Turnover/Revenue
10,188,000 GBP2020-12-02 ~ 2021-12-31
10,696,000 GBP2020-01-01 ~ 2020-12-01
Cost of Sales
-8,252,000 GBP2020-12-02 ~ 2021-12-31
-8,468,000 GBP2020-01-01 ~ 2020-12-01
Gross Profit/Loss
1,936,000 GBP2020-12-02 ~ 2021-12-31
2,228,000 GBP2020-01-01 ~ 2020-12-01
Operating Profit/Loss
-875,000 GBP2020-12-02 ~ 2021-12-31
-476,000 GBP2020-01-01 ~ 2020-12-01
Profit/Loss on Ordinary Activities Before Tax
-875,000 GBP2020-12-02 ~ 2021-12-31
-476,000 GBP2020-01-01 ~ 2020-12-01
Property, Plant & Equipment
79,000 GBP2021-12-31
97,000 GBP2020-12-01
Fixed Assets
79,000 GBP2021-12-31
97,000 GBP2020-12-01
Total Inventories
1,953,000 GBP2021-12-31
1,280,000 GBP2020-12-01
Debtors
4,195,000 GBP2021-12-31
3,738,000 GBP2020-12-01
Cash at bank and in hand
2,133,000 GBP2021-12-31
2,907,000 GBP2020-12-01
Current Assets
8,281,000 GBP2021-12-31
7,925,000 GBP2020-12-01
Net Current Assets/Liabilities
-6,852,000 GBP2021-12-31
-5,994,000 GBP2020-12-01
Total Assets Less Current Liabilities
-6,773,000 GBP2021-12-31
-5,897,000 GBP2020-12-01
Net Assets/Liabilities
-6,773,000 GBP2021-12-31
-5,897,000 GBP2020-12-01
Equity
Called up share capital
950,000 GBP2021-12-31
950,000 GBP2020-12-01
950,000 GBP2019-12-31
Retained earnings (accumulated losses)
-14,023,000 GBP2021-12-31
-13,147,000 GBP2020-12-01
-12,671,000 GBP2019-12-31
Equity
-6,773,000 GBP2021-12-31
-5,897,000 GBP2020-12-01
-5,421,000 GBP2019-12-31
Profit/Loss
Retained earnings (accumulated losses)
-875,000 GBP2020-12-02 ~ 2021-12-31
-476,000 GBP2020-01-01 ~ 2020-12-01
Profit/Loss
-875,000 GBP2020-12-02 ~ 2021-12-31
-476,000 GBP2020-01-01 ~ 2020-12-01
Property, Plant & Equipment - Depreciation rate used
Furniture and fittings
0.202020-12-02 ~ 2021-12-31
Plant and equipment
0.252020-12-02 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
39,000 GBP2020-12-02 ~ 2021-12-31
74,000 GBP2020-01-01 ~ 2020-12-01
Audit Fees/Expenses
28,000 GBP2020-12-02 ~ 2021-12-31
19,000 GBP2020-01-01 ~ 2020-12-01
Average number of employees in administration and support functions
22020-12-02 ~ 2021-12-31
22020-01-01 ~ 2020-12-01
Average Number of Employees
352020-12-02 ~ 2021-12-31
442020-01-01 ~ 2020-12-01
Wages/Salaries
1,119,000 GBP2020-12-02 ~ 2021-12-31
1,201,000 GBP2020-01-01 ~ 2020-12-01
Social Security Costs
91,000 GBP2020-12-02 ~ 2021-12-31
93,000 GBP2020-01-01 ~ 2020-12-01
Pension & Other Post-employment Benefit Costs/Other Pension Costs
18,000 GBP2020-12-02 ~ 2021-12-31
19,000 GBP2020-01-01 ~ 2020-12-01
Staff Costs/Employee Benefits Expense
1,228,000 GBP2020-12-02 ~ 2021-12-31
1,313,000 GBP2020-01-01 ~ 2020-12-01
Tax Expense/Credit at Applicable Tax Rate
-166,000 GBP2020-12-02 ~ 2021-12-31
-90,000 GBP2020-01-01 ~ 2020-12-01
Property, Plant & Equipment - Gross Cost
Furniture and fittings
1,131,000 GBP2021-12-31
1,297,000 GBP2020-12-01
Plant and equipment
66,000 GBP2021-12-31
48,000 GBP2020-12-01
Property, Plant & Equipment - Gross Cost
1,197,000 GBP2021-12-31
1,345,000 GBP2020-12-01
Property, Plant & Equipment - Disposals
Furniture and fittings
-181,000 GBP2020-12-02 ~ 2021-12-31
Plant and equipment
0 GBP2020-12-02 ~ 2021-12-31
Property, Plant & Equipment - Disposals
-181,000 GBP2020-12-02 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
1,075,000 GBP2021-12-31
1,209,000 GBP2020-12-01
Plant and equipment
45,000 GBP2021-12-31
40,000 GBP2020-12-01
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,118,000 GBP2021-12-31
1,249,000 GBP2020-12-01
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
34,000 GBP2020-12-02 ~ 2021-12-31
Plant and equipment
5,000 GBP2020-12-02 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
39,000 GBP2020-12-02 ~ 2021-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
169,000 GBP2020-12-02 ~ 2021-12-31
Plant and equipment
0 GBP2020-12-02 ~ 2021-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-169,000 GBP2020-12-02 ~ 2021-12-31
Property, Plant & Equipment
Furniture and fittings
58,000 GBP2021-12-31
88,000 GBP2020-12-01
Plant and equipment
21,000 GBP2021-12-31
9,000 GBP2020-12-01
Finished Goods
1,953,000 GBP2021-12-31
1,280,000 GBP2020-12-01
Trade Debtors/Trade Receivables
Current
3,172,000 GBP2021-12-31
1,957,000 GBP2020-12-01
Amounts Owed by Group Undertakings
Current
627,000 GBP2021-12-31
1,453,000 GBP2020-12-01
Other Debtors
Current
286,000 GBP2021-12-31
272,000 GBP2020-12-01
Prepayments/Accrued Income
Current
110,000 GBP2021-12-31
56,000 GBP2020-12-01
Debtors
Current
4,195,000 GBP2021-12-31
3,738,000 GBP2020-12-01
Trade Creditors/Trade Payables
Current
429,000 GBP2021-12-31
450,000 GBP2020-12-01
Amounts owed to group undertakings
Current
13,005,000 GBP2021-12-31
12,521,000 GBP2020-12-01
Accrued Liabilities/Deferred Income
Current
160,000 GBP2021-12-31
264,000 GBP2020-12-01
Number of shares allotted
Class 1 ordinary share
950,000 shares2020-12-02 ~ 2021-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2020-12-02 ~ 2021-12-31
Nominal value of allotted share capital
Class 1 ordinary share
950,000 GBP2020-12-02 ~ 2021-12-31
950,000 GBP2020-01-01 ~ 2020-12-01
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
924,000 GBP2021-12-31
788,000 GBP2020-12-01
Between two and five year
2,577,000 GBP2021-12-31
2,412,000 GBP2020-12-01
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,501,000 GBP2021-12-31
3,200,000 GBP2020-12-01