Average Number of Employees
2062020-01-01 ~ 2020-12-31
2502019-01-01 ~ 2019-12-31
Turnover/Revenue
25,056,789 GBP2020-01-01 ~ 2020-12-31
29,685,255 GBP2019-01-01 ~ 2019-12-31
Cost of Sales
-17,173,778 GBP2020-01-01 ~ 2020-12-31
-20,983,770 GBP2019-01-01 ~ 2019-12-31
Gross Profit/Loss
7,883,011 GBP2020-01-01 ~ 2020-12-31
8,701,485 GBP2019-01-01 ~ 2019-12-31
Administrative Expenses
-7,289,498 GBP2020-01-01 ~ 2020-12-31
-8,207,078 GBP2019-01-01 ~ 2019-12-31
Operating Profit/Loss
1,002,424 GBP2020-01-01 ~ 2020-12-31
797,789 GBP2019-01-01 ~ 2019-12-31
Profit/Loss on Ordinary Activities Before Tax
981,927 GBP2020-01-01 ~ 2020-12-31
778,855 GBP2019-01-01 ~ 2019-12-31
Equity
Retained earnings (accumulated losses)
1,585,782 GBP2020-12-31
1,507,743 GBP2019-12-31
1,554,184 GBP2019-01-01
Profit/Loss
Retained earnings (accumulated losses)
778,039 GBP2020-01-01 ~ 2020-12-31
683,559 GBP2019-01-01 ~ 2019-12-31
Dividends Paid
Retained earnings (accumulated losses)
-700,000 GBP2020-01-01 ~ 2020-12-31
-730,000 GBP2019-01-01 ~ 2019-12-31
Property, Plant & Equipment
989,884 GBP2020-12-31
1,304,159 GBP2019-12-31
Fixed Assets
989,884 GBP2020-12-31
1,304,159 GBP2019-12-31
Total Inventories
524,617 GBP2020-12-31
727,144 GBP2019-12-31
Debtors
Non-current
122,274 GBP2020-12-31
Current
2,336,866 GBP2020-12-31
4,980,025 GBP2019-12-31
Cash at bank and in hand
5,158,061 GBP2020-12-31
523,031 GBP2019-12-31
Current Assets
8,141,818 GBP2020-12-31
6,230,200 GBP2019-12-31
Creditors
Current, Amounts falling due within one year
-6,135,900 GBP2020-12-31
-5,436,794 GBP2019-12-31
Net Current Assets/Liabilities
2,005,918 GBP2020-12-31
793,406 GBP2019-12-31
Total Assets Less Current Liabilities
2,995,802 GBP2020-12-31
2,097,565 GBP2019-12-31
Creditors
Non-current, Amounts falling due after one year
-1,008,425 GBP2020-12-31
-243,379 GBP2019-12-31
Net Assets/Liabilities
1,635,782 GBP2020-12-31
1,557,743 GBP2019-12-31
Equity
Called up share capital
38,639 GBP2020-12-31
38,639 GBP2019-12-31
Capital redemption reserve
11,361 GBP2020-12-31
11,361 GBP2019-12-31
Equity
1,635,782 GBP2020-12-31
1,557,743 GBP2019-12-31
Wages/Salaries
6,549,097 GBP2020-01-01 ~ 2020-12-31
7,459,608 GBP2019-01-01 ~ 2019-12-31
Social Security Costs
642,088 GBP2020-01-01 ~ 2020-12-31
743,515 GBP2019-01-01 ~ 2019-12-31
Staff Costs/Employee Benefits Expense
7,373,032 GBP2020-01-01 ~ 2020-12-31
8,409,229 GBP2019-01-01 ~ 2019-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-21,026 GBP2020-01-01 ~ 2020-12-31
14,658 GBP2019-01-01 ~ 2019-12-31
Tax Expense/Credit at Applicable Tax Rate
186,566 GBP2020-01-01 ~ 2020-12-31
147,982 GBP2019-01-01 ~ 2019-12-31
Dividends Paid on Shares
700,000 GBP2020-01-01 ~ 2020-12-31
730,000 GBP2019-01-01 ~ 2019-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,610,561 GBP2020-12-31
2,541,582 GBP2019-12-31
Furniture and fittings
1,537,868 GBP2020-12-31
1,469,821 GBP2019-12-31
Motor vehicles
117,450 GBP2020-12-31
114,950 GBP2019-12-31
Property, Plant & Equipment - Gross Cost
4,436,970 GBP2020-12-31
4,297,444 GBP2019-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,753,609 GBP2019-12-31
Furniture and fittings
1,010,559 GBP2019-12-31
Motor vehicles
62,026 GBP2019-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,993,285 GBP2019-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
279,628 GBP2020-01-01 ~ 2020-12-31
Furniture and fittings, Owned/Freehold
151,440 GBP2020-01-01 ~ 2020-12-31
Motor vehicles, Owned/Freehold
22,733 GBP2020-01-01 ~ 2020-12-31
Owned/Freehold
453,801 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,033,237 GBP2020-12-31
Furniture and fittings
1,161,999 GBP2020-12-31
Motor vehicles
84,759 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,447,086 GBP2020-12-31
Property, Plant & Equipment
Plant and equipment
577,324 GBP2020-12-31
787,973 GBP2019-12-31
Furniture and fittings
375,869 GBP2020-12-31
459,262 GBP2019-12-31
Motor vehicles
32,691 GBP2020-12-31
52,924 GBP2019-12-31
Plant and equipment, Under hire purchased contracts or finance leases
38,597 GBP2019-12-31
Motor vehicles, Under hire purchased contracts or finance leases
387,486 GBP2020-12-31
184,644 GBP2019-12-31
Under hire purchased contracts or finance leases
387,486 GBP2020-12-31
223,241 GBP2019-12-31
Raw materials and consumables
270,069 GBP2020-12-31
357,587 GBP2019-12-31
Value of work in progress
254,548 GBP2020-12-31
369,557 GBP2019-12-31
Trade Debtors/Trade Receivables
Current
1,854,294 GBP2020-12-31
4,461,351 GBP2019-12-31
Amounts Owed by Group Undertakings
Current
24,362 GBP2019-12-31
Other Debtors
Current
21,571 GBP2020-12-31
76,182 GBP2019-12-31
Prepayments/Accrued Income
Current
461,001 GBP2020-12-31
418,130 GBP2019-12-31
Bank Borrowings
Current
58,333 GBP2020-12-31
100,000 GBP2019-12-31
Trade Creditors/Trade Payables
Current
1,895,434 GBP2020-12-31
2,361,630 GBP2019-12-31
Amounts owed to group undertakings
Current
296,983 GBP2020-12-31
121,899 GBP2019-12-31
Corporation Tax Payable
Current
231,498 GBP2020-12-31
20,638 GBP2019-12-31
Taxation/Social Security Payable
Current
1,426,350 GBP2020-12-31
883,071 GBP2019-12-31
Finance Lease Liabilities - Total Present Value
Current
152,217 GBP2020-12-31
82,019 GBP2019-12-31
Other Creditors
Current
735,125 GBP2020-12-31
537,894 GBP2019-12-31
Accrued Liabilities/Deferred Income
Current
1,339,960 GBP2020-12-31
1,329,643 GBP2019-12-31
Creditors
Current
6,135,900 GBP2020-12-31
5,436,794 GBP2019-12-31
Bank Borrowings
Non-current
650,000 GBP2020-12-31
58,333 GBP2019-12-31
Finance Lease Liabilities - Total Present Value
Non-current
358,425 GBP2020-12-31
173,791 GBP2019-12-31
Creditors
Non-current
1,008,425 GBP2020-12-31
243,379 GBP2019-12-31
Bank Borrowings
Current, Amounts falling due within one year
58,333 GBP2020-12-31
100,000 GBP2019-12-31
Non-current, Between two and five year
520,000 GBP2020-12-31
58,333 GBP2019-12-31
Total Borrowings
708,333 GBP2020-12-31
158,333 GBP2019-12-31
Minimum gross finance lease payments owing
510,642 GBP2020-12-31
255,810 GBP2019-12-31
Net Deferred Tax Liability/Asset
-79,896 GBP2020-12-31
-100,922 GBP2019-12-31
-86,264 GBP2019-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
21,026 GBP2020-01-01 ~ 2020-12-31
-14,658 GBP2019-01-01 ~ 2019-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-94,035 GBP2020-12-31
-114,081 GBP2019-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
772,780 shares2020-12-31
772,780 shares2019-12-31
Par Value of Share
Class 1 ordinary share
0.052020-01-01 ~ 2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
601,700 GBP2020-12-31
601,700 GBP2019-12-31
Between one and five year
1,892,451 GBP2020-12-31
2,184,089 GBP2019-12-31
More than five year
60,000 GBP2020-12-31
370,062 GBP2019-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,554,151 GBP2020-12-31
3,155,851 GBP2019-12-31