Par Value of Share
Class 1 ordinary share
02022-01-01 ~ 2022-12-31
Class 2 ordinary share
02022-01-01 ~ 2022-12-31
Class 3 ordinary share
02022-01-01 ~ 2022-12-31
Turnover/Revenue
18,617,856 GBP2022-01-01 ~ 2022-12-31
16,351,524 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-12,528,144 GBP2022-01-01 ~ 2022-12-31
-11,079,859 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
6,089,712 GBP2022-01-01 ~ 2022-12-31
5,271,665 GBP2021-01-01 ~ 2021-12-31
Distribution Costs
-199,785 GBP2022-01-01 ~ 2022-12-31
-344,945 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-5,036,168 GBP2022-01-01 ~ 2022-12-31
-3,917,010 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
883,759 GBP2022-01-01 ~ 2022-12-31
1,009,710 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
747,810 GBP2022-01-01 ~ 2022-12-31
897,586 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
556,424 GBP2022-01-01 ~ 2022-12-31
553,688 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
556,424 GBP2022-01-01 ~ 2022-12-31
553,688 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
4,774,980 GBP2022-12-31
4,565,733 GBP2021-12-31
Fixed Assets
4,774,980 GBP2022-12-31
4,565,733 GBP2021-12-31
Total Inventories
1,394,958 GBP2022-12-31
1,219,340 GBP2021-12-31
Debtors
2,661,441 GBP2022-12-31
2,409,522 GBP2021-12-31
Cash at bank and in hand
263,856 GBP2022-12-31
63,371 GBP2021-12-31
Current Assets
4,320,255 GBP2022-12-31
3,692,233 GBP2021-12-31
Net Current Assets/Liabilities
-980,405 GBP2022-12-31
-744,116 GBP2021-12-31
Total Assets Less Current Liabilities
3,794,575 GBP2022-12-31
3,821,617 GBP2021-12-31
Net Assets/Liabilities
1,757,741 GBP2022-12-31
1,354,817 GBP2021-12-31
Equity
Called up share capital
833 GBP2022-12-31
833 GBP2021-12-31
833 GBP2020-12-31
Share premium
206,827 GBP2022-12-31
206,827 GBP2021-12-31
206,827 GBP2020-12-31
Retained earnings (accumulated losses)
1,550,081 GBP2022-12-31
1,147,157 GBP2021-12-31
782,469 GBP2020-12-31
Equity
1,757,741 GBP2022-12-31
1,354,817 GBP2021-12-31
990,129 GBP2020-12-31
Dividends Paid
Retained earnings (accumulated losses)
-153,500 GBP2022-01-01 ~ 2022-12-31
-189,000 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
-153,500 GBP2022-01-01 ~ 2022-12-31
-189,000 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
556,424 GBP2022-01-01 ~ 2022-12-31
553,688 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
3,023,800 GBP2022-01-01 ~ 2022-12-31
2,526,069 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
321,181 GBP2022-01-01 ~ 2022-12-31
263,615 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
161,336 GBP2022-01-01 ~ 2022-12-31
135,161 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
3,506,317 GBP2022-01-01 ~ 2022-12-31
2,924,845 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
832022-01-01 ~ 2022-12-31
772021-01-01 ~ 2021-12-31
Director Remuneration
416,258 GBP2022-01-01 ~ 2022-12-31
379,784 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
774,397 GBP2022-01-01 ~ 2022-12-31
230,101 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
13,000 GBP2022-01-01 ~ 2022-12-31
12,000 GBP2021-01-01 ~ 2021-12-31
Current Tax for the Period
-49,503 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
142,084 GBP2022-01-01 ~ 2022-12-31
170,541 GBP2021-01-01 ~ 2021-12-31
Dividends Paid on Shares
153,500 GBP2022-01-01 ~ 2022-12-31
189,000 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Net goodwill
833,529 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
833,529 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
7,116,529 GBP2022-12-31
6,617,459 GBP2021-12-31
Furniture and fittings
476,289 GBP2022-12-31
383,331 GBP2021-12-31
Motor vehicles
430,924 GBP2022-12-31
391,934 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
9,585,416 GBP2022-12-31
8,521,268 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,401,108 GBP2022-12-31
2,942,251 GBP2021-12-31
Furniture and fittings
240,099 GBP2022-12-31
165,636 GBP2021-12-31
Motor vehicles
232,532 GBP2022-12-31
152,186 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,810,436 GBP2022-12-31
3,955,535 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
458,857 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
74,463 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
80,346 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
854,901 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Plant and equipment
3,715,421 GBP2022-12-31
3,675,208 GBP2021-12-31
Furniture and fittings
236,190 GBP2022-12-31
217,695 GBP2021-12-31
Motor vehicles
198,392 GBP2022-12-31
239,748 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
5,339,290 GBP2022-12-31
4,830,751 GBP2021-12-31
Property, Plant & Equipment - Increase or decrease
Plant and equipment, Under hire purchased contracts or finance leases
508,539 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
1,916,984 GBP2022-12-31
1,916,984 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
76,940 GBP2022-01-01 ~ 2022-12-31
Under hire purchased contracts or finance leases
80,504 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
3,422,306 GBP2022-12-31
2,913,767 GBP2021-12-31
Motor vehicles, Under hire purchased contracts or finance leases
162,808 GBP2022-12-31
239,748 GBP2021-12-31
Under hire purchased contracts or finance leases
3,592,213 GBP2022-12-31
3,164,178 GBP2021-12-31
Merchandise
1,394,958 GBP2022-12-31
1,219,340 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
2,519,360 GBP2022-12-31
2,124,903 GBP2021-12-31
Other Debtors
Current
16,474 GBP2022-12-31
126,852 GBP2021-12-31
Amount of corporation tax that is recoverable
Current
49,503 GBP2021-12-31
Prepayments
Current
125,607 GBP2022-12-31
108,264 GBP2021-12-31
Debtors
Amounts falling due within one year, Current
2,661,441 GBP2022-12-31
2,409,522 GBP2021-12-31
Bank Borrowings/Overdrafts
Current
56,917 GBP2022-12-31
26,621 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Current
825,056 GBP2022-12-31
754,061 GBP2021-12-31
Trade Creditors/Trade Payables
Current
3,892,168 GBP2022-12-31
2,501,189 GBP2021-12-31
Other Taxation & Social Security Payable
Current
109,718 GBP2022-12-31
76,791 GBP2021-12-31
Other Creditors
Current
644,069 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
236,081 GBP2022-12-31
133,303 GBP2021-12-31
Bank Borrowings/Overdrafts
Non-current
109,546 GBP2022-12-31
196,759 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Non-current
921,807 GBP2022-12-31
1,412,016 GBP2021-12-31
Bank Borrowings
Between two and five year, Non-current
47,352 GBP2022-12-31
139,842 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
921,807 GBP2022-12-31
1,412,016 GBP2021-12-31
hire purchase agreements
1,746,863 GBP2022-12-31
2,166,077 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
514,732 GBP2022-12-31
469,959 GBP2021-12-31
Between one and five year
979,563 GBP2022-12-31
1,400,951 GBP2021-12-31
All periods
1,494,295 GBP2022-12-31
1,870,910 GBP2021-12-31
Bank Borrowings
Secured
166,463 GBP2022-12-31
223,380 GBP2021-12-31
Total Borrowings
Secured
1,913,326 GBP2022-12-31
2,389,457 GBP2021-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
957,095 GBP2022-12-31
807,252 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
952,918 GBP2022-12-31
766,944 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
54,166 shares2022-12-31
Class 2 ordinary share
25,000 shares2022-12-31
Class 3 ordinary share
4,167 shares2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
556,424 GBP2022-01-01 ~ 2022-12-31