Par Value of Share
Class 1 ordinary share
02021-01-01 ~ 2021-12-31
Class 2 ordinary share
12021-01-01 ~ 2021-12-31
Turnover/Revenue
1,790,153 GBP2021-01-01 ~ 2021-12-31
1,339,005 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
1,032,994 GBP2021-01-01 ~ 2021-12-31
864,076 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
757,159 GBP2021-01-01 ~ 2021-12-31
474,929 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
908,580 GBP2021-01-01 ~ 2021-12-31
1,042,245 GBP2020-01-01 ~ 2020-12-31
Operating Profit/Loss
93,163 GBP2021-01-01 ~ 2021-12-31
-271,154 GBP2020-01-01 ~ 2020-12-31
Interest Payable/Similar Charges (Finance Costs)
11,667 GBP2021-01-01 ~ 2021-12-31
6,553 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
81,496 GBP2021-01-01 ~ 2021-12-31
-788,234 GBP2020-01-01 ~ 2020-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
122,817 GBP2021-01-01 ~ 2021-12-31
-139,185 GBP2020-01-01 ~ 2020-12-31
Profit/Loss
-41,321 GBP2021-01-01 ~ 2021-12-31
-649,049 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
-41,321 GBP2021-01-01 ~ 2021-12-31
-649,049 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment
270,634 GBP2021-12-31
326,300 GBP2020-12-31
Total Inventories
23,818 GBP2021-12-31
22,908 GBP2020-12-31
Debtors
84,737 GBP2021-12-31
221,976 GBP2020-12-31
Cash at bank and in hand
186,370 GBP2021-12-31
117,758 GBP2020-12-31
Current Assets
294,925 GBP2021-12-31
362,642 GBP2020-12-31
Creditors
Current
340,636 GBP2021-12-31
376,311 GBP2020-12-31
Net Current Assets/Liabilities
-45,711 GBP2021-12-31
-13,669 GBP2020-12-31
Total Assets Less Current Liabilities
224,923 GBP2021-12-31
312,631 GBP2020-12-31
Creditors
Non-current
181,249 GBP2021-12-31
227,636 GBP2020-12-31
Net Assets/Liabilities
43,674 GBP2021-12-31
84,995 GBP2020-12-31
Equity
Called up share capital
44,538 GBP2021-12-31
44,538 GBP2020-12-31
44,538 GBP2019-12-31
Retained earnings (accumulated losses)
-864 GBP2021-12-31
40,457 GBP2020-12-31
689,506 GBP2019-12-31
Equity
43,674 GBP2021-12-31
84,995 GBP2020-12-31
734,044 GBP2019-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-41,321 GBP2021-01-01 ~ 2021-12-31
-649,049 GBP2020-01-01 ~ 2020-12-31
Wages/Salaries
668,760 GBP2021-01-01 ~ 2021-12-31
638,202 GBP2020-01-01 ~ 2020-12-31
Social Security Costs
55,169 GBP2021-01-01 ~ 2021-12-31
50,249 GBP2020-01-01 ~ 2020-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
12,387 GBP2021-01-01 ~ 2021-12-31
11,761 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
736,316 GBP2021-01-01 ~ 2021-12-31
700,212 GBP2020-01-01 ~ 2020-12-31
Average Number of Employees
402021-01-01 ~ 2021-12-31
452020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
74,695 GBP2021-01-01 ~ 2021-12-31
75,384 GBP2020-01-01 ~ 2020-12-31
Audit Fees/Expenses
6,900 GBP2021-01-01 ~ 2021-12-31
6,900 GBP2020-01-01 ~ 2020-12-31
Tax Expense/Credit at Applicable Tax Rate
15,484 GBP2021-01-01 ~ 2021-12-31
-149,764 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
96,410 GBP2021-12-31
96,294 GBP2020-12-31
Furniture and fittings
54,100 GBP2021-12-31
66,772 GBP2020-12-31
Computers
2,234 GBP2021-12-31
2,780 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
867,837 GBP2021-12-31
880,939 GBP2020-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-18,684 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings
-16,392 GBP2021-01-01 ~ 2021-12-31
Computers
-546 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Disposals
-35,622 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
54,191 GBP2021-12-31
61,334 GBP2020-12-31
Furniture and fittings
38,522 GBP2021-12-31
50,232 GBP2020-12-31
Computers
1,924 GBP2021-12-31
1,635 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
597,203 GBP2021-12-31
554,639 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
9,838 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings
2,894 GBP2021-01-01 ~ 2021-12-31
Computers
835 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
74,695 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-16,981 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings
-14,604 GBP2021-01-01 ~ 2021-12-31
Computers
-546 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-32,131 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Plant and equipment
42,219 GBP2021-12-31
34,960 GBP2020-12-31
Furniture and fittings
15,578 GBP2021-12-31
16,540 GBP2020-12-31
Computers
310 GBP2021-12-31
1,145 GBP2020-12-31
Merchandise
23,818 GBP2021-12-31
22,908 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
11,545 GBP2021-12-31
Other Debtors
Current
42,685 GBP2021-12-31
64,993 GBP2020-12-31
Debtors - Deferred Tax Asset
Current
1,670 GBP2021-12-31
124,487 GBP2020-12-31
Prepayments
Current
28,837 GBP2021-12-31
32,496 GBP2020-12-31
Debtors
Amounts falling due within one year, Current
84,737 GBP2021-12-31
221,976 GBP2020-12-31
Bank Borrowings/Overdrafts
Current
46,387 GBP2021-12-31
22,364 GBP2020-12-31
Trade Creditors/Trade Payables
Current
183,657 GBP2021-12-31
243,978 GBP2020-12-31
Other Taxation & Social Security Payable
Current
16,251 GBP2021-12-31
18,516 GBP2020-12-31
Other Creditors
Current
2,771 GBP2021-12-31
3,341 GBP2020-12-31
Accrued Liabilities
Current
42,374 GBP2021-12-31
50,800 GBP2020-12-31
Bank Borrowings/Overdrafts
Non-current
181,249 GBP2021-12-31
227,636 GBP2020-12-31
Bank Borrowings
Between two and five year, Non-current
132,560 GBP2021-12-31
153,437 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
275,000 GBP2021-12-31
275,000 GBP2020-12-31
Between one and five year
687,500 GBP2021-12-31
962,500 GBP2020-12-31
All periods
962,500 GBP2021-12-31
1,237,500 GBP2020-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
-1,670 GBP2021-12-31
-124,487 GBP2020-12-31
Profit/Loss
Retained earnings (accumulated losses)
-41,321 GBP2021-01-01 ~ 2021-12-31