Turnover/Revenue
22,927,686 GBP2022-01-01 ~ 2022-12-31
17,849,641 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-12,953,892 GBP2022-01-01 ~ 2022-12-31
-9,908,160 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
9,973,794 GBP2022-01-01 ~ 2022-12-31
7,941,481 GBP2021-01-01 ~ 2021-12-31
Distribution Costs
-1,221,913 GBP2022-01-01 ~ 2022-12-31
-918,638 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-5,441,331 GBP2022-01-01 ~ 2022-12-31
-4,756,944 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
3,310,550 GBP2022-01-01 ~ 2022-12-31
2,674,623 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
2,473,766 GBP2022-01-01 ~ 2022-12-31
2,637,163 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
2,017,497 GBP2022-01-01 ~ 2022-12-31
2,051,694 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
3,228,264 GBP2022-12-31
2,788,553 GBP2021-12-31
Fixed Assets - Investments
1 GBP2022-12-31
1 GBP2021-12-31
Fixed Assets
3,228,265 GBP2022-12-31
2,788,554 GBP2021-12-31
Total Inventories
1,580,876 GBP2022-12-31
986,871 GBP2021-12-31
Debtors
5,892,306 GBP2022-12-31
4,350,208 GBP2021-12-31
Cash at bank and in hand
358,271 GBP2022-12-31
1,104,552 GBP2021-12-31
Current Assets
7,831,453 GBP2022-12-31
6,441,631 GBP2021-12-31
Net Current Assets/Liabilities
4,492,036 GBP2022-12-31
3,014,809 GBP2021-12-31
Total Assets Less Current Liabilities
7,720,301 GBP2022-12-31
5,803,363 GBP2021-12-31
Creditors
Non-current, Amounts falling due after one year
-32,837 GBP2022-12-31
-126,939 GBP2021-12-31
Net Assets/Liabilities
7,336,824 GBP2022-12-31
5,319,327 GBP2021-12-31
Equity
Called up share capital
12,800 GBP2022-12-31
12,800 GBP2021-12-31
12,800 GBP2020-12-31
Capital redemption reserve
2,200 GBP2022-12-31
2,200 GBP2021-12-31
2,200 GBP2020-12-31
Retained earnings (accumulated losses)
7,321,824 GBP2022-12-31
5,304,327 GBP2021-12-31
4,607,633 GBP2020-12-31
Equity
7,336,824 GBP2022-12-31
5,319,327 GBP2021-12-31
4,622,633 GBP2020-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,017,497 GBP2022-01-01 ~ 2022-12-31
2,051,694 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,017,497 GBP2022-01-01 ~ 2022-12-31
2,051,694 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
2,017,497 GBP2022-01-01 ~ 2022-12-31
2,051,694 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,355,000 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
-1,355,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
406,164 GBP2022-01-01 ~ 2022-12-31
396,083 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
5,467,574 GBP2022-01-01 ~ 2022-12-31
4,775,099 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
505,653 GBP2022-01-01 ~ 2022-12-31
427,141 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
6,284,177 GBP2022-01-01 ~ 2022-12-31
5,333,232 GBP2021-01-01 ~ 2021-12-31
Average number of employees in administration and support functions
652022-01-01 ~ 2022-12-31
732021-01-01 ~ 2021-12-31
Average Number of Employees
2122022-01-01 ~ 2022-12-31
1962021-01-01 ~ 2021-12-31
Director Remuneration
301,012 GBP2022-01-01 ~ 2022-12-31
370,221 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
15,647 GBP2022-01-01 ~ 2022-12-31
13,001 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-6,457 GBP2022-01-01 ~ 2022-12-31
-19,762 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
470,016 GBP2022-01-01 ~ 2022-12-31
501,061 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Liabilities
350,640 GBP2022-12-31
357,097 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
903,608 GBP2022-12-31
1,041,669 GBP2021-12-31
Tools/Equipment for furniture and fittings
545,554 GBP2022-12-31
505,644 GBP2021-12-31
Motor vehicles
266,227 GBP2022-12-31
222,605 GBP2021-12-31
Other
6,290,209 GBP2022-12-31
6,688,849 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
8,005,598 GBP2022-12-31
8,458,767 GBP2021-12-31
Property, Plant & Equipment - Disposals
Land and buildings
-148,539 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
-42,350 GBP2022-01-01 ~ 2022-12-31
Other
-1,116,177 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Disposals
-1,307,066 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
163,190 GBP2022-12-31
267,700 GBP2021-12-31
Tools/Equipment for furniture and fittings
487,488 GBP2022-12-31
462,696 GBP2021-12-31
Motor vehicles
173,815 GBP2022-12-31
179,668 GBP2021-12-31
Other
3,952,841 GBP2022-12-31
4,760,150 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,777,334 GBP2022-12-31
5,670,214 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
44,029 GBP2022-01-01 ~ 2022-12-31
Tools/Equipment for furniture and fittings
24,792 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
28,475 GBP2022-01-01 ~ 2022-12-31
Other
308,868 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
406,164 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Land and buildings
-148,539 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
-34,328 GBP2022-01-01 ~ 2022-12-31
Other
-1,116,177 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-1,299,044 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Land and buildings
740,418 GBP2022-12-31
773,969 GBP2021-12-31
Tools/Equipment for furniture and fittings
58,066 GBP2022-12-31
42,948 GBP2021-12-31
Motor vehicles
92,412 GBP2022-12-31
42,937 GBP2021-12-31
Other
2,337,368 GBP2022-12-31
1,928,699 GBP2021-12-31
Investments in Subsidiaries
1 GBP2022-12-31
1 GBP2021-12-31
Raw materials and consumables
895,949 GBP2022-12-31
521,234 GBP2021-12-31
Other types of inventories not specified separately
684,927 GBP2022-12-31
465,637 GBP2021-12-31
Trade Debtors/Trade Receivables
4,135,596 GBP2022-12-31
3,589,395 GBP2021-12-31
Amounts Owed By Related Parties
229 GBP2022-12-31
Other Debtors
1,572,449 GBP2022-12-31
560,314 GBP2021-12-31
Prepayments
184,032 GBP2022-12-31
200,499 GBP2021-12-31
Debtors
Current
5,892,306 GBP2022-12-31
4,350,208 GBP2021-12-31
Cash and Cash Equivalents
358,271 GBP2022-12-31
1,104,552 GBP2021-12-31
Total Borrowings
Current, Amounts falling due within one year
914,315 GBP2022-12-31
958,204 GBP2021-12-31
Trade Creditors/Trade Payables
1,407,932 GBP2022-12-31
1,385,548 GBP2021-12-31
Taxation/Social Security Payable
131,820 GBP2022-12-31
132,671 GBP2021-12-31
Other Creditors
68,004 GBP2022-12-31
84,495 GBP2021-12-31
Total Borrowings
Non-current, Amounts falling due after one year
32,837 GBP2022-12-31
126,939 GBP2021-12-31
Other Remaining Borrowings
Current
824,677 GBP2022-12-31
837,316 GBP2021-12-31
Total Borrowings
Current
914,315 GBP2022-12-31
958,204 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
89,638 GBP2022-12-31
120,888 GBP2021-12-31
Minimum gross finance lease payments owing
122,475 GBP2022-12-31
247,827 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
239,553 GBP2022-12-31
267,321 GBP2021-12-31
Between two and five year
833,147 GBP2022-12-31
851,394 GBP2021-12-31
More than five year
2,200,000 GBP2022-12-31
2,400,000 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,272,700 GBP2022-12-31
3,518,715 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
350,640 GBP2022-12-31
357,097 GBP2021-12-31
Par Value of Share
Class 1 ordinary share
12022-01-01 ~ 2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
12,800 shares2022-12-31
12,800 shares2021-12-31