Average Number of Employees
742021-01-01 ~ 2021-12-31
672020-01-01 ~ 2020-12-31
Turnover/Revenue
38,763,972 GBP2021-01-01 ~ 2021-12-31
28,155,246 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
-33,932,596 GBP2021-01-01 ~ 2021-12-31
-24,221,764 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
4,831,376 GBP2021-01-01 ~ 2021-12-31
3,933,482 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
-4,377,617 GBP2021-01-01 ~ 2021-12-31
-3,955,114 GBP2020-01-01 ~ 2020-12-31
Operating Profit/Loss
575,823 GBP2021-01-01 ~ 2021-12-31
273,116 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
366,220 GBP2021-01-01 ~ 2021-12-31
77,311 GBP2020-01-01 ~ 2020-12-31
Profit/Loss
278,788 GBP2021-01-01 ~ 2021-12-31
40,858 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment
1,991,522 GBP2021-12-31
2,040,628 GBP2020-12-31
Fixed Assets
1,991,522 GBP2021-12-31
2,040,628 GBP2020-12-31
Total Inventories
6,013,325 GBP2021-12-31
6,921,295 GBP2020-12-31
Debtors
Current
692,979 GBP2021-12-31
988,168 GBP2020-12-31
Cash at bank and in hand
692,501 GBP2021-12-31
232,670 GBP2020-12-31
Current Assets
7,398,805 GBP2021-12-31
8,142,133 GBP2020-12-31
Creditors
Current, Amounts falling due within one year
-7,647,341 GBP2021-12-31
-8,688,690 GBP2020-12-31
Net Current Assets/Liabilities
-248,536 GBP2021-12-31
-546,557 GBP2020-12-31
Total Assets Less Current Liabilities
1,742,986 GBP2021-12-31
1,494,071 GBP2020-12-31
Creditors
Non-current, Amounts falling due after one year
-1,122,969 GBP2021-12-31
-1,161,389 GBP2020-12-31
Net Assets/Liabilities
598,368 GBP2021-12-31
319,580 GBP2020-12-31
Equity
Called up share capital
1,313,000 GBP2021-12-31
1,313,000 GBP2020-12-31
1,313,000 GBP2020-01-01
Retained earnings (accumulated losses)
-714,632 GBP2021-12-31
-993,420 GBP2020-12-31
-1,034,278 GBP2020-01-01
Equity
598,368 GBP2021-12-31
319,580 GBP2020-12-31
278,722 GBP2020-01-01
Profit/Loss
Retained earnings (accumulated losses)
278,788 GBP2021-01-01 ~ 2021-12-31
40,858 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Depreciation Expense
98,160 GBP2021-01-01 ~ 2021-12-31
117,554 GBP2020-01-01 ~ 2020-12-31
Cash and Cash Equivalents
535,184 GBP2021-12-31
232,670 GBP2020-12-31
-184,703 GBP2020-01-01
Bank Overdrafts
-157,317 GBP2021-12-31
Audit Fees/Expenses
29,500 GBP2021-01-01 ~ 2021-12-31
27,575 GBP2020-01-01 ~ 2020-12-31
Wages/Salaries
2,076,829 GBP2021-01-01 ~ 2021-12-31
1,728,557 GBP2020-01-01 ~ 2020-12-31
Social Security Costs
224,457 GBP2021-01-01 ~ 2021-12-31
182,225 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
2,339,186 GBP2021-01-01 ~ 2021-12-31
1,936,946 GBP2020-01-01 ~ 2020-12-31
Director Remuneration
284,991 GBP2021-01-01 ~ 2021-12-31
160,071 GBP2020-01-01 ~ 2020-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
8,547 GBP2021-01-01 ~ 2021-12-31
10,822 GBP2020-01-01 ~ 2020-12-31
Tax Expense/Credit at Applicable Tax Rate
69,582 GBP2021-01-01 ~ 2021-12-31
14,689 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Gross Cost
Buildings
2,524,534 GBP2021-12-31
2,513,570 GBP2020-12-31
Plant and equipment
365,040 GBP2021-12-31
348,789 GBP2020-12-31
Furniture and fittings
951,235 GBP2021-12-31
929,977 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
3,840,809 GBP2021-12-31
3,792,336 GBP2020-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-3,481 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Other Disposals
-3,481 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
339,402 GBP2020-12-31
Furniture and fittings
580,835 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,751,708 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
9,766 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings, Owned/Freehold
36,591 GBP2021-01-01 ~ 2021-12-31
Owned/Freehold
98,160 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-581 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-581 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
348,587 GBP2021-12-31
Furniture and fittings
617,426 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,849,287 GBP2021-12-31
Property, Plant & Equipment
Buildings
1,641,260 GBP2021-12-31
1,682,099 GBP2020-12-31
Plant and equipment
16,453 GBP2021-12-31
9,387 GBP2020-12-31
Furniture and fittings
333,809 GBP2021-12-31
349,142 GBP2020-12-31
Finished Goods/Goods for Resale
6,013,325 GBP2021-12-31
6,921,295 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
493,100 GBP2021-12-31
679,296 GBP2020-12-31
Other Debtors
Current
33,365 GBP2021-12-31
43,192 GBP2020-12-31
Prepayments/Accrued Income
Current
166,514 GBP2021-12-31
265,680 GBP2020-12-31
Bank Overdrafts
Current
157,317 GBP2021-12-31
Bank Borrowings
Current
39,940 GBP2021-12-31
13,611 GBP2020-12-31
Trade Creditors/Trade Payables
Current
6,510,206 GBP2021-12-31
7,862,599 GBP2020-12-31
Corporation Tax Payable
Current
78,885 GBP2021-12-31
Taxation/Social Security Payable
Current
438,726 GBP2021-12-31
284,560 GBP2020-12-31
Accrued Liabilities/Deferred Income
Current
422,267 GBP2021-12-31
527,920 GBP2020-12-31
Creditors
Current
7,647,341 GBP2021-12-31
8,688,690 GBP2020-12-31
Bank Borrowings
Non-current
1,122,969 GBP2021-12-31
1,161,389 GBP2020-12-31
Current, Amounts falling due within one year
39,940 GBP2021-12-31
13,611 GBP2020-12-31
Non-current, Between one and two years
41,684 GBP2021-12-31
39,940 GBP2020-12-31
Non-current, Between two and five year
131,402 GBP2021-12-31
129,722 GBP2020-12-31
Total Borrowings
1,162,909 GBP2021-12-31
1,175,000 GBP2020-12-31
Net Deferred Tax Liability/Asset
-21,649 GBP2021-12-31
-13,102 GBP2020-12-31
-2,280 GBP2020-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-8,547 GBP2021-01-01 ~ 2021-12-31
-10,822 GBP2020-01-01 ~ 2020-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-25,139 GBP2021-12-31
-14,253 GBP2020-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,313,000 shares2021-12-31
1,313,000 shares2020-12-31
Par Value of Share
Class 1 ordinary share
1.002021-01-01 ~ 2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
276,880 GBP2021-12-31
256,000 GBP2020-12-31
Between one and five year
924,080 GBP2021-12-31
1,016,000 GBP2020-12-31
More than five year
13,333 GBP2021-12-31
173,333 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,214,293 GBP2021-12-31
1,445,333 GBP2020-12-31