Average Number of Employees
372022-01-01 ~ 2022-12-31
372021-01-01 ~ 2021-12-31
Profit/Loss
1,631,371 GBP2022-01-01 ~ 2022-12-31
2,955,738 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Net goodwill
21,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
21,000 GBP2022-12-31
Other Investments Other Than Loans
Non-current
2,269,706 GBP2022-12-31
2,571,253 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
66,319 GBP2022-12-31
105,534 GBP2021-12-31
Turnover/Revenue
20,787,046 GBP2022-01-01 ~ 2022-12-31
22,431,791 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-15,416,573 GBP2022-01-01 ~ 2022-12-31
-17,374,077 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
5,370,473 GBP2022-01-01 ~ 2022-12-31
5,057,714 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-1,914,561 GBP2022-01-01 ~ 2022-12-31
-1,823,440 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
3,595,706 GBP2022-01-01 ~ 2022-12-31
3,514,566 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
3,345,126 GBP2022-01-01 ~ 2022-12-31
3,701,361 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
1,631,371 GBP2022-01-01 ~ 2022-12-31
2,955,738 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,000,000 GBP2022-01-01 ~ 2022-12-31
-1,000,000 GBP2021-01-01 ~ 2021-12-31
Equity
Retained earnings (accumulated losses)
17,423,972 GBP2022-12-31
16,792,601 GBP2021-12-31
14,836,863 GBP2020-12-31
Property, Plant & Equipment
534,556 GBP2022-12-31
580,642 GBP2021-12-31
Fixed Assets - Investments
2,269,706 GBP2022-12-31
2,571,253 GBP2021-12-31
Fixed Assets
2,804,262 GBP2022-12-31
3,151,895 GBP2021-12-31
Total Inventories
8,789,740 GBP2022-12-31
5,415,999 GBP2021-12-31
Debtors
4,435,243 GBP2022-12-31
1,985,782 GBP2021-12-31
Cash at bank and in hand
7,075,391 GBP2022-12-31
13,487,208 GBP2021-12-31
Current Assets
20,300,374 GBP2022-12-31
20,888,989 GBP2021-12-31
Net Current Assets/Liabilities
14,686,229 GBP2022-12-31
13,746,440 GBP2021-12-31
Total Assets Less Current Liabilities
17,490,491 GBP2022-12-31
16,898,335 GBP2021-12-31
Net Assets/Liabilities
17,424,172 GBP2022-12-31
16,792,801 GBP2021-12-31
Equity
Called up share capital
200 GBP2022-12-31
200 GBP2021-12-31
Equity
17,424,172 GBP2022-12-31
16,792,801 GBP2021-12-31
Property, Plant & Equipment - Depreciation Expense
69,319 GBP2022-01-01 ~ 2022-12-31
72,856 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
0.252022-01-01 ~ 2022-12-31
Furniture and fittings
0.252022-01-01 ~ 2022-12-31
Motor vehicles
0.252022-01-01 ~ 2022-12-31
Average number of employees in administration and support functions
102022-01-01 ~ 2022-12-31
102021-01-01 ~ 2021-12-31
Wages/Salaries
962,591 GBP2022-01-01 ~ 2022-12-31
884,055 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
88,069 GBP2022-01-01 ~ 2022-12-31
77,993 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
20,298 GBP2022-01-01 ~ 2022-12-31
19,543 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
1,070,958 GBP2022-01-01 ~ 2022-12-31
981,591 GBP2021-01-01 ~ 2021-12-31
Director Remuneration
33,900 GBP2022-01-01 ~ 2022-12-31
33,900 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-39,215 GBP2022-01-01 ~ 2022-12-31
82,199 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
635,574 GBP2022-01-01 ~ 2022-12-31
703,259 GBP2021-01-01 ~ 2021-12-31
Dividends Paid on Shares
All ordinary shares
1,000,000 GBP2022-01-01 ~ 2022-12-31
1,000,000 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
21,000 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
21,000 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
669,293 GBP2022-12-31
669,293 GBP2021-12-31
Land and buildings, Long leasehold
136,820 GBP2022-12-31
136,820 GBP2021-12-31
Plant and equipment
62,861 GBP2022-12-31
62,861 GBP2021-12-31
Furniture and fittings
130,165 GBP2022-12-31
129,603 GBP2021-12-31
Motor vehicles
198,326 GBP2022-12-31
202,188 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
1,197,465 GBP2022-12-31
1,200,765 GBP2021-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-34,112 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Disposals
-34,112 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
223,295 GBP2022-12-31
189,830 GBP2021-12-31
Plant and equipment
58,989 GBP2022-12-31
56,849 GBP2021-12-31
Furniture and fittings
103,605 GBP2022-12-31
87,085 GBP2021-12-31
Motor vehicles
167,629 GBP2022-12-31
183,809 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
662,909 GBP2022-12-31
620,123 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
33,465 GBP2022-01-01 ~ 2022-12-31
Plant and equipment
2,140 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
16,520 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
10,353 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
69,319 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-26,533 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-26,533 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
445,998 GBP2022-12-31
479,463 GBP2021-12-31
Land and buildings, Long leasehold
27,429 GBP2022-12-31
34,270 GBP2021-12-31
Plant and equipment
3,872 GBP2022-12-31
6,012 GBP2021-12-31
Furniture and fittings
26,560 GBP2022-12-31
42,518 GBP2021-12-31
Motor vehicles
30,697 GBP2022-12-31
18,379 GBP2021-12-31
Amounts invested in assets
Cost valuation, Non-current
2,269,706 GBP2022-12-31
2,571,253 GBP2021-12-31
Additions to investments, Non-current
375,718 GBP2022-12-31
Non-current
2,269,706 GBP2022-12-31
2,571,253 GBP2021-12-31
Raw Materials
8,789,740 GBP2022-12-31
5,415,999 GBP2021-12-31
Trade Debtors/Trade Receivables
939,320 GBP2022-12-31
1,328,142 GBP2021-12-31
Prepayments/Accrued Income
25,622 GBP2022-12-31
288,377 GBP2021-12-31
Amounts owed by directors
3,204,233 GBP2022-12-31
Other Debtors
266,068 GBP2022-12-31
369,263 GBP2021-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
4,082,644 GBP2022-12-31
3,214,531 GBP2021-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
85,971 GBP2022-12-31
644,071 GBP2021-12-31
Corporation Tax Payable
Amounts falling due within one year
1,169,962 GBP2022-12-31
44,718 GBP2021-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
25,568 GBP2022-12-31
54,470 GBP2021-12-31
Amounts owed to directors
Amounts falling due within one year
1,952,848 GBP2021-12-31
Other Creditors
Amounts falling due within one year
250,000 GBP2022-12-31
1,231,911 GBP2021-12-31
Deferred Tax Liabilities
66,319 GBP2022-12-31
105,534 GBP2021-12-31
Par Value of Share
Class 1 ordinary share
1 shares2022-01-01 ~ 2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2022-12-31
100 shares2021-12-31
Par Value of Share
Class 2 ordinary share
1 shares2022-01-01 ~ 2022-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
100 shares2022-12-31
100 shares2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
4,293 GBP2022-12-31
6,084 GBP2021-12-31
Between one and five year
8,586 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
12,879 GBP2022-12-31
6,084 GBP2021-12-31