Par Value of Share
Class 1 ordinary share
12020-01-01 ~ 2020-12-31
Turnover/Revenue
18,998,285 GBP2020-01-01 ~ 2020-12-31
23,267,021 GBP2019-01-01 ~ 2019-12-31
Cost of Sales
15,697,097 GBP2020-01-01 ~ 2020-12-31
19,635,936 GBP2019-01-01 ~ 2019-12-31
Gross Profit/Loss
3,301,188 GBP2020-01-01 ~ 2020-12-31
3,631,085 GBP2019-01-01 ~ 2019-12-31
Administrative Expenses
3,469,171 GBP2020-01-01 ~ 2020-12-31
3,437,225 GBP2019-01-01 ~ 2019-12-31
Operating Profit/Loss
393,783 GBP2020-01-01 ~ 2020-12-31
278,862 GBP2019-01-01 ~ 2019-12-31
Other Interest Receivable/Similar Income (Finance Income)
54 GBP2020-01-01 ~ 2020-12-31
Interest Payable/Similar Charges (Finance Costs)
32,891 GBP2020-01-01 ~ 2020-12-31
51,217 GBP2019-01-01 ~ 2019-12-31
Profit/Loss on Ordinary Activities Before Tax
360,946 GBP2020-01-01 ~ 2020-12-31
227,645 GBP2019-01-01 ~ 2019-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
70,693 GBP2020-01-01 ~ 2020-12-31
36,162 GBP2019-01-01 ~ 2019-12-31
Profit/Loss
290,253 GBP2020-01-01 ~ 2020-12-31
191,483 GBP2019-01-01 ~ 2019-12-31
Comprehensive Income/Expense
290,253 GBP2020-01-01 ~ 2020-12-31
191,483 GBP2019-01-01 ~ 2019-12-31
Intangible Assets
3,315 GBP2020-12-31
6,932 GBP2019-12-31
Property, Plant & Equipment
346,863 GBP2020-12-31
386,063 GBP2019-12-31
Fixed Assets
350,178 GBP2020-12-31
392,995 GBP2019-12-31
Total Inventories
1,752,257 GBP2020-12-31
1,908,646 GBP2019-12-31
Debtors
891,392 GBP2020-12-31
754,092 GBP2019-12-31
Cash at bank and in hand
463,722 GBP2020-12-31
Current Assets
3,107,371 GBP2020-12-31
2,662,738 GBP2019-12-31
Creditors
Current
2,257,292 GBP2020-12-31
2,426,514 GBP2019-12-31
Net Current Assets/Liabilities
850,079 GBP2020-12-31
236,224 GBP2019-12-31
Total Assets Less Current Liabilities
1,200,257 GBP2020-12-31
629,219 GBP2019-12-31
Creditors
Non-current
-353,333 GBP2020-12-31
Net Assets/Liabilities
773,152 GBP2020-12-31
592,899 GBP2019-12-31
Equity
Called up share capital
2,004 GBP2020-12-31
2,004 GBP2019-12-31
2,004 GBP2018-12-31
Retained earnings (accumulated losses)
771,148 GBP2020-12-31
590,895 GBP2019-12-31
569,412 GBP2018-12-31
Equity
773,152 GBP2020-12-31
592,899 GBP2019-12-31
571,416 GBP2018-12-31
Dividends Paid
Retained earnings (accumulated losses)
-110,000 GBP2020-01-01 ~ 2020-12-31
-170,000 GBP2019-01-01 ~ 2019-12-31
Dividends Paid
-110,000 GBP2020-01-01 ~ 2020-12-31
-170,000 GBP2019-01-01 ~ 2019-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
290,253 GBP2020-01-01 ~ 2020-12-31
191,483 GBP2019-01-01 ~ 2019-12-31
Wages/Salaries
2,390,161 GBP2020-01-01 ~ 2020-12-31
2,620,113 GBP2019-01-01 ~ 2019-12-31
Social Security Costs
228,538 GBP2020-01-01 ~ 2020-12-31
229,998 GBP2019-01-01 ~ 2019-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
34,601 GBP2020-01-01 ~ 2020-12-31
37,466 GBP2019-01-01 ~ 2019-12-31
Staff Costs/Employee Benefits Expense
2,653,300 GBP2020-01-01 ~ 2020-12-31
2,887,577 GBP2019-01-01 ~ 2019-12-31
Average Number of Employees
902020-01-01 ~ 2020-12-31
952019-01-01 ~ 2019-12-31
Director Remuneration
33,196 GBP2020-01-01 ~ 2020-12-31
40,239 GBP2019-01-01 ~ 2019-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
93,123 GBP2020-01-01 ~ 2020-12-31
90,608 GBP2019-01-01 ~ 2019-12-31
Current Tax for the Period
73,241 GBP2020-01-01 ~ 2020-12-31
34,057 GBP2019-01-01 ~ 2019-12-31
Tax Expense/Credit at Applicable Tax Rate
68,580 GBP2020-01-01 ~ 2020-12-31
43,253 GBP2019-01-01 ~ 2019-12-31
Intangible Assets - Gross Cost
Net goodwill
250,050 GBP2019-12-31
Computer software
95,084 GBP2019-12-31
Intangible Assets - Gross Cost
345,134 GBP2019-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
250,050 GBP2020-12-31
250,050 GBP2019-12-31
Intangible Assets - Accumulated Amortisation & Impairment
341,819 GBP2020-12-31
338,202 GBP2019-12-31
Intangible Assets - Increase From Amortisation Charge for Year
3,617 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
258,338 GBP2020-12-31
258,338 GBP2019-12-31
Plant and equipment
715,154 GBP2020-12-31
667,623 GBP2019-12-31
Furniture and fittings
312,634 GBP2020-12-31
306,242 GBP2019-12-31
Motor vehicles
31,012 GBP2020-12-31
31,012 GBP2019-12-31
Property, Plant & Equipment - Gross Cost
1,317,138 GBP2020-12-31
1,263,215 GBP2019-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
149,721 GBP2020-12-31
135,760 GBP2019-12-31
Plant and equipment
555,036 GBP2020-12-31
518,781 GBP2019-12-31
Furniture and fittings
236,938 GBP2020-12-31
200,892 GBP2019-12-31
Motor vehicles
28,580 GBP2020-12-31
21,719 GBP2019-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
970,275 GBP2020-12-31
877,152 GBP2019-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
13,961 GBP2020-01-01 ~ 2020-12-31
Plant and equipment
36,255 GBP2020-01-01 ~ 2020-12-31
Furniture and fittings
36,046 GBP2020-01-01 ~ 2020-12-31
Motor vehicles
6,861 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
93,123 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment
Land and buildings, Short leasehold
108,617 GBP2020-12-31
122,578 GBP2019-12-31
Plant and equipment
160,118 GBP2020-12-31
148,842 GBP2019-12-31
Furniture and fittings
75,696 GBP2020-12-31
105,350 GBP2019-12-31
Motor vehicles
2,432 GBP2020-12-31
9,293 GBP2019-12-31
Investments in Group Undertakings
Cost valuation
250,050 GBP2019-12-31
Trade Debtors/Trade Receivables
Current
597,666 GBP2020-12-31
425,061 GBP2019-12-31
Amounts Owed by Group Undertakings
Current
24 GBP2020-12-31
Other Debtors
Current
182,080 GBP2020-12-31
213,557 GBP2019-12-31
Prepayments
Current
111,622 GBP2020-12-31
115,474 GBP2019-12-31
Debtors
Current, Amounts falling due within one year
891,392 GBP2020-12-31
754,092 GBP2019-12-31
Bank Borrowings/Overdrafts
Current
46,667 GBP2020-12-31
85,170 GBP2019-12-31
Trade Creditors/Trade Payables
Current
1,482,320 GBP2020-12-31
1,751,945 GBP2019-12-31
Amounts owed to group undertakings
Current
11,681 GBP2019-12-31
Corporation Tax Payable
Current
62,704 GBP2020-12-31
23,571 GBP2019-12-31
Other Taxation & Social Security Payable
Current
167,302 GBP2020-12-31
210,127 GBP2019-12-31
Other Creditors
Current
384,114 GBP2020-12-31
305,610 GBP2019-12-31
Accrued Liabilities
Current
114,185 GBP2020-12-31
38,410 GBP2019-12-31
Bank Borrowings/Overdrafts
Non-current
353,333 GBP2020-12-31
Bank Borrowings
Current, Amounts falling due within one year
46,667 GBP2020-12-31
Total Borrowings
Current, Amounts falling due within one year
46,667 GBP2020-12-31
85,170 GBP2019-12-31
Bank Borrowings
Between two and five year, Non-current
240,000 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
193,753 GBP2020-12-31
193,753 GBP2019-12-31
Between one and five year
616,000 GBP2020-12-31
616,000 GBP2019-12-31
More than five year
359,474 GBP2020-12-31
513,896 GBP2019-12-31
All periods
1,169,227 GBP2020-12-31
1,323,649 GBP2019-12-31
Bank Overdrafts
Secured
85,170 GBP2019-12-31
Bank Borrowings
Secured
400,000 GBP2020-12-31
Total Borrowings
Secured
1,505,265 GBP2020-12-31
1,363,019 GBP2019-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
33,772 GBP2020-12-31
36,320 GBP2019-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,004 shares2020-12-31