Par Value of Share
Class 1 ordinary share
12020-01-01 ~ 2020-12-31
Turnover/Revenue
12,315,804 GBP2020-01-01 ~ 2020-12-31
12,942,231 GBP2019-01-01 ~ 2019-12-31
Cost of Sales
-7,900,189 GBP2020-01-01 ~ 2020-12-31
-9,724,161 GBP2019-01-01 ~ 2019-12-31
Gross Profit/Loss
4,415,615 GBP2020-01-01 ~ 2020-12-31
3,218,070 GBP2019-01-01 ~ 2019-12-31
Distribution Costs
-303,212 GBP2020-01-01 ~ 2020-12-31
-298,136 GBP2019-01-01 ~ 2019-12-31
Administrative Expenses
-1,454,540 GBP2020-01-01 ~ 2020-12-31
-1,488,700 GBP2019-01-01 ~ 2019-12-31
Operating Profit/Loss
2,820,675 GBP2020-01-01 ~ 2020-12-31
1,431,234 GBP2019-01-01 ~ 2019-12-31
Other Interest Receivable/Similar Income (Finance Income)
6,353 GBP2020-01-01 ~ 2020-12-31
4,420 GBP2019-01-01 ~ 2019-12-31
Profit/Loss on Ordinary Activities Before Tax
2,827,028 GBP2020-01-01 ~ 2020-12-31
1,433,203 GBP2019-01-01 ~ 2019-12-31
Profit/Loss
2,284,962 GBP2020-01-01 ~ 2020-12-31
1,147,104 GBP2019-01-01 ~ 2019-12-31
Property, Plant & Equipment
319,641 GBP2020-12-31
376,709 GBP2019-12-31
Total Inventories
3,477,390 GBP2020-12-31
2,911,867 GBP2019-12-31
Debtors
1,854,921 GBP2020-12-31
1,561,058 GBP2019-12-31
Cash at bank and in hand
3,009,099 GBP2020-12-31
1,781,832 GBP2019-12-31
Current Assets
8,341,410 GBP2020-12-31
6,254,757 GBP2019-12-31
Net Current Assets/Liabilities
6,532,762 GBP2020-12-31
4,830,236 GBP2019-12-31
Total Assets Less Current Liabilities
6,852,403 GBP2020-12-31
5,206,945 GBP2019-12-31
Net Assets/Liabilities
6,791,718 GBP2020-12-31
5,137,716 GBP2019-12-31
Equity
Called up share capital
1,000 GBP2020-12-31
1,000 GBP2019-12-31
1,000 GBP2018-12-31
Retained earnings (accumulated losses)
6,790,718 GBP2020-12-31
5,136,716 GBP2019-12-31
4,630,582 GBP2018-12-31
Equity
6,791,718 GBP2020-12-31
5,137,716 GBP2019-12-31
4,631,582 GBP2018-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,284,962 GBP2020-01-01 ~ 2020-12-31
1,147,104 GBP2019-01-01 ~ 2019-12-31
Comprehensive Income/Expense
2,284,962 GBP2020-01-01 ~ 2020-12-31
1,147,104 GBP2019-01-01 ~ 2019-12-31
Dividends Paid
Retained earnings (accumulated losses)
-630,960 GBP2020-01-01 ~ 2020-12-31
-640,970 GBP2019-01-01 ~ 2019-12-31
Dividends Paid
-630,960 GBP2020-01-01 ~ 2020-12-31
-640,970 GBP2019-01-01 ~ 2019-12-31
Wages/Salaries
1,499,780 GBP2020-01-01 ~ 2020-12-31
1,573,538 GBP2019-01-01 ~ 2019-12-31
Social Security Costs
172,057 GBP2020-01-01 ~ 2020-12-31
171,111 GBP2019-01-01 ~ 2019-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
104,165 GBP2020-01-01 ~ 2020-12-31
50,891 GBP2019-01-01 ~ 2019-12-31
Staff Costs/Employee Benefits Expense
1,776,002 GBP2020-01-01 ~ 2020-12-31
1,795,540 GBP2019-01-01 ~ 2019-12-31
Average Number of Employees
352020-01-01 ~ 2020-12-31
322019-01-01 ~ 2019-12-31
Director Remuneration
219,415 GBP2020-01-01 ~ 2020-12-31
219,308 GBP2019-01-01 ~ 2019-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
65,947 GBP2020-01-01 ~ 2020-12-31
62,429 GBP2019-01-01 ~ 2019-12-31
Audit Fees/Expenses
15,413 GBP2020-01-01 ~ 2020-12-31
8,000 GBP2019-01-01 ~ 2019-12-31
Current Tax for the Period
550,610 GBP2020-01-01 ~ 2020-12-31
283,092 GBP2019-01-01 ~ 2019-12-31
Tax Expense/Credit at Applicable Tax Rate
537,135 GBP2020-01-01 ~ 2020-12-31
272,309 GBP2019-01-01 ~ 2019-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
82,562 GBP2020-12-31
82,562 GBP2019-12-31
Plant and equipment
721,563 GBP2020-12-31
712,684 GBP2019-12-31
Motor vehicles
23,696 GBP2020-12-31
23,696 GBP2019-12-31
Computers
22,928 GBP2020-12-31
22,928 GBP2019-12-31
Property, Plant & Equipment - Gross Cost
850,749 GBP2020-12-31
841,870 GBP2019-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
466,639 GBP2020-12-31
416,514 GBP2019-12-31
Motor vehicles
23,696 GBP2020-12-31
23,696 GBP2019-12-31
Computers
19,482 GBP2020-12-31
11,916 GBP2019-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
531,108 GBP2020-12-31
465,161 GBP2019-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
50,125 GBP2020-01-01 ~ 2020-12-31
Computers
7,566 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
65,947 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment
Land and buildings, Long leasehold
61,271 GBP2020-12-31
69,527 GBP2019-12-31
Plant and equipment
254,924 GBP2020-12-31
296,170 GBP2019-12-31
Computers
3,446 GBP2020-12-31
11,012 GBP2019-12-31
Merchandise
3,477,390 GBP2020-12-31
2,911,867 GBP2019-12-31
Trade Debtors/Trade Receivables
Current
1,674,424 GBP2020-12-31
1,492,947 GBP2019-12-31
Other Debtors
Current
18,640 GBP2020-12-31
23,660 GBP2019-12-31
Prepayments/Accrued Income
Current
161,857 GBP2020-12-31
44,451 GBP2019-12-31
Debtors
Current, Amounts falling due within one year
1,854,921 GBP2020-12-31
1,561,058 GBP2019-12-31
Trade Creditors/Trade Payables
Current
563,965 GBP2020-12-31
361,595 GBP2019-12-31
Corporation Tax Payable
Current
550,610 GBP2020-12-31
283,091 GBP2019-12-31
Other Taxation & Social Security Payable
Current
71,215 GBP2020-12-31
61,930 GBP2019-12-31
Other Creditors
Current
15,755 GBP2020-12-31
16,896 GBP2019-12-31
Accrued Liabilities
Current
158,827 GBP2020-12-31
393,860 GBP2019-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
171,992 GBP2020-12-31
157,064 GBP2019-12-31
Between one and five year
537,398 GBP2020-12-31
578,331 GBP2019-12-31
More than five year
70,409 GBP2019-12-31
All periods
709,390 GBP2020-12-31
805,804 GBP2019-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
60,685 GBP2020-12-31
69,229 GBP2019-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2020-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,284,962 GBP2020-01-01 ~ 2020-12-31