Turnover/Revenue
7,934,479 GBP2020-01-01 ~ 2020-12-31
13,607,196 GBP2019-01-01 ~ 2019-12-31
Cost of Sales
-5,368,224 GBP2020-01-01 ~ 2020-12-31
-8,532,127 GBP2019-01-01 ~ 2019-12-31
Gross Profit/Loss
2,566,255 GBP2020-01-01 ~ 2020-12-31
5,075,069 GBP2019-01-01 ~ 2019-12-31
Administrative Expenses
-2,300,628 GBP2020-01-01 ~ 2020-12-31
-2,587,571 GBP2019-01-01 ~ 2019-12-31
Operating Profit/Loss
629,337 GBP2020-01-01 ~ 2020-12-31
2,487,498 GBP2019-01-01 ~ 2019-12-31
Other Interest Receivable/Similar Income (Finance Income)
15,825 GBP2020-01-01 ~ 2020-12-31
30,142 GBP2019-01-01 ~ 2019-12-31
Interest Payable/Similar Charges (Finance Costs)
-550 GBP2019-01-01 ~ 2019-12-31
Profit/Loss on Ordinary Activities Before Tax
645,162 GBP2020-01-01 ~ 2020-12-31
2,517,090 GBP2019-01-01 ~ 2019-12-31
Equity
Retained earnings (accumulated losses)
9,369,006 GBP2020-12-31
8,861,964 GBP2019-12-31
7,212,479 GBP2019-01-01
Profit/Loss
Retained earnings (accumulated losses)
507,042 GBP2020-01-01 ~ 2020-12-31
2,039,866 GBP2019-01-01 ~ 2019-12-31
Dividends Paid
Retained earnings (accumulated losses)
-390,381 GBP2019-01-01 ~ 2019-12-31
Intangible Assets
111,943 GBP2020-12-31
111,380 GBP2019-12-31
Property, Plant & Equipment
957,746 GBP2020-12-31
1,122,608 GBP2019-12-31
Fixed Assets
1,069,689 GBP2020-12-31
1,233,988 GBP2019-12-31
Total Inventories
1,666,883 GBP2020-12-31
1,197,404 GBP2019-12-31
Debtors
Current
1,728,741 GBP2020-12-31
2,029,814 GBP2019-12-31
Cash at bank and in hand
6,415,998 GBP2020-12-31
6,395,971 GBP2019-12-31
Current Assets
9,811,622 GBP2020-12-31
9,623,189 GBP2019-12-31
Creditors
Current, Amounts falling due within one year
-765,967 GBP2020-12-31
-1,242,594 GBP2019-12-31
Net Current Assets/Liabilities
9,045,655 GBP2020-12-31
8,380,595 GBP2019-12-31
Total Assets Less Current Liabilities
10,115,344 GBP2020-12-31
9,614,583 GBP2019-12-31
Net Assets/Liabilities
9,976,823 GBP2020-12-31
9,469,781 GBP2019-12-31
Equity
Called up share capital
607,817 GBP2020-12-31
607,817 GBP2019-12-31
Equity
9,976,823 GBP2020-12-31
9,469,781 GBP2019-12-31
Profit/Loss
507,042 GBP2020-01-01 ~ 2020-12-31
2,039,866 GBP2019-01-01 ~ 2019-12-31
Property, Plant & Equipment - Depreciation Expense
223,474 GBP2020-01-01 ~ 2020-12-31
286,871 GBP2019-01-01 ~ 2019-12-31
Cash and Cash Equivalents
6,415,998 GBP2020-12-31
6,395,971 GBP2019-12-31
4,315,542 GBP2019-01-01
Audit Fees/Expenses
8,000 GBP2020-01-01 ~ 2020-12-31
7,725 GBP2019-01-01 ~ 2019-12-31
Wages/Salaries
3,428,777 GBP2020-01-01 ~ 2020-12-31
3,808,061 GBP2019-01-01 ~ 2019-12-31
Social Security Costs
331,665 GBP2020-01-01 ~ 2020-12-31
371,868 GBP2019-01-01 ~ 2019-12-31
Staff Costs/Employee Benefits Expense
3,993,071 GBP2020-01-01 ~ 2020-12-31
4,558,217 GBP2019-01-01 ~ 2019-12-31
Average Number of Employees
1032020-01-01 ~ 2020-12-31
1222019-01-01 ~ 2019-12-31
Director Remuneration
682,721 GBP2020-01-01 ~ 2020-12-31
528,000 GBP2019-01-01 ~ 2019-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-6,281 GBP2020-01-01 ~ 2020-12-31
-2,527 GBP2019-01-01 ~ 2019-12-31
Tax Expense/Credit at Applicable Tax Rate
122,581 GBP2020-01-01 ~ 2020-12-31
478,247 GBP2019-01-01 ~ 2019-12-31
Intangible Assets - Gross Cost
Computer software
140,970 GBP2020-12-31
127,197 GBP2019-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,200,619 GBP2020-12-31
1,185,337 GBP2019-12-31
Motor vehicles
59,777 GBP2020-12-31
59,777 GBP2019-12-31
Office equipment
514,458 GBP2020-12-31
494,342 GBP2019-12-31
Property, Plant & Equipment - Gross Cost
3,066,061 GBP2020-12-31
3,007,449 GBP2019-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
995,737 GBP2019-12-31
Motor vehicles
24,194 GBP2019-12-31
Office equipment
343,434 GBP2019-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,884,841 GBP2019-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
45,769 GBP2020-01-01 ~ 2020-12-31
Motor vehicles, Owned/Freehold
13,027 GBP2020-01-01 ~ 2020-12-31
Office equipment, Owned/Freehold
63,817 GBP2020-01-01 ~ 2020-12-31
Owned/Freehold
223,474 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,041,506 GBP2020-12-31
Motor vehicles
37,221 GBP2020-12-31
Office equipment
407,251 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,108,315 GBP2020-12-31
Property, Plant & Equipment
Plant and equipment
159,113 GBP2020-12-31
189,600 GBP2019-12-31
Motor vehicles
22,556 GBP2020-12-31
35,583 GBP2019-12-31
Office equipment
107,207 GBP2020-12-31
150,908 GBP2019-12-31
Raw materials and consumables
1,033,493 GBP2020-12-31
673,388 GBP2019-12-31
Value of work in progress
288,195 GBP2020-12-31
201,998 GBP2019-12-31
Finished Goods/Goods for Resale
345,195 GBP2020-12-31
322,018 GBP2019-12-31
Trade Debtors/Trade Receivables
Current
1,499,239 GBP2020-12-31
1,833,640 GBP2019-12-31
Other Debtors
Current
96,640 GBP2020-12-31
62,289 GBP2019-12-31
Prepayments/Accrued Income
Current
132,862 GBP2020-12-31
133,885 GBP2019-12-31
Trade Creditors/Trade Payables
Current
147,785 GBP2020-12-31
325,700 GBP2019-12-31
Corporation Tax Payable
Current
120,437 GBP2020-12-31
255,931 GBP2019-12-31
Taxation/Social Security Payable
Current
817 GBP2019-12-31
Other Creditors
Current
82,195 GBP2020-12-31
95,691 GBP2019-12-31
Accrued Liabilities/Deferred Income
Current
415,550 GBP2020-12-31
564,455 GBP2019-12-31
Creditors
Current
765,967 GBP2020-12-31
1,242,594 GBP2019-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
6,281 GBP2020-01-01 ~ 2020-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
142,405 GBP2020-12-31
144,802 GBP2019-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
607,817 shares2020-12-31
Par Value of Share
Class 1 ordinary share
1.002020-01-01 ~ 2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
300,000 GBP2020-12-31
300,000 GBP2019-12-31
Between one and five year
1,200,000 GBP2020-12-31
1,200,000 GBP2019-12-31
More than five year
175,000 GBP2020-12-31
475,000 GBP2019-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,675,000 GBP2020-12-31
1,975,000 GBP2019-12-31