Par Value of Share
Class 1 ordinary share
12021-01-01 ~ 2021-12-31
Turnover/Revenue
8,061,880 GBP2021-01-01 ~ 2021-12-31
7,104,949 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
-5,239,702 GBP2021-01-01 ~ 2021-12-31
-4,646,708 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
2,822,178 GBP2021-01-01 ~ 2021-12-31
2,458,241 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
-2,844,052 GBP2021-01-01 ~ 2021-12-31
-2,761,767 GBP2020-01-01 ~ 2020-12-31
Operating Profit/Loss
-21,874 GBP2021-01-01 ~ 2021-12-31
-72,588 GBP2020-01-01 ~ 2020-12-31
Other Interest Receivable/Similar Income (Finance Income)
3,544 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
-23,172 GBP2021-01-01 ~ 2021-12-31
-70,501 GBP2020-01-01 ~ 2020-12-31
Profit/Loss
-23,172 GBP2021-01-01 ~ 2021-12-31
-72,388 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
-23,172 GBP2021-01-01 ~ 2021-12-31
-72,388 GBP2020-01-01 ~ 2020-12-31
Total Inventories
121,519 GBP2021-12-31
110,076 GBP2020-12-31
Debtors
1,062,960 GBP2021-12-31
875,294 GBP2020-12-31
Cash at bank and in hand
769,206 GBP2021-12-31
881,030 GBP2020-12-31
Current Assets
1,985,057 GBP2021-12-31
1,957,193 GBP2020-12-31
Creditors
Current
1,133,673 GBP2021-12-31
1,154,886 GBP2020-12-31
Net Current Assets/Liabilities
851,384 GBP2021-12-31
802,307 GBP2020-12-31
Total Assets Less Current Liabilities
1,160,741 GBP2021-12-31
1,178,664 GBP2020-12-31
Creditors
Non-current
-18,866 GBP2021-12-31
-13,617 GBP2020-12-31
Net Assets/Liabilities
1,116,535 GBP2021-12-31
1,139,707 GBP2020-12-31
Equity
Called up share capital
79,074 GBP2021-12-31
79,074 GBP2020-12-31
79,074 GBP2019-12-31
Share premium
132,046 GBP2021-12-31
132,046 GBP2020-12-31
132,046 GBP2019-12-31
Retained earnings (accumulated losses)
905,415 GBP2021-12-31
928,587 GBP2020-12-31
2,832,410 GBP2019-12-31
Equity
1,116,535 GBP2021-12-31
1,139,707 GBP2020-12-31
3,043,530 GBP2019-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,831,435 GBP2020-01-01 ~ 2020-12-31
Dividends Paid
-1,831,435 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-23,172 GBP2021-01-01 ~ 2021-12-31
-72,388 GBP2020-01-01 ~ 2020-12-31
Social Security Costs
115,828 GBP2021-01-01 ~ 2021-12-31
146,107 GBP2020-01-01 ~ 2020-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
73,426 GBP2021-01-01 ~ 2021-12-31
80,998 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
1,231,806 GBP2021-01-01 ~ 2021-12-31
1,361,100 GBP2020-01-01 ~ 2020-12-31
Average Number of Employees
162021-01-01 ~ 2021-12-31
202020-01-01 ~ 2020-12-31
Director Remuneration
212,678 GBP2021-01-01 ~ 2021-12-31
138,114 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
221,787 GBP2021-01-01 ~ 2021-12-31
261,078 GBP2020-01-01 ~ 2020-12-31
Current Tax for the Period
1,288 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
292,065 GBP2021-12-31
266,968 GBP2020-12-31
Land and buildings, Long leasehold
402,379 GBP2021-12-31
402,525 GBP2020-12-31
Plant and equipment
109,583 GBP2021-12-31
133,037 GBP2020-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-23,490 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
233,685 GBP2021-12-31
199,905 GBP2020-12-31
Plant and equipment
85,591 GBP2021-12-31
88,913 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
116,871 GBP2021-01-01 ~ 2021-12-31
Plant and equipment
20,097 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-23,419 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
285,381 GBP2021-12-31
319,574 GBP2020-12-31
Motor vehicles
162,822 GBP2021-12-31
149,582 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
1,252,230 GBP2021-12-31
1,271,686 GBP2020-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-38,427 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
-40,796 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Disposals
-187,483 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
204,117 GBP2021-12-31
217,097 GBP2020-12-31
Motor vehicles
84,764 GBP2021-12-31
85,331 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
942,873 GBP2021-12-31
895,329 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
24,624 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
29,039 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
221,787 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-37,604 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
-29,606 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-174,243 GBP2021-01-01 ~ 2021-12-31
Trade Debtors/Trade Receivables
Current
1,015,801 GBP2021-12-31
817,149 GBP2020-12-31
Other Debtors
Current
1,237 GBP2021-12-31
2,173 GBP2020-12-31
Prepayments
Current
45,922 GBP2021-12-31
55,972 GBP2020-12-31
Debtors
Current
1,062,960 GBP2021-12-31
875,294 GBP2020-12-31
Trade Creditors/Trade Payables
Current
23,381 GBP2021-12-31
20,899 GBP2020-12-31
Corporation Tax Payable
Current
-62 GBP2021-12-31
1,226 GBP2020-12-31
Other Creditors
Current
144,304 GBP2021-12-31
142,728 GBP2020-12-31
Accrued Liabilities
Current
237,918 GBP2021-12-31
92,632 GBP2020-12-31
Deferred Tax Liabilities
25,340 GBP2021-12-31
25,340 GBP2020-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
25,340 GBP2021-12-31
25,340 GBP2020-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
79,074 shares2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
-23,172 GBP2021-01-01 ~ 2021-12-31