Par Value of Share
Class 1 ordinary share
12022-01-01 ~ 2022-12-31
Turnover/Revenue
31,530,611 GBP2022-01-01 ~ 2022-12-31
27,719,087 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
26,622,043 GBP2022-01-01 ~ 2022-12-31
20,413,663 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
4,908,568 GBP2022-01-01 ~ 2022-12-31
7,305,424 GBP2021-01-01 ~ 2021-12-31
Distribution Costs
711,459 GBP2022-01-01 ~ 2022-12-31
672,163 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
3,459,444 GBP2022-01-01 ~ 2022-12-31
3,528,421 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
737,665 GBP2022-01-01 ~ 2022-12-31
3,127,177 GBP2021-01-01 ~ 2021-12-31
Interest Payable/Similar Charges (Finance Costs)
1,950 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
737,665 GBP2022-01-01 ~ 2022-12-31
3,125,227 GBP2021-01-01 ~ 2021-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
290,677 GBP2022-01-01 ~ 2022-12-31
456,784 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
446,988 GBP2022-01-01 ~ 2022-12-31
2,668,443 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
446,988 GBP2022-01-01 ~ 2022-12-31
2,668,443 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
3,549 GBP2022-12-31
4,022 GBP2021-12-31
Property, Plant & Equipment
7,429,326 GBP2022-12-31
8,242,256 GBP2021-12-31
Fixed Assets
7,432,875 GBP2022-12-31
8,246,278 GBP2021-12-31
Total Inventories
2,045,376 GBP2022-12-31
2,872,102 GBP2021-12-31
Debtors
4,785,340 GBP2022-12-31
5,949,870 GBP2021-12-31
Cash at bank and in hand
4,428,339 GBP2022-12-31
3,164,829 GBP2021-12-31
Current Assets
11,259,055 GBP2022-12-31
11,986,801 GBP2021-12-31
Creditors
Current
3,084,486 GBP2022-12-31
5,168,472 GBP2021-12-31
Net Current Assets/Liabilities
8,174,569 GBP2022-12-31
6,818,329 GBP2021-12-31
Total Assets Less Current Liabilities
15,607,444 GBP2022-12-31
15,064,607 GBP2021-12-31
Net Assets/Liabilities
14,982,826 GBP2022-12-31
14,535,838 GBP2021-12-31
Equity
Called up share capital
2,177,814 GBP2022-12-31
2,177,814 GBP2021-12-31
2,177,814 GBP2020-12-31
Retained earnings (accumulated losses)
12,805,012 GBP2022-12-31
12,358,024 GBP2021-12-31
9,689,581 GBP2020-12-31
Equity
14,982,826 GBP2022-12-31
14,535,838 GBP2021-12-31
11,867,395 GBP2020-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
446,988 GBP2022-01-01 ~ 2022-12-31
2,668,443 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
1,523,474 GBP2022-01-01 ~ 2022-12-31
1,536,494 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
142,133 GBP2022-01-01 ~ 2022-12-31
149,415 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
27,829 GBP2022-01-01 ~ 2022-12-31
29,793 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
1,693,436 GBP2022-01-01 ~ 2022-12-31
1,715,702 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
482022-01-01 ~ 2022-12-31
522021-01-01 ~ 2021-12-31
Director Remuneration
126,156 GBP2022-01-01 ~ 2022-12-31
155,029 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
959,452 GBP2022-01-01 ~ 2022-12-31
956,923 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
12,000 GBP2022-01-01 ~ 2022-12-31
12,000 GBP2021-01-01 ~ 2021-12-31
Current Tax for the Period
194,828 GBP2022-01-01 ~ 2022-12-31
485,347 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
140,156 GBP2022-01-01 ~ 2022-12-31
593,793 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
4,732 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
1,183 GBP2022-12-31
710 GBP2021-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
473 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
3,549 GBP2022-12-31
4,022 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
2,944,742 GBP2022-12-31
2,862,369 GBP2021-12-31
Plant and equipment
11,442,407 GBP2022-12-31
11,434,615 GBP2021-12-31
Motor vehicles
318,435 GBP2022-12-31
271,932 GBP2021-12-31
Computers
80,154 GBP2022-12-31
80,154 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
14,785,738 GBP2022-12-31
14,649,070 GBP2021-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-13,980 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Disposals
-13,980 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
708,067 GBP2022-12-31
665,768 GBP2021-12-31
Plant and equipment
6,378,866 GBP2022-12-31
5,499,496 GBP2021-12-31
Motor vehicles
217,538 GBP2022-12-31
196,991 GBP2021-12-31
Computers
51,941 GBP2022-12-31
44,559 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
7,356,412 GBP2022-12-31
6,406,814 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
42,299 GBP2022-01-01 ~ 2022-12-31
Plant and equipment
879,370 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
30,401 GBP2022-01-01 ~ 2022-12-31
Computers
7,382 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
959,452 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-9,854 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-9,854 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Land and buildings
2,236,675 GBP2022-12-31
2,196,601 GBP2021-12-31
Plant and equipment
5,063,541 GBP2022-12-31
5,935,119 GBP2021-12-31
Motor vehicles
100,897 GBP2022-12-31
74,941 GBP2021-12-31
Computers
28,213 GBP2022-12-31
35,595 GBP2021-12-31
Merchandise
1,421,026 GBP2022-12-31
2,166,151 GBP2021-12-31
Value of work in progress
144,437 GBP2022-12-31
364,268 GBP2021-12-31
Finished Goods
479,913 GBP2022-12-31
341,683 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
4,296,300 GBP2022-12-31
5,258,250 GBP2021-12-31
Prepayments/Accrued Income
Current
72,169 GBP2022-12-31
73,742 GBP2021-12-31
Prepayments
Current
415,495 GBP2022-12-31
616,928 GBP2021-12-31
Debtors
Amounts falling due within one year, Current
4,785,340 GBP2022-12-31
5,949,870 GBP2021-12-31
Trade Creditors/Trade Payables
Current
2,802,692 GBP2022-12-31
4,627,394 GBP2021-12-31
Corporation Tax Payable
Current
-63,683 GBP2022-12-31
224,647 GBP2021-12-31
Other Taxation & Social Security Payable
Current
88,656 GBP2022-12-31
185,974 GBP2021-12-31
Other Creditors
Current
322 GBP2022-12-31
7,470 GBP2021-12-31
Accrued Liabilities
Current
256,499 GBP2022-12-31
122,987 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
624,618 GBP2022-12-31
528,769 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,177,814 shares2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
446,988 GBP2022-01-01 ~ 2022-12-31