Average Number of Employees
12832020-01-01 ~ 2020-12-31
14502019-01-01 ~ 2019-12-31
Profit/Loss
2,002,835 GBP2020-01-01 ~ 2020-12-31
2,122,160 GBP2019-01-01 ~ 2019-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
12,940,456 GBP2020-12-31
13,356,851 GBP2019-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
885,720 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
6,524,822 GBP2020-12-31
5,540,324 GBP2019-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
1,273,489 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
288,991 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment
Plant and equipment
6,415,634 GBP2020-12-31
7,816,527 GBP2019-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
353,624 GBP2020-12-31
285,045 GBP2019-12-31
Turnover/Revenue
42,316,375 GBP2020-01-01 ~ 2020-12-31
54,463,815 GBP2019-01-01 ~ 2019-12-31
Cost of Sales
-14,135,371 GBP2020-01-01 ~ 2020-12-31
-18,077,306 GBP2019-01-01 ~ 2019-12-31
Gross Profit/Loss
28,181,004 GBP2020-01-01 ~ 2020-12-31
36,386,509 GBP2019-01-01 ~ 2019-12-31
Administrative Expenses
-28,872,390 GBP2020-01-01 ~ 2020-12-31
-35,092,622 GBP2019-01-01 ~ 2019-12-31
Operating Profit/Loss
2,577,707 GBP2020-01-01 ~ 2020-12-31
2,669,142 GBP2019-01-01 ~ 2019-12-31
Profit/Loss on Ordinary Activities Before Tax
2,543,554 GBP2020-01-01 ~ 2020-12-31
2,645,043 GBP2019-01-01 ~ 2019-12-31
Comprehensive Income/Expense
2,002,835 GBP2020-01-01 ~ 2020-12-31
2,122,160 GBP2019-01-01 ~ 2019-12-31
Intangible Assets
1,181,768 GBP2020-12-31
1,331,416 GBP2019-12-31
Property, Plant & Equipment
6,415,634 GBP2020-12-31
7,816,527 GBP2019-12-31
Fixed Assets - Investments
16,250 GBP2020-12-31
17,500 GBP2019-12-31
Fixed Assets
7,613,652 GBP2020-12-31
9,165,443 GBP2019-12-31
Total Inventories
170,586 GBP2020-12-31
167,081 GBP2019-12-31
Debtors
Amounts falling due within one year
563,672 GBP2020-12-31
667,374 GBP2019-12-31
Amounts falling due after one year
558,959 GBP2020-12-31
971,811 GBP2019-12-31
Cash at bank and in hand
2,656,415 GBP2020-12-31
1,949,491 GBP2019-12-31
Current Assets
3,949,632 GBP2020-12-31
3,755,757 GBP2019-12-31
Net Current Assets/Liabilities
-1,561,080 GBP2020-12-31
-3,138,772 GBP2019-12-31
Total Assets Less Current Liabilities
6,052,572 GBP2020-12-31
6,026,671 GBP2019-12-31
Net Assets/Liabilities
4,522,575 GBP2020-12-31
2,639,740 GBP2019-12-31
Equity
Called up share capital
430,000 GBP2020-12-31
430,000 GBP2019-12-31
860,000 GBP2018-12-31
Capital redemption reserve
430,000 GBP2020-12-31
430,000 GBP2019-12-31
Retained earnings (accumulated losses)
3,662,575 GBP2020-12-31
1,779,740 GBP2019-12-31
5,857,580 GBP2018-12-31
Equity
4,522,575 GBP2020-12-31
2,639,740 GBP2019-12-31
Restated amount
2,639,740 GBP2019-12-31
6,717,580 GBP2018-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,002,835 GBP2020-01-01 ~ 2020-12-31
2,122,160 GBP2019-01-01 ~ 2019-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,002,835 GBP2020-01-01 ~ 2020-12-31
2,122,160 GBP2019-01-01 ~ 2019-12-31
Dividends Paid
Retained earnings (accumulated losses)
-120,000 GBP2020-01-01 ~ 2020-12-31
-400,000 GBP2019-01-01 ~ 2019-12-31
Dividends Paid
-120,000 GBP2020-01-01 ~ 2020-12-31
-400,000 GBP2019-01-01 ~ 2019-12-31
Equity - Income/Expense Recognised Directly
Called up share capital
-430,000 GBP2019-01-01 ~ 2019-12-31
Retained earnings (accumulated losses)
-120,000 GBP2020-01-01 ~ 2020-12-31
-6,200,000 GBP2019-01-01 ~ 2019-12-31
Equity - Income/Expense Recognised Directly
-120,000 GBP2020-01-01 ~ 2020-12-31
-6,200,000 GBP2019-01-01 ~ 2019-12-31
Property, Plant & Equipment - Depreciation Expense
1,273,489 GBP2020-01-01 ~ 2020-12-31
1,368,581 GBP2019-01-01 ~ 2019-12-31
Wages/Salaries
13,600,873 GBP2020-01-01 ~ 2020-12-31
15,217,966 GBP2019-01-01 ~ 2019-12-31
Social Security Costs
622,088 GBP2020-01-01 ~ 2020-12-31
707,451 GBP2019-01-01 ~ 2019-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
185,503 GBP2020-01-01 ~ 2020-12-31
182,007 GBP2019-01-01 ~ 2019-12-31
Staff Costs/Employee Benefits Expense
14,408,464 GBP2020-01-01 ~ 2020-12-31
16,107,424 GBP2019-01-01 ~ 2019-12-31
Director Remuneration
17,160 GBP2020-01-01 ~ 2020-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
68,579 GBP2020-01-01 ~ 2020-12-31
32,532 GBP2019-01-01 ~ 2019-12-31
Tax Expense/Credit at Applicable Tax Rate
483,275 GBP2020-01-01 ~ 2020-12-31
502,558 GBP2019-01-01 ~ 2019-12-31
Dividends Paid on Shares
All ordinary shares
120,000 GBP2020-01-01 ~ 2020-12-31
400,000 GBP2019-01-01 ~ 2019-12-31
Intangible Assets - Gross Cost
Other than goodwill
1,500,468 GBP2020-12-31
1,500,468 GBP2019-12-31
Intangible Assets - Gross Cost
2,030,793 GBP2020-12-31
2,109,491 GBP2019-12-31
Intangible assets - Disposals
-92,098 GBP2020-01-01 ~ 2020-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Other than goodwill
600,184 GBP2020-12-31
525,161 GBP2019-12-31
Intangible Assets - Accumulated Amortisation & Impairment
849,025 GBP2020-12-31
778,075 GBP2019-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Other than goodwill
75,023 GBP2020-01-01 ~ 2020-12-31
Intangible Assets - Increase From Amortisation Charge for Year
106,055 GBP2020-01-01 ~ 2020-12-31
Intangible assets - Disposals and decrease in the amortization or impairment
-35,105 GBP2020-01-01 ~ 2020-12-31
Intangible Assets
Other than goodwill
900,284 GBP2020-12-31
975,307 GBP2019-12-31
Property, Plant & Equipment - Gross Cost
12,940,456 GBP2020-12-31
13,356,851 GBP2019-12-31
Property, Plant & Equipment - Disposals
-885,720 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,524,822 GBP2020-12-31
5,540,324 GBP2019-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,273,489 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-288,991 GBP2020-01-01 ~ 2020-12-31
Amounts invested in assets
Cost valuation, Non-current
16,250 GBP2020-12-31
17,500 GBP2019-12-31
Non-current
16,250 GBP2020-12-31
17,500 GBP2019-12-31
Finished Goods
170,586 GBP2020-12-31
167,081 GBP2019-12-31
Prepayments/Accrued Income
Amounts falling due within one year
149,587 GBP2020-12-31
192,997 GBP2019-12-31
Other Debtors
Amounts falling due within one year
414,085 GBP2020-12-31
474,377 GBP2019-12-31
Amounts falling due after one year
558,959 GBP2020-12-31
971,811 GBP2019-12-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
829,480 GBP2020-12-31
2,192,056 GBP2019-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
1,818,520 GBP2020-12-31
1,796,366 GBP2019-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
1,633,167 GBP2020-12-31
1,154,816 GBP2019-12-31
Corporation Tax Payable
Amounts falling due within one year
235,000 GBP2020-12-31
490,000 GBP2019-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
963,605 GBP2020-12-31
1,261,291 GBP2019-12-31
Amounts owed to directors
Amounts falling due within one year
28,000 GBP2020-12-31
Other Creditors
Amounts falling due within one year
2,940 GBP2020-12-31
Bank Borrowings/Overdrafts
Amounts falling due after one year
1,691,438 GBP2019-12-31
Deferred Tax Liabilities
353,624 GBP2020-12-31
285,045 GBP2019-12-31
Par Value of Share
Class 1 ordinary share
1 shares2020-01-01 ~ 2020-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
322,500 shares2020-12-31
322,500 shares2019-12-31
Par Value of Share
Class 2 ordinary share
1 shares2020-01-01 ~ 2020-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
107,500 shares2020-12-31
107,500 shares2019-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
7,130,000 GBP2020-12-31
7,573,000 GBP2019-12-31
Between one and five year
28,520,000 GBP2020-12-31
30,292,000 GBP2019-12-31
More than five year
35,650,000 GBP2020-12-31
37,865,000 GBP2019-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
71,300,000 GBP2020-12-31
75,730,000 GBP2019-12-31