Average Number of Employees
02021-01-01 ~ 2021-12-31
02020-01-01 ~ 2020-12-31
Par Value of Share
Class 1 ordinary share
12021-01-01 ~ 2021-12-31
Turnover/Revenue
19,726,209 GBP2021-01-01 ~ 2021-12-31
16,879,458 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
-13,081,473 GBP2021-01-01 ~ 2021-12-31
-11,374,860 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
6,644,736 GBP2021-01-01 ~ 2021-12-31
5,504,598 GBP2020-01-01 ~ 2020-12-31
Distribution Costs
-2,873,243 GBP2021-01-01 ~ 2021-12-31
-2,951,026 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
-1,454,424 GBP2021-01-01 ~ 2021-12-31
-1,781,907 GBP2020-01-01 ~ 2020-12-31
Operating Profit/Loss
2,656,399 GBP2021-01-01 ~ 2021-12-31
1,495,120 GBP2020-01-01 ~ 2020-12-31
Other Interest Receivable/Similar Income (Finance Income)
540 GBP2021-01-01 ~ 2021-12-31
30,389 GBP2020-01-01 ~ 2020-12-31
Interest Payable/Similar Charges (Finance Costs)
-1,505 GBP2021-01-01 ~ 2021-12-31
-81 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
2,655,434 GBP2021-01-01 ~ 2021-12-31
1,525,428 GBP2020-01-01 ~ 2020-12-31
Profit/Loss
2,120,785 GBP2021-01-01 ~ 2021-12-31
1,233,086 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
2,120,785 GBP2021-01-01 ~ 2021-12-31
1,233,086 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment
1,045,487 GBP2021-12-31
1,085,666 GBP2020-12-31
Fixed Assets - Investments
25,100 GBP2021-12-31
25,100 GBP2020-12-31
Fixed Assets
1,070,587 GBP2021-12-31
1,110,766 GBP2020-12-31
Total Inventories
1,786,795 GBP2021-12-31
1,367,622 GBP2020-12-31
Debtors
3,177,368 GBP2021-12-31
2,092,332 GBP2020-12-31
Cash at bank and in hand
6,064,103 GBP2021-12-31
5,165,678 GBP2020-12-31
Current Assets
11,028,266 GBP2021-12-31
8,625,632 GBP2020-12-31
Net Current Assets/Liabilities
8,921,382 GBP2021-12-31
6,760,418 GBP2020-12-31
Total Assets Less Current Liabilities
9,991,969 GBP2021-12-31
7,871,184 GBP2020-12-31
Equity
Called up share capital
99,310 GBP2021-12-31
99,310 GBP2020-12-31
99,310 GBP2019-12-31
Capital redemption reserve
249,034 GBP2021-12-31
249,034 GBP2020-12-31
249,034 GBP2019-12-31
Retained earnings (accumulated losses)
9,643,625 GBP2021-12-31
7,522,840 GBP2020-12-31
6,503,754 GBP2019-12-31
Equity
9,991,969 GBP2021-12-31
7,871,184 GBP2020-12-31
6,852,098 GBP2019-12-31
Dividends Paid
Retained earnings (accumulated losses)
-214,000 GBP2020-01-01 ~ 2020-12-31
Dividends Paid
-214,000 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,120,785 GBP2021-01-01 ~ 2021-12-31
1,233,086 GBP2020-01-01 ~ 2020-12-31
Bank Overdrafts
-60,971 GBP2021-12-31
-20,562 GBP2020-12-31
-92,450 GBP2019-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
40,179 GBP2021-01-01 ~ 2021-12-31
43,493 GBP2020-01-01 ~ 2020-12-31
Current Tax for the Period
510,000 GBP2021-01-01 ~ 2021-12-31
290,000 GBP2020-01-01 ~ 2020-12-31
Tax Expense/Credit at Applicable Tax Rate
504,532 GBP2021-01-01 ~ 2021-12-31
289,831 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,463,683 GBP2020-12-31
Plant and equipment
639,258 GBP2020-12-31
Computers
176,939 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
2,279,880 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
471,397 GBP2021-12-31
444,522 GBP2020-12-31
Plant and equipment
588,770 GBP2021-12-31
576,142 GBP2020-12-31
Computers
174,226 GBP2021-12-31
173,550 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,234,393 GBP2021-12-31
1,194,214 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
26,875 GBP2021-01-01 ~ 2021-12-31
Plant and equipment
12,628 GBP2021-01-01 ~ 2021-12-31
Computers
676 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
40,179 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Land and buildings
992,286 GBP2021-12-31
1,019,161 GBP2020-12-31
Plant and equipment
50,488 GBP2021-12-31
63,116 GBP2020-12-31
Computers
2,713 GBP2021-12-31
3,389 GBP2020-12-31
Finished Goods
1,786,795 GBP2021-12-31
1,367,622 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
1,903,125 GBP2021-12-31
1,264,467 GBP2020-12-31
Other Debtors
Current
97,376 GBP2021-12-31
131,696 GBP2020-12-31
Prepayments/Accrued Income
Current
55,821 GBP2021-12-31
70,025 GBP2020-12-31
Debtors
Amounts falling due within one year, Current
3,177,368 GBP2021-12-31
2,092,332 GBP2020-12-31
Bank Borrowings/Overdrafts
Current
60,971 GBP2021-12-31
20,562 GBP2020-12-31
Trade Creditors/Trade Payables
Current
1,440,339 GBP2021-12-31
1,417,504 GBP2020-12-31
Corporation Tax Payable
Current
280,000 GBP2021-12-31
290,000 GBP2020-12-31
Other Taxation & Social Security Payable
Current
111,114 GBP2021-12-31
84,473 GBP2020-12-31
Accrued Liabilities/Deferred Income
Current
198,452 GBP2021-12-31
52,675 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
535,434 GBP2021-12-31
477,806 GBP2020-12-31
Between one and five year
874,887 GBP2021-12-31
1,132,424 GBP2020-12-31
All periods
1,410,321 GBP2021-12-31
1,610,230 GBP2020-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
99,310 shares2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,120,785 GBP2021-01-01 ~ 2021-12-31