Par Value of Share
Class 1 ordinary share
12021-01-01 ~ 2021-12-31
Class 2 ordinary share
12021-01-01 ~ 2021-12-31
Turnover/Revenue
13,347,161 GBP2021-01-01 ~ 2021-12-31
11,050,797 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
8,956,532 GBP2021-01-01 ~ 2021-12-31
7,024,086 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
4,390,629 GBP2021-01-01 ~ 2021-12-31
4,026,711 GBP2020-01-01 ~ 2020-12-31
Distribution Costs
565,096 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
1,455,583 GBP2021-01-01 ~ 2021-12-31
1,437,209 GBP2020-01-01 ~ 2020-12-31
Operating Profit/Loss
2,393,617 GBP2021-01-01 ~ 2021-12-31
2,644,587 GBP2020-01-01 ~ 2020-12-31
Other Interest Receivable/Similar Income (Finance Income)
797 GBP2021-01-01 ~ 2021-12-31
4,736 GBP2020-01-01 ~ 2020-12-31
Interest Payable/Similar Charges (Finance Costs)
227,970 GBP2021-01-01 ~ 2021-12-31
260,415 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
2,166,444 GBP2021-01-01 ~ 2021-12-31
2,388,908 GBP2020-01-01 ~ 2020-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
758,616 GBP2021-01-01 ~ 2021-12-31
430,686 GBP2020-01-01 ~ 2020-12-31
Profit/Loss
1,407,828 GBP2021-01-01 ~ 2021-12-31
1,958,222 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
1,407,828 GBP2021-01-01 ~ 2021-12-31
1,958,222 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment
8,292,534 GBP2021-12-31
8,496,266 GBP2020-12-31
Fixed Assets - Investments
355,000 GBP2020-12-31
Fixed Assets
8,292,534 GBP2021-12-31
8,851,266 GBP2020-12-31
Debtors
4,000,919 GBP2021-12-31
1,745,791 GBP2020-12-31
Cash at bank and in hand
420,199 GBP2021-12-31
2,224,133 GBP2020-12-31
Current Assets
4,421,118 GBP2021-12-31
3,969,924 GBP2020-12-31
Creditors
Current
2,651,438 GBP2021-12-31
2,834,710 GBP2020-12-31
Net Current Assets/Liabilities
1,769,680 GBP2021-12-31
1,135,214 GBP2020-12-31
Total Assets Less Current Liabilities
10,062,214 GBP2021-12-31
9,986,480 GBP2020-12-31
Net Assets/Liabilities
6,008,290 GBP2021-12-31
4,661,596 GBP2020-12-31
Equity
Called up share capital
130 GBP2021-12-31
130 GBP2020-12-31
130 GBP2019-12-31
Revaluation reserve
720,385 GBP2021-12-31
720,385 GBP2020-12-31
720,385 GBP2019-12-31
Retained earnings (accumulated losses)
5,287,775 GBP2021-12-31
3,941,081 GBP2020-12-31
2,554,253 GBP2019-12-31
Equity
6,008,290 GBP2021-12-31
4,661,596 GBP2020-12-31
3,274,768 GBP2019-12-31
Dividends Paid
Retained earnings (accumulated losses)
-61,134 GBP2021-01-01 ~ 2021-12-31
-571,394 GBP2020-01-01 ~ 2020-12-31
Dividends Paid
-61,134 GBP2021-01-01 ~ 2021-12-31
-571,394 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,407,828 GBP2021-01-01 ~ 2021-12-31
1,958,222 GBP2020-01-01 ~ 2020-12-31
Wages/Salaries
1,331,125 GBP2021-01-01 ~ 2021-12-31
1,032,848 GBP2020-01-01 ~ 2020-12-31
Social Security Costs
131,086 GBP2021-01-01 ~ 2021-12-31
101,035 GBP2020-01-01 ~ 2020-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
104,633 GBP2021-01-01 ~ 2021-12-31
92,126 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
1,566,844 GBP2021-01-01 ~ 2021-12-31
1,226,009 GBP2020-01-01 ~ 2020-12-31
Average Number of Employees
432021-01-01 ~ 2021-12-31
392020-01-01 ~ 2020-12-31
Director Remuneration
137,549 GBP2021-01-01 ~ 2021-12-31
137,512 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
656,915 GBP2021-01-01 ~ 2021-12-31
717,671 GBP2020-01-01 ~ 2020-12-31
Current Tax for the Period
481,891 GBP2021-01-01 ~ 2021-12-31
335,438 GBP2020-01-01 ~ 2020-12-31
Tax Expense/Credit at Applicable Tax Rate
411,624 GBP2021-01-01 ~ 2021-12-31
453,893 GBP2020-01-01 ~ 2020-12-31
Intangible Assets - Gross Cost
Development expenditure
65,533 GBP2020-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
65,533 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
4,899,956 GBP2021-12-31
4,885,509 GBP2020-12-31
Plant and equipment
5,145,593 GBP2021-12-31
4,835,429 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
11,090,454 GBP2021-12-31
10,765,843 GBP2020-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-169,770 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Disposals
-169,770 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
526,771 GBP2021-12-31
445,245 GBP2020-12-31
Plant and equipment
2,131,829 GBP2021-12-31
1,754,672 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,797,920 GBP2021-12-31
2,269,577 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
81,526 GBP2021-01-01 ~ 2021-12-31
Plant and equipment
505,729 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
656,915 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-128,572 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-128,572 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Land and buildings
4,373,185 GBP2021-12-31
4,440,264 GBP2020-12-31
Plant and equipment
3,013,764 GBP2021-12-31
3,080,757 GBP2020-12-31
Land and buildings, Short leasehold
975,245 GBP2020-12-31
Investments in Group Undertakings
Cost valuation
355,000 GBP2020-12-31
Investments in Group Undertakings
355,000 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
1,565,577 GBP2021-12-31
1,257,260 GBP2020-12-31
Amounts Owed by Group Undertakings
Current
149,769 GBP2021-12-31
244,709 GBP2020-12-31
Other Debtors
Current
1,744 GBP2021-12-31
2,600 GBP2020-12-31
Prepayments
Current
283,248 GBP2021-12-31
241,222 GBP2020-12-31
Debtors
Current, Amounts falling due within one year
4,000,919 GBP2021-12-31
Amounts falling due within one year, Current
1,745,791 GBP2020-12-31
Bank Borrowings/Overdrafts
Current
279,789 GBP2021-12-31
246,709 GBP2020-12-31
Other Remaining Borrowings
Current
5,081 GBP2021-12-31
50,081 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Current
669,278 GBP2021-12-31
674,147 GBP2020-12-31
Trade Creditors/Trade Payables
Current
874,726 GBP2021-12-31
1,064,339 GBP2020-12-31
Corporation Tax Payable
Current
481,891 GBP2021-12-31
335,438 GBP2020-12-31
Other Taxation & Social Security Payable
Current
62,754 GBP2021-12-31
210,898 GBP2020-12-31
Other Creditors
Current
16,047 GBP2021-12-31
14,535 GBP2020-12-31
Accrued Liabilities/Deferred Income
Current
261,872 GBP2021-12-31
238,563 GBP2020-12-31
Bank Borrowings/Overdrafts
Non-current
1,849,602 GBP2021-12-31
2,148,610 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Non-current
1,162,307 GBP2021-12-31
1,538,395 GBP2020-12-31
Bank Borrowings
Current, Amounts falling due within one year
279,789 GBP2021-12-31
Total Borrowings
Current, Amounts falling due within one year
284,870 GBP2021-12-31
Bank Borrowings
Non-current, Between one and two years
269,455 GBP2021-12-31
Non-current, Between two and five year
696,728 GBP2021-12-31
750,025 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
hire purchase agreements
1,831,585 GBP2021-12-31
2,212,542 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
33,019 GBP2021-12-31
57,063 GBP2020-12-31
Between one and five year
11,006 GBP2021-12-31
44,025 GBP2020-12-31
All periods
44,025 GBP2021-12-31
101,088 GBP2020-12-31
Bank Borrowings
Secured
2,129,391 GBP2021-12-31
2,395,319 GBP2020-12-31
Total Borrowings
Secured
3,960,976 GBP2021-12-31
5,450,880 GBP2020-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,042,015 GBP2021-12-31
771,193 GBP2020-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
120 shares2021-12-31
Class 2 ordinary share
10 shares2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,407,828 GBP2021-01-01 ~ 2021-12-31