(expand)Property, Plant & Equipment
17,685,000 GBP2021-12-31
17,776,000 GBP2020-12-31
Fixed Assets
18,237,000 GBP2021-12-31
18,423,000 GBP2020-12-31
Total Inventories
15,141,000 GBP2021-12-31
12,554,000 GBP2020-12-31
Debtors
Current
2,324,000 GBP2021-12-31
1,248,000 GBP2020-12-31
Cash at bank and in hand
402,000 GBP2021-12-31
464,000 GBP2020-12-31
Current Assets
17,867,000 GBP2021-12-31
14,266,000 GBP2020-12-31
Creditors
Current, Amounts falling due within one year
-20,550,000 GBP2021-12-31
-18,089,000 GBP2020-12-31
Net Current Assets/Liabilities
-2,683,000 GBP2021-12-31
-3,823,000 GBP2020-12-31
Total Assets Less Current Liabilities
15,554,000 GBP2021-12-31
14,600,000 GBP2020-12-31
Creditors
Non-current, Amounts falling due after one year
-8,588,000 GBP2021-12-31
-9,520,000 GBP2020-12-31
Net Assets/Liabilities
6,700,000 GBP2021-12-31
4,859,000 GBP2020-12-31
Equity
Called up share capital
185,000 GBP2021-12-31
185,000 GBP2020-12-31
254,000 GBP2020-01-01
Revaluation reserve
1,380,000 GBP2021-12-31
1,380,000 GBP2020-12-31
1,380,000 GBP2020-01-01
Capital redemption reserve
291,000 GBP2021-12-31
291,000 GBP2020-12-31
222,000 GBP2020-01-01
Retained earnings (accumulated losses)
4,844,000 GBP2021-12-31
3,003,000 GBP2020-12-31
2,127,000 GBP2020-01-01
Equity
6,700,000 GBP2021-12-31
4,859,000 GBP2020-12-31
3,983,000 GBP2020-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,841,000 GBP2021-01-01 ~ 2021-12-31
1,687,000 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,841,000 GBP2021-01-01 ~ 2021-12-31
1,451,000 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
2,841,000 GBP2021-01-01 ~ 2021-12-31
1,451,000 GBP2020-01-01 ~ 2020-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,000,000 GBP2021-01-01 ~ 2021-12-31
-120,000 GBP2020-01-01 ~ 2020-12-31
Dividends Paid
-1,000,000 GBP2021-01-01 ~ 2021-12-31
-120,000 GBP2020-01-01 ~ 2020-12-31
Equity - Income/Expense Recognised Directly
Called up share capital
-69,000 GBP2020-01-01 ~ 2020-12-31
Retained earnings (accumulated losses)
-575,000 GBP2020-01-01 ~ 2020-12-31
Equity - Income/Expense Recognised Directly
-575,000 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Depreciation Expense
407,000 GBP2021-01-01 ~ 2021-12-31
368,000 GBP2020-01-01 ~ 2020-12-31
Cash and Cash Equivalents
402,000 GBP2021-12-31
464,000 GBP2020-12-31
-872,000 GBP2020-01-01
Audit Fees/Expenses
20,000 GBP2021-01-01 ~ 2021-12-31
15,000 GBP2020-01-01 ~ 2020-12-31
Wages/Salaries
9,767,000 GBP2021-01-01 ~ 2021-12-31
8,844,000 GBP2020-01-01 ~ 2020-12-31
Social Security Costs
942,000 GBP2021-01-01 ~ 2021-12-31
799,000 GBP2020-01-01 ~ 2020-12-31
Average number of employees in administration and support functions
114,000 GBP2021-01-01 ~ 2021-12-31
113,000 GBP2020-01-01 ~ 2020-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
45,000 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
678,000 GBP2021-01-01 ~ 2021-12-31
409,000 GBP2020-01-01 ~ 2020-12-31
Intangible Assets - Gross Cost
Goodwill
950,000 GBP2021-12-31
950,000 GBP2020-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
398,000 GBP2021-12-31
303,000 GBP2020-12-31
Intangible Assets
Goodwill
552,000 GBP2021-12-31
647,000 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
Buildings
16,756,000 GBP2021-12-31
16,756,000 GBP2020-12-31
Plant and equipment
1,863,000 GBP2021-12-31
1,907,000 GBP2020-12-31
Motor vehicles
113,000 GBP2021-12-31
148,000 GBP2020-12-31
Furniture and fittings
1,117,000 GBP2021-12-31
1,119,000 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
22,313,000 GBP2021-12-31
22,642,000 GBP2020-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-166,000 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
-35,000 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings
-138,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Other Disposals
-727,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,468,000 GBP2020-12-31
Motor vehicles
76,000 GBP2020-12-31
Furniture and fittings
949,000 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
4,866,000 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
171,000 GBP2021-01-01 ~ 2021-12-31
Motor vehicles, Owned/Freehold
23,000 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings, Owned/Freehold
69,000 GBP2021-01-01 ~ 2021-12-31
Owned/Freehold
406,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-164,000 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
-35,000 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings
-136,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-644,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,475,000 GBP2021-12-31
Motor vehicles
64,000 GBP2021-12-31
Furniture and fittings
882,000 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,628,000 GBP2021-12-31
Property, Plant & Equipment
Buildings
16,169,000 GBP2021-12-31
16,169,000 GBP2020-12-31
Plant and equipment
388,000 GBP2021-12-31
439,000 GBP2020-12-31
Motor vehicles
49,000 GBP2021-12-31
72,000 GBP2020-12-31
Furniture and fittings
235,000 GBP2021-12-31
170,000 GBP2020-12-31
Land and buildings
17,013,000 GBP2021-12-31
17,095,000 GBP2020-12-31
Finished Goods/Goods for Resale
14,841,000 GBP2021-12-31
12,282,000 GBP2020-12-31
Value of work in progress
300,000 GBP2021-12-31
272,000 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
1,140,000 GBP2021-12-31
784,000 GBP2020-12-31
Other Debtors
Current
424,000 GBP2021-12-31
18,000 GBP2020-12-31
Prepayments/Accrued Income
Current
760,000 GBP2021-12-31
446,000 GBP2020-12-31
Bank Borrowings
Current
843,000 GBP2021-12-31
863,000 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Current
67,000 GBP2021-12-31
95,000 GBP2020-12-31
Trade Creditors/Trade Payables
Current
14,500,000 GBP2021-12-31
12,592,000 GBP2020-12-31
Corporation Tax Payable
Current
501,000 GBP2021-12-31
445,000 GBP2020-12-31
Taxation/Social Security Payable
Current
363,000 GBP2021-12-31
1,035,000 GBP2020-12-31
Other Creditors
Current
56,000 GBP2021-12-31
308,000 GBP2020-12-31
Accrued Liabilities/Deferred Income
Current
3,220,000 GBP2021-12-31
2,631,000 GBP2020-12-31
Creditors
Current
20,550,000 GBP2021-12-31
18,089,000 GBP2020-12-31
Bank Borrowings
Non-current
8,566,000 GBP2021-12-31
9,432,000 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Non-current
22,000 GBP2021-12-31
88,000 GBP2020-12-31
Creditors
Non-current
8,588,000 GBP2021-12-31
9,520,000 GBP2020-12-31
Bank Borrowings
Current, Amounts falling due within one year
843,000 GBP2021-12-31
863,000 GBP2020-12-31
Total Borrowings
Current, Amounts falling due within one year
843,000 GBP2021-12-31
863,000 GBP2020-12-31
Bank Borrowings
Non-current, Between one and two years
849,000 GBP2021-12-31
848,000 GBP2020-12-31
Non-current, Between two and five year
2,288,000 GBP2021-12-31
2,374,000 GBP2020-12-31
Minimum gross finance lease payments owing
89,000 GBP2021-12-31
183,000 GBP2020-12-31
Net Deferred Tax Liability/Asset
266,000 GBP2021-12-31
221,000 GBP2020-12-31
221,000 GBP2020-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
45,000 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
272,000 GBP2021-12-31
258,000 GBP2020-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
82,000 shares2021-12-31
82,000 shares2020-12-31
Par Value of Share
Class 1 ordinary share
02021-01-01 ~ 2021-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
78,000 shares2021-12-31
78,000 shares2020-12-31
Par Value of Share
Class 2 ordinary share
02021-01-01 ~ 2021-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
25,000 shares2021-12-31
25,000 shares2020-12-31
Par Value of Share
Class 3 ordinary share
02021-01-01 ~ 2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
340,000 GBP2021-12-31
418,000 GBP2020-12-31
Between one and five year
1,099,000 GBP2021-12-31
1,237,000 GBP2020-12-31
More than five year
1,023,000 GBP2021-12-31
1,225,000 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,462,000 GBP2021-12-31
2,880,000 GBP2020-12-31
Advances or credits given to directors
44,000 GBP2021-12-31