 GBP2022-12-31
359,006 GBP2021-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
317,952 GBP2022-12-31
128,940 GBP2021-12-31
Other Creditors
Amounts falling due within one year
1,532,893 GBP2022-12-31
1,284,839 GBP2021-12-31
Par Value of Share
Class 1 ordinary share
1 shares2022-01-01 ~ 2022-12-31