Turnover/Revenue
54,933,664 GBP2021-01-01 ~ 2021-12-31
34,979,481 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
-43,782,178 GBP2021-01-01 ~ 2021-12-31
-27,749,167 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
11,151,486 GBP2021-01-01 ~ 2021-12-31
7,230,314 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
-8,587,138 GBP2021-01-01 ~ 2021-12-31
-5,054,582 GBP2020-01-01 ~ 2020-12-31
Operating Profit/Loss
2,595,854 GBP2021-01-01 ~ 2021-12-31
2,474,212 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
2,520,338 GBP2021-01-01 ~ 2021-12-31
2,422,967 GBP2020-01-01 ~ 2020-12-31
Profit/Loss
2,016,979 GBP2021-01-01 ~ 2021-12-31
1,908,247 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment
903,366 GBP2021-12-31
666,467 GBP2020-12-31
Total Inventories
11,372,272 GBP2021-12-31
7,157,200 GBP2020-12-31
Debtors
14,415,681 GBP2021-12-31
11,576,831 GBP2020-12-31
Cash at bank and in hand
262,974 GBP2021-12-31
3,502,065 GBP2020-12-31
Current Assets
26,050,927 GBP2021-12-31
22,236,096 GBP2020-12-31
Net Current Assets/Liabilities
9,953,074 GBP2021-12-31
8,719,049 GBP2020-12-31
Total Assets Less Current Liabilities
10,856,440 GBP2021-12-31
9,385,516 GBP2020-12-31
Creditors
Non-current, Amounts falling due after one year
-1,823,503 GBP2021-12-31
-2,444,558 GBP2020-12-31
Net Assets/Liabilities
8,874,937 GBP2021-12-31
6,857,958 GBP2020-12-31
Equity
Called up share capital
100 GBP2021-12-31
100 GBP2020-12-31
Retained earnings (accumulated losses)
8,874,837 GBP2021-12-31
6,857,858 GBP2020-12-31
Equity
8,874,937 GBP2021-12-31
6,857,958 GBP2020-12-31
Property, Plant & Equipment - Depreciation Expense
238,357 GBP2021-01-01 ~ 2021-12-31
123,499 GBP2020-01-01 ~ 2020-12-31
Wages/Salaries
3,605,692 GBP2021-01-01 ~ 2021-12-31
2,305,615 GBP2020-01-01 ~ 2020-12-31
Social Security Costs
401,231 GBP2021-01-01 ~ 2021-12-31
287,320 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
4,115,251 GBP2021-01-01 ~ 2021-12-31
2,669,363 GBP2020-01-01 ~ 2020-12-31
Average number of employees in administration and support functions
92021-01-01 ~ 2021-12-31
72020-01-01 ~ 2020-12-31
Average Number of Employees
1032021-01-01 ~ 2021-12-31
542020-01-01 ~ 2020-12-31
Director Remuneration
426,867 GBP2021-01-01 ~ 2021-12-31
467,116 GBP2020-01-01 ~ 2020-12-31
Audit Fees/Expenses
14,500 GBP2021-01-01 ~ 2021-12-31
10,500 GBP2020-01-01 ~ 2020-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
48,768 GBP2021-01-01 ~ 2021-12-31
58,000 GBP2020-01-01 ~ 2020-12-31
Tax Expense/Credit at Applicable Tax Rate
478,864 GBP2021-01-01 ~ 2021-12-31
460,364 GBP2020-01-01 ~ 2020-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
171,000 GBP2021-12-31
108,000 GBP2020-12-31
Deferred Tax Liabilities
158,000 GBP2021-12-31
83,000 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
234,274 GBP2021-12-31
84,902 GBP2020-12-31
Other
637,544 GBP2021-12-31
539,835 GBP2020-12-31
Tools/Equipment for furniture and fittings
404,731 GBP2021-12-31
195,475 GBP2020-12-31
Motor vehicles
252,422 GBP2021-12-31
305,704 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
1,528,971 GBP2021-12-31
1,125,916 GBP2020-12-31
Property, Plant & Equipment - Disposals
Other
-30,000 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
-53,282 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Disposals
-83,282 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
91,896 GBP2021-12-31
84,785 GBP2020-12-31
Other
223,164 GBP2021-12-31
116,649 GBP2020-12-31
Tools/Equipment for furniture and fittings
119,599 GBP2021-12-31
75,867 GBP2020-12-31
Motor vehicles
190,946 GBP2021-12-31
182,148 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
625,605 GBP2021-12-31
459,449 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
7,111 GBP2021-01-01 ~ 2021-12-31
Other
136,515 GBP2021-01-01 ~ 2021-12-31
Tools/Equipment for furniture and fittings
43,732 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
50,999 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
238,357 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Other
-30,000 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
-42,201 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-72,201 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Land and buildings
142,378 GBP2021-12-31
117 GBP2020-12-31
Other
414,380 GBP2021-12-31
423,186 GBP2020-12-31
Tools/Equipment for furniture and fittings
285,132 GBP2021-12-31
119,608 GBP2020-12-31
Motor vehicles
61,476 GBP2021-12-31
123,556 GBP2020-12-31
Finished Goods/Goods for Resale
11,372,272 GBP2021-12-31
7,157,200 GBP2020-12-31
Trade Debtors/Trade Receivables
4,562,602 GBP2021-12-31
3,088,183 GBP2020-12-31
Amounts Owed By Related Parties
4,133,821 GBP2021-12-31
Other Debtors
4,583,158 GBP2021-12-31
8,142,298 GBP2020-12-31
Prepayments
1,136,100 GBP2021-12-31
346,350 GBP2020-12-31
Debtors
Non-current
-210,000 GBP2021-12-31
Current
14,205,681 GBP2021-12-31
11,576,831 GBP2020-12-31
Cash and Cash Equivalents
262,974 GBP2021-12-31
3,502,065 GBP2020-12-31
Total Borrowings
Current, Amounts falling due within one year
609,106 GBP2021-12-31
372,957 GBP2020-12-31
Trade Creditors/Trade Payables
12,777,340 GBP2021-12-31
10,361,860 GBP2020-12-31
Taxation/Social Security Payable
133,192 GBP2021-12-31
588,813 GBP2020-12-31
Total Borrowings
Non-current, Amounts falling due after one year
1,823,503 GBP2021-12-31
2,444,558 GBP2020-12-31
Bank Borrowings
Current
500,000 GBP2021-12-31
271,212 GBP2020-12-31
Total Borrowings
Current
609,106 GBP2021-12-31
372,957 GBP2020-12-31
Bank Borrowings
Non-current
1,718,182 GBP2021-12-31
2,228,788 GBP2020-12-31
Total Borrowings
Non-current
1,823,503 GBP2021-12-31
2,444,558 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
119,816 GBP2021-12-31
102,906 GBP2020-12-31
Minimum gross finance lease payments owing
229,658 GBP2021-12-31
332,564 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
80,860 GBP2021-12-31
347,251 GBP2020-12-31
Between two and five year
3,940,521 GBP2021-12-31
2,274,269 GBP2020-12-31
More than five year
5,000,378 GBP2021-12-31
2,601,951 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
9,021,759 GBP2021-12-31
5,223,471 GBP2020-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
158,000 GBP2021-12-31
83,000 GBP2020-12-31
Par Value of Share
Class 1 ordinary share, Non-cumulative
12021-01-01 ~ 2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share, Non-cumulative
100 shares2021-12-31
100 shares2020-12-31