Average Number of Employees
02022-01-01 ~ 2022-12-31
02021-01-01 ~ 2021-12-31
Intangible Assets
4,000 GBP2022-12-31
6,000 GBP2021-12-31
Property, Plant & Equipment
1,735,644 GBP2022-12-31
1,672,546 GBP2021-12-31
Fixed Assets - Investments
1,685,764 GBP2022-12-31
1,685,564 GBP2021-12-31
Investment Property
740,000 GBP2022-12-31
740,000 GBP2021-12-31
Fixed Assets
4,165,408 GBP2022-12-31
4,104,110 GBP2021-12-31
Total Inventories
10,406,107 GBP2022-12-31
8,461,586 GBP2021-12-31
Debtors
Current
1,732,541 GBP2022-12-31
1,292,920 GBP2021-12-31
Cash at bank and in hand
2,123,791 GBP2022-12-31
1,350,723 GBP2021-12-31
Current Assets
14,262,439 GBP2022-12-31
11,105,229 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-15,350,948 GBP2022-12-31
-12,244,949 GBP2021-12-31
Net Current Assets/Liabilities
-1,088,509 GBP2022-12-31
-1,139,720 GBP2021-12-31
Total Assets Less Current Liabilities
3,076,899 GBP2022-12-31
2,964,390 GBP2021-12-31
Creditors
Non-current, Amounts falling due after one year
-831,668 GBP2021-12-31
Equity
Called up share capital
75,000 GBP2022-12-31
75,000 GBP2021-12-31
75,000 GBP2021-01-01
Revaluation reserve
322,045 GBP2022-12-31
322,045 GBP2021-12-31
247,045 GBP2021-01-01
Retained earnings (accumulated losses)
2,536,776 GBP2022-12-31
1,625,629 GBP2021-12-31
776,070 GBP2021-01-01
Equity
2,933,821 GBP2022-12-31
2,022,674 GBP2021-12-31
1,098,115 GBP2021-01-01
Profit/Loss
Retained earnings (accumulated losses)
911,147 GBP2022-01-01 ~ 2022-12-31
1,184,559 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
911,147 GBP2022-01-01 ~ 2022-12-31
1,184,559 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-335,000 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
-335,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Buildings
600,000 GBP2022-12-31
600,000 GBP2021-12-31
Plant and equipment
990,474 GBP2022-12-31
858,837 GBP2021-12-31
Furniture and fittings
315,727 GBP2022-12-31
269,620 GBP2021-12-31
Computers
280,791 GBP2022-12-31
235,816 GBP2021-12-31
Other
514,961 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
3,642,645 GBP2022-12-31
3,365,510 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
788,526 GBP2021-12-31
Furniture and fittings
244,293 GBP2021-12-31
Computers
223,263 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,692,964 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
48,655 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings, Owned/Freehold
18,426 GBP2022-01-01 ~ 2022-12-31
Computers, Owned/Freehold
21,884 GBP2022-01-01 ~ 2022-12-31
Owned/Freehold
214,037 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
837,181 GBP2022-12-31
Furniture and fittings
262,719 GBP2022-12-31
Computers
245,147 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,907,001 GBP2022-12-31
Property, Plant & Equipment
Buildings
600,000 GBP2022-12-31
600,000 GBP2021-12-31
Plant and equipment
153,293 GBP2022-12-31
70,311 GBP2021-12-31
Furniture and fittings
53,008 GBP2022-12-31
25,327 GBP2021-12-31
Computers
35,644 GBP2022-12-31
12,553 GBP2021-12-31
Other
514,961 GBP2021-12-31
Investments in Subsidiaries
1,685,764 GBP2022-12-31
1,685,564 GBP2021-12-31
Raw materials and consumables
2,743,214 GBP2022-12-31
1,123,551 GBP2021-12-31
Finished Goods/Goods for Resale
7,662,893 GBP2022-12-31
7,338,035 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
327,647 GBP2022-12-31
476,050 GBP2021-12-31
Other Debtors
Current
817,284 GBP2022-12-31
450,642 GBP2021-12-31
Prepayments/Accrued Income
Current
587,610 GBP2022-12-31
366,228 GBP2021-12-31
Bank Borrowings
Current
194,518 GBP2021-12-31
Trade Creditors/Trade Payables
Current
10,230,799 GBP2022-12-31
7,693,769 GBP2021-12-31
Amounts owed to group undertakings
Current
678,852 GBP2022-12-31
1,361,153 GBP2021-12-31
Corporation Tax Payable
Current
151,493 GBP2022-12-31
293,705 GBP2021-12-31
Taxation/Social Security Payable
Current
205,772 GBP2022-12-31
330,571 GBP2021-12-31
Other Creditors
Current
410,297 GBP2022-12-31
451,865 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
590,562 GBP2022-12-31
521,144 GBP2021-12-31
Creditors
Current
15,350,948 GBP2022-12-31
12,244,949 GBP2021-12-31
Bank Borrowings
Non-current
831,668 GBP2021-12-31
Creditors
Non-current
831,668 GBP2021-12-31
Bank Borrowings
Current, Amounts falling due within one year
194,518 GBP2021-12-31
Non-current, Between one and two years
201,999 GBP2021-12-31
Non-current, Between two and five year
302,999 GBP2021-12-31
Total Borrowings
1,026,186 GBP2021-12-31
Net Deferred Tax Liability/Asset
-143,078 GBP2022-12-31
-110,048 GBP2021-12-31
-56,121 GBP2021-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-33,030 GBP2022-01-01 ~ 2022-12-31
-53,927 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-149,713 GBP2022-12-31
-112,405 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
75,000 shares2022-12-31
75,000 shares2021-12-31
Par Value of Share
Class 1 ordinary share
12022-01-01 ~ 2022-12-31
Nominal value of allotted share capital
Class 1 ordinary share
75,000 GBP2022-01-01 ~ 2022-12-31
75,000 GBP2021-01-01 ~ 2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
921,939 GBP2022-12-31
893,844 GBP2021-12-31
Between one and five year
1,761,435 GBP2022-12-31
2,202,946 GBP2021-12-31
More than five year
2,838,696 GBP2022-12-31
3,178,956 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
5,522,070 GBP2022-12-31
6,275,746 GBP2021-12-31