(expand)Operating Profit/Loss
2,907,250 GBP2020-01-01 ~ 2020-12-31
3,697,098 GBP2019-01-01 ~ 2019-12-31
Profit/Loss on Ordinary Activities Before Tax
2,700,506 GBP2020-01-01 ~ 2020-12-31
3,439,841 GBP2019-01-01 ~ 2019-12-31
Profit/Loss
2,224,721 GBP2020-01-01 ~ 2020-12-31
2,792,122 GBP2019-01-01 ~ 2019-12-31
Comprehensive Income/Expense
2,224,721 GBP2020-01-01 ~ 2020-12-31
2,792,122 GBP2019-01-01 ~ 2019-12-31
Intangible Assets
13,113 GBP2020-12-31
19,669 GBP2019-12-31
Property, Plant & Equipment
11,626,510 GBP2020-12-31
10,246,504 GBP2019-12-31
Fixed Assets
11,639,623 GBP2020-12-31
10,266,173 GBP2019-12-31
Total Inventories
2,841,291 GBP2020-12-31
2,412,148 GBP2019-12-31
Debtors
4,204,696 GBP2020-12-31
4,456,623 GBP2019-12-31
Cash at bank and in hand
3,941,623 GBP2020-12-31
3,493,327 GBP2019-12-31
Current Assets
10,987,610 GBP2020-12-31
10,362,098 GBP2019-12-31
Net Current Assets/Liabilities
4,187,564 GBP2020-12-31
3,843,294 GBP2019-12-31
Total Assets Less Current Liabilities
15,827,187 GBP2020-12-31
14,109,467 GBP2019-12-31
Net Assets/Liabilities
8,666,643 GBP2020-12-31
7,854,253 GBP2019-12-31
Equity
Called up share capital
430,427 GBP2020-12-31
418,502 GBP2019-12-31
465,002 GBP2018-12-31
Share premium
164,728 GBP2020-12-31
26,040 GBP2019-12-31
26,040 GBP2018-12-31
Capital redemption reserve
46,500 GBP2020-12-31
46,500 GBP2019-12-31
Retained earnings (accumulated losses)
8,024,988 GBP2020-12-31
7,333,089 GBP2019-12-31
5,866,967 GBP2018-12-31
Equity
8,666,643 GBP2020-12-31
7,854,253 GBP2019-12-31
6,373,070 GBP2018-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,792,122 GBP2019-01-01 ~ 2019-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,224,722 GBP2020-01-01 ~ 2020-12-31
2,792,122 GBP2019-01-01 ~ 2019-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,562,945 GBP2020-01-01 ~ 2020-12-31
-210,000 GBP2019-01-01 ~ 2019-12-31
Dividends Paid
-1,562,945 GBP2020-01-01 ~ 2020-12-31
-210,000 GBP2019-01-01 ~ 2019-12-31
Equity - Income/Expense Recognised Directly
Called up share capital
11,925 GBP2020-01-01 ~ 2020-12-31
-46,500 GBP2019-01-01 ~ 2019-12-31
Retained earnings (accumulated losses)
-1,532,823 GBP2020-01-01 ~ 2020-12-31
-1,326,000 GBP2019-01-01 ~ 2019-12-31
Equity - Income/Expense Recognised Directly
-1,412,332 GBP2020-01-01 ~ 2020-12-31
-1,310,939 GBP2019-01-01 ~ 2019-12-31
Issue of Equity Instruments
Called up share capital
11,925 GBP2020-01-01 ~ 2020-12-31
Issue of Equity Instruments
150,613 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Depreciation Expense
712,632 GBP2020-01-01 ~ 2020-12-31
507,889 GBP2019-01-01 ~ 2019-12-31
Audit Fees/Expenses
85,750 GBP2020-01-01 ~ 2020-12-31
78,000 GBP2019-01-01 ~ 2019-12-31
Wages/Salaries
2,279,698 GBP2020-01-01 ~ 2020-12-31
2,184,411 GBP2019-01-01 ~ 2019-12-31
Social Security Costs
141,238 GBP2020-01-01 ~ 2020-12-31
138,025 GBP2019-01-01 ~ 2019-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
95,201 GBP2020-01-01 ~ 2020-12-31
143,078 GBP2019-01-01 ~ 2019-12-31
Staff Costs/Employee Benefits Expense
2,516,137 GBP2020-01-01 ~ 2020-12-31
2,465,514 GBP2019-01-01 ~ 2019-12-31
Director Remuneration
98,766 GBP2020-01-01 ~ 2020-12-31
122,866 GBP2019-01-01 ~ 2019-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
240,520 GBP2020-01-01 ~ 2020-12-31
196,175 GBP2019-01-01 ~ 2019-12-31
Tax Expense/Credit at Applicable Tax Rate
513,096 GBP2020-01-01 ~ 2020-12-31
653,570 GBP2019-01-01 ~ 2019-12-31
Dividends Paid on Shares
All ordinary shares
1,562,945 GBP2020-01-01 ~ 2020-12-31
210,000 GBP2019-01-01 ~ 2019-12-31
Intangible Assets - Gross Cost
Net goodwill
65,564 GBP2019-12-31
Intangible Assets - Gross Cost
65,564 GBP2020-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
52,451 GBP2020-12-31
45,895 GBP2019-12-31
Intangible Assets - Accumulated Amortisation & Impairment
52,451 GBP2020-12-31
45,895 GBP2019-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
6,556 GBP2020-01-01 ~ 2020-12-31
Intangible Assets - Increase From Amortisation Charge for Year
6,556 GBP2020-01-01 ~ 2020-12-31
Intangible Assets
Net goodwill
13,113 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
6,969,383 GBP2020-12-31
6,830,566 GBP2019-12-31
Plant and equipment
7,425,755 GBP2020-12-31
5,532,366 GBP2019-12-31
Tools/Equipment for furniture and fittings
227,675 GBP2020-12-31
227,675 GBP2019-12-31
Computers
70,012 GBP2020-12-31
70,012 GBP2019-12-31
Property, Plant & Equipment - Gross Cost
14,753,257 GBP2020-12-31
12,660,619 GBP2019-12-31
Motor vehicles
60,432 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
372,384 GBP2020-12-31
242,996 GBP2019-12-31
Plant and equipment
2,519,778 GBP2020-12-31
1,961,692 GBP2019-12-31
Tools/Equipment for furniture and fittings
160,930 GBP2020-12-31
149,044 GBP2019-12-31
Computers
68,619 GBP2020-12-31
60,383 GBP2019-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,126,747 GBP2020-12-31
2,414,115 GBP2019-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
129,388 GBP2020-01-01 ~ 2020-12-31
Plant and equipment
558,086 GBP2020-01-01 ~ 2020-12-31
Tools/Equipment for furniture and fittings
11,886 GBP2020-01-01 ~ 2020-12-31
Motor vehicles
5,036 GBP2020-01-01 ~ 2020-12-31
Computers
8,236 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
712,632 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
5,036 GBP2020-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
6,596,999 GBP2020-12-31
Plant and equipment
4,905,977 GBP2020-12-31
Tools/Equipment for furniture and fittings
66,745 GBP2020-12-31
Motor vehicles
55,396 GBP2020-12-31
Computers
1,393 GBP2020-12-31
9,629 GBP2019-12-31
Under hire purchased contracts or finance leases, Plant and equipment
2,309,896 GBP2020-12-31
2,106,050 GBP2019-12-31
Under hire purchased contracts or finance leases, Motor vehicles
55,396 GBP2020-12-31
Raw Materials
577,905 GBP2020-12-31
555,802 GBP2019-12-31
Finished Goods
2,263,386 GBP2020-12-31
1,856,346 GBP2019-12-31
Trade Debtors/Trade Receivables
3,548,534 GBP2020-12-31
3,729,233 GBP2019-12-31
Prepayments/Accrued Income
524,918 GBP2020-12-31
285,623 GBP2019-12-31
Other Debtors
131,244 GBP2020-12-31
436,044 GBP2019-12-31
Bank Overdrafts
-136,272 GBP2020-12-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
843,288 GBP2020-12-31
707,382 GBP2019-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
1,699,535 GBP2020-12-31
2,137,210 GBP2019-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
557,093 GBP2020-12-31
899,533 GBP2019-12-31
Corporation Tax Payable
Amounts falling due within one year
310,603 GBP2020-12-31
547,411 GBP2019-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
360,331 GBP2020-12-31
167,349 GBP2019-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
504,079 GBP2020-12-31
288,778 GBP2019-12-31
Amounts owed to directors
Amounts falling due within one year
2,520,357 GBP2020-12-31
1,761,426 GBP2019-12-31
Other Creditors
Amounts falling due within one year
4,760 GBP2020-12-31
9,715 GBP2019-12-31
Bank Borrowings/Overdrafts
Amounts falling due after one year
4,435,676 GBP2020-12-31
4,793,567 GBP2019-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
2,071,249 GBP2020-12-31
1,020,325 GBP2019-12-31
Minimum gross finance lease payments owing
Between one and five year
2,071,249 GBP2020-12-31
1,020,325 GBP2019-12-31
Finance Lease Liabilities - Total Present Value
2,575,329 GBP2020-12-31
1,309,103 GBP2019-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
631,119 GBP2020-12-31
396,322 GBP2019-12-31
Deferred Tax Liabilities
-631,119 GBP2020-12-31
-396,322 GBP2019-12-31
Net Deferred Tax Liability/Asset
-631,119 GBP2020-12-31
-390,599 GBP2019-12-31
Par Value of Share
Class 1 ordinary share
1 shares2020-01-01 ~ 2020-12-31
Class 2 ordinary share
1 shares2020-01-01 ~ 2020-12-31
Class 4 ordinary share
1 shares2020-01-01 ~ 2020-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
11,925 shares2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
103,145 GBP2020-12-31
60,434 GBP2019-12-31
Between one and five year
61,085 GBP2020-12-31
14,475 GBP2019-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
164,230 GBP2020-12-31
74,909 GBP2019-12-31
Advances or credits given to directors
-2,520,357 GBP2020-12-31
-1,761,426 GBP2019-12-31
-873,217 GBP2018-12-31
Advances or credits made to directors during the period
-758,931 GBP2020-01-01 ~ 2020-12-31
-888,209 GBP2019-01-01 ~ 2019-12-31