Turnover/Revenue
44,182,989 GBP2020-01-01 ~ 2020-12-31
48,571,886 GBP2019-01-01 ~ 2019-12-31
Cost of Sales
-25,266,713 GBP2020-01-01 ~ 2020-12-31
-25,257,679 GBP2019-01-01 ~ 2019-12-31
Gross Profit/Loss
18,916,276 GBP2020-01-01 ~ 2020-12-31
23,314,207 GBP2019-01-01 ~ 2019-12-31
Distribution Costs
-17,235,480 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
-6,924,917 GBP2020-01-01 ~ 2020-12-31
-4,367,623 GBP2019-01-01 ~ 2019-12-31
Operating Profit/Loss
-4,000,581 GBP2020-01-01 ~ 2020-12-31
Interest Payable/Similar Charges (Finance Costs)
-25 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
-4,000,606 GBP2020-01-01 ~ 2020-12-31
Profit/Loss
-3,194,324 GBP2020-01-01 ~ 2020-12-31
Dividends Paid
118,373 GBP2020-01-01 ~ 2020-12-31
196,295 GBP2019-01-01 ~ 2019-12-31
Intangible Assets
139,226 GBP2020-12-31
181,121 GBP2019-12-31
Property, Plant & Equipment
1,802,533 GBP2020-12-31
2,731,000 GBP2019-12-31
Fixed Assets
1,941,759 GBP2020-12-31
2,912,121 GBP2019-12-31
Total Inventories
2,659,582 GBP2020-12-31
6,493,694 GBP2019-12-31
Debtors
4,622,873 GBP2020-12-31
3,784,039 GBP2019-12-31
Cash at bank and in hand
1,707,650 GBP2020-12-31
286,129 GBP2019-12-31
Current Assets
8,990,105 GBP2020-12-31
10,563,862 GBP2019-12-31
Net Current Assets/Liabilities
2,223,090 GBP2020-12-31
2,531,804 GBP2019-12-31
Total Assets Less Current Liabilities
4,164,849 GBP2020-12-31
5,443,925 GBP2019-12-31
Net Assets/Liabilities
1,264,246 GBP2020-12-31
Restated amount
2,342,573 GBP2019-12-31
Equity
Called up share capital
10,694,322 GBP2020-12-31
10,694,322 GBP2019-12-31
Share premium
2,037,177 GBP2020-12-31
2,037,000 GBP2019-12-31
Retained earnings (accumulated losses)
-13,464,700 GBP2020-12-31
Retained earnings (accumulated losses), Restated amount
-10,388,749 GBP2019-12-31
Equity
1,264,246 GBP2020-12-31
Restated amount
2,342,573 GBP2019-12-31
Property, Plant & Equipment - Depreciation Expense
506,921 GBP2020-01-01 ~ 2020-12-31
610,000 GBP2019-01-01 ~ 2019-12-31
Wages/Salaries
9,584,119 GBP2020-01-01 ~ 2020-12-31
10,477,000 GBP2019-01-01 ~ 2019-12-31
Social Security Costs
801,782 GBP2020-01-01 ~ 2020-12-31
857,000 GBP2019-01-01 ~ 2019-12-31
Staff Costs/Employee Benefits Expense
10,597,801 GBP2020-01-01 ~ 2020-12-31
11,557,000 GBP2019-01-01 ~ 2019-12-31
Average number of employees in administration and support functions
232020-01-01 ~ 2020-12-31
232019-01-01 ~ 2019-12-31
Average Number of Employees
4222020-01-01 ~ 2020-12-31
4552019-01-01 ~ 2019-12-31
Director Remuneration
65,271 GBP2020-01-01 ~ 2020-12-31
Audit Fees/Expenses
70,000 GBP2020-01-01 ~ 2020-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-328,000 GBP2020-01-01 ~ 2020-12-31
2,000 GBP2019-01-01 ~ 2019-12-31
Tax Expense/Credit at Applicable Tax Rate
-760,115 GBP2020-01-01 ~ 2020-12-31
-357,979 GBP2019-01-01 ~ 2019-12-31
Intangible Assets - Gross Cost
Other
212,140 GBP2020-12-31
212,140 GBP2019-12-31
Intangible Assets
Other
139,226 GBP2020-12-31
181,121 GBP2019-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
2,331,566 GBP2020-12-31
1,286,500 GBP2019-12-31
Other
5,551,711 GBP2020-12-31
8,261,500 GBP2019-12-31
Property, Plant & Equipment - Gross Cost
7,883,277 GBP2020-12-31
9,548,000 GBP2019-12-31
Property, Plant & Equipment - Disposals
Land and buildings
-703,909 GBP2020-01-01 ~ 2020-12-31
Other
-1,089,638 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Disposals
-1,793,547 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Increase or decrease due to transfers between classes
-1,183 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
1,877,189 GBP2020-12-31
861,500 GBP2019-12-31
Other
4,203,555 GBP2020-12-31
5,955,500 GBP2019-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,080,744 GBP2020-12-31
6,817,000 GBP2019-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
164,379 GBP2020-01-01 ~ 2020-12-31
Other
342,542 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
506,921 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Land and buildings
-467,674 GBP2020-01-01 ~ 2020-12-31
Other
-774,320 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-1,241,994 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment
Land and buildings
454,377 GBP2020-12-31
425,000 GBP2019-12-31
Other
1,348,156 GBP2020-12-31
2,306,000 GBP2019-12-31
Finished Goods/Goods for Resale
2,659,582 GBP2020-12-31
6,493,694 GBP2019-12-31
Trade Debtors/Trade Receivables
1,349,252 GBP2020-12-31
388,810 GBP2019-12-31
Amounts Owed By Related Parties
1,776,078 GBP2019-12-31
Other Debtors
835,828 GBP2020-12-31
78,971 GBP2019-12-31
Prepayments
1,558,793 GBP2020-12-31
1,426,180 GBP2019-12-31
Debtors
Current
4,622,873 GBP2020-12-31
3,784,039 GBP2019-12-31
Trade Creditors/Trade Payables
3,482,331 GBP2020-12-31
4,178,556 GBP2019-12-31
Amounts Owed to Related Parties
2,137,205 GBP2019-12-31
Taxation/Social Security Payable
990,971 GBP2020-12-31
Other Creditors
11,661 GBP2020-12-31
27,462 GBP2019-12-31
Number of Shares Issued (Fully Paid)
10,694,322 shares2020-12-31
10,694,322 shares2019-12-31
Nominal value of allotted share capital
10,694,322 GBP2020-01-01 ~ 2020-12-31
10,694,322 GBP2019-01-01 ~ 2019-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
2,120,087 GBP2020-12-31
2,287,000 GBP2019-12-31
Between two and five year
6,039,232 GBP2020-12-31
6,628,000 GBP2019-12-31
More than five year
3,103,180 GBP2020-12-31
2,475,000 GBP2019-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
11,262,499 GBP2020-12-31
11,390,000 GBP2019-12-31