Cost of Sales
-14,784,830 GBP2022-01-01 ~ 2022-12-29
-12,625,073 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-7,306,938 GBP2022-01-01 ~ 2022-12-29
-7,545,190 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
-332,088 GBP2022-01-01 ~ 2022-12-29
-762,238 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
-541,108 GBP2022-01-01 ~ 2022-12-29
-607,472 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
0 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
-381,862 GBP2022-01-01 ~ 2022-12-29
-607,472 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
Goodwill
0 GBP2022-12-29
29,968 GBP2021-12-31
Property, Plant & Equipment
1,747,022 GBP2022-12-29
1,516,093 GBP2021-12-31
Fixed Assets
1,747,022 GBP2022-12-29
1,546,061 GBP2021-12-31
Debtors
2,282,296 GBP2022-12-29
1,481,407 GBP2021-12-31
Cash at bank and in hand
494,301 GBP2022-12-29
635,803 GBP2021-12-31
Current Assets
3,991,591 GBP2022-12-29
3,438,669 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-3,193,371 GBP2021-12-31
Net Current Assets/Liabilities
-390,328 GBP2022-12-29
245,298 GBP2021-12-31
Total Assets Less Current Liabilities
1,356,694 GBP2022-12-29
1,791,359 GBP2021-12-31
Net Assets/Liabilities
161,698 GBP2022-12-29
543,560 GBP2021-12-31
Equity
Called up share capital
52 GBP2022-12-29
52 GBP2021-12-31
52 GBP2020-12-31
Revaluation reserve
159,246 GBP2022-12-29
0 GBP2021-12-31
0 GBP2020-12-31
Retained earnings (accumulated losses)
2,400 GBP2022-12-29
543,508 GBP2021-12-31
1,150,980 GBP2020-12-31
Equity
161,698 GBP2022-12-29
543,560 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
-541,108 GBP2022-01-01 ~ 2022-12-29
-607,472 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
29,500 GBP2022-01-01 ~ 2022-12-29
40,000 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
2502022-01-01 ~ 2022-12-29
2522021-01-01 ~ 2021-12-31
Wages/Salaries
6,660,607 GBP2022-01-01 ~ 2022-12-29
6,352,318 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
146,017 GBP2022-01-01 ~ 2022-12-29
140,557 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
7,451,039 GBP2022-01-01 ~ 2022-12-29
7,081,065 GBP2021-01-01 ~ 2021-12-31
Director Remuneration
61,500 GBP2022-01-01 ~ 2022-12-29
235,000 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
136,972 GBP2022-01-01 ~ 2022-12-29
-62,102 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Goodwill
194,785 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
194,785 GBP2022-12-29
164,817 GBP2021-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
29,968 GBP2022-01-01 ~ 2022-12-29
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,151,650 GBP2022-12-29
2,960,751 GBP2021-12-31
Furniture and fittings
217,019 GBP2022-12-29
364,174 GBP2021-12-31
Computers
84,353 GBP2022-12-29
265,332 GBP2021-12-31
Motor vehicles
294,000 GBP2022-12-29
627,060 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
1,747,022 GBP2022-12-29
4,217,317 GBP2021-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
-2,883,637 GBP2022-01-01 ~ 2022-12-29
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
0 GBP2022-12-29
1,909,515 GBP2021-12-31
Furniture and fittings
0 GBP2022-12-29
240,116 GBP2021-12-31
Computers
0 GBP2022-12-29
183,397 GBP2021-12-31
Motor vehicles
0 GBP2022-12-29
368,196 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
0 GBP2022-12-29
2,701,224 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
278,809 GBP2022-01-01 ~ 2022-12-29
Furniture and fittings
32,451 GBP2022-01-01 ~ 2022-12-29
Computers
18,530 GBP2022-01-01 ~ 2022-12-29
Motor vehicles
64,951 GBP2022-01-01 ~ 2022-12-29
Property, Plant & Equipment - Increase From Depreciation Charge for Year
394,741 GBP2022-01-01 ~ 2022-12-29
Property, Plant & Equipment
Plant and equipment
1,151,650 GBP2022-12-29
1,051,236 GBP2021-12-31
Furniture and fittings
217,019 GBP2022-12-29
124,058 GBP2021-12-31
Computers
84,353 GBP2022-12-29
81,935 GBP2021-12-31
Motor vehicles
294,000 GBP2022-12-29
258,864 GBP2021-12-31
Finished Goods/Goods for Resale
294,762 GBP2022-12-29
262,087 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
996,639 GBP2022-12-29
1,101,560 GBP2021-12-31
Amount of corporation tax that is recoverable
Current
0 GBP2022-12-29
69,571 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
857,383 GBP2022-12-29
127,204 GBP2021-12-31
Other Debtors
Current
11,672 GBP2022-12-29
32,320 GBP2021-12-31
Prepayments/Accrued Income
Current
416,602 GBP2022-12-29
150,752 GBP2021-12-31
Debtors
Amounts falling due within one year, Current
2,282,296 GBP2022-12-29
Current, Amounts falling due within one year
1,481,407 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Current
13,497 GBP2022-12-29
75,016 GBP2021-12-31
Trade Creditors/Trade Payables
Current
2,707,607 GBP2022-12-29
2,332,913 GBP2021-12-31
Amounts owed to group undertakings
Current
101,486 GBP2022-12-29
153,431 GBP2021-12-31
Other Taxation & Social Security Payable
Current
1,228,778 GBP2022-12-29
328,246 GBP2021-12-31
Other Creditors
Current
19,950 GBP2022-12-29
34,200 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
310,601 GBP2022-12-29
269,565 GBP2021-12-31
Creditors
Current
4,381,919 GBP2022-12-29
3,193,371 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Non-current
26,997 GBP2022-12-29
40,494 GBP2021-12-31
Creditors
Non-current
864,908 GBP2022-12-29
1,107,765 GBP2021-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
13,497 GBP2022-12-29
75,016 GBP2021-12-31
Minimum gross finance lease payments owing
40,494 GBP2022-12-29
115,510 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
673,466 GBP2022-12-29
700,000 GBP2021-12-31
Between two and five year
1,313,188 GBP2022-12-29
1,843,000 GBP2021-12-31
More than five year
288,000 GBP2022-12-29
432,000 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,274,654 GBP2022-12-29
2,975,000 GBP2021-12-31