Par Value of Share
Class 1 ordinary share
12022-01-01 ~ 2022-12-31
Turnover/Revenue
19,941,479 GBP2022-01-01 ~ 2022-12-31
13,408,411 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
10,454,993 GBP2022-01-01 ~ 2022-12-31
7,523,596 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
9,486,486 GBP2022-01-01 ~ 2022-12-31
5,884,815 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
5,297,960 GBP2022-01-01 ~ 2022-12-31
4,023,124 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
4,188,526 GBP2022-01-01 ~ 2022-12-31
1,873,751 GBP2021-01-01 ~ 2021-12-31
Interest Payable/Similar Charges (Finance Costs)
5,680 GBP2022-01-01 ~ 2022-12-31
4,208 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
4,278,530 GBP2022-01-01 ~ 2022-12-31
1,869,543 GBP2021-01-01 ~ 2021-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
756,122 GBP2022-01-01 ~ 2022-12-31
279,329 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
3,522,408 GBP2022-01-01 ~ 2022-12-31
1,590,214 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
3,522,408 GBP2022-01-01 ~ 2022-12-31
1,590,214 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
1,334 GBP2021-12-31
Property, Plant & Equipment
271,577 GBP2022-12-31
278,688 GBP2021-12-31
Fixed Assets - Investments
978,276 GBP2022-12-31
92,723 GBP2021-12-31
Fixed Assets
1,249,853 GBP2022-12-31
372,745 GBP2021-12-31
Total Inventories
4,078,057 GBP2022-12-31
2,258,449 GBP2021-12-31
Debtors
4,630,282 GBP2022-12-31
2,923,524 GBP2021-12-31
Cash at bank and in hand
628,915 GBP2022-12-31
368,314 GBP2021-12-31
Current Assets
9,337,254 GBP2022-12-31
5,550,287 GBP2021-12-31
Creditors
Current
3,802,558 GBP2022-12-31
1,852,020 GBP2021-12-31
Net Current Assets/Liabilities
5,534,696 GBP2022-12-31
3,698,267 GBP2021-12-31
Total Assets Less Current Liabilities
6,784,549 GBP2022-12-31
4,071,012 GBP2021-12-31
Net Assets/Liabilities
6,590,898 GBP2022-12-31
3,897,361 GBP2021-12-31
Equity
Called up share capital
38,000 GBP2022-12-31
38,000 GBP2021-12-31
38,000 GBP2020-12-31
Retained earnings (accumulated losses)
6,552,898 GBP2022-12-31
3,859,361 GBP2021-12-31
3,707,918 GBP2020-12-31
Equity
6,590,898 GBP2022-12-31
3,897,361 GBP2021-12-31
3,745,918 GBP2020-12-31
Dividends Paid
Retained earnings (accumulated losses)
-828,871 GBP2022-01-01 ~ 2022-12-31
-1,438,771 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
-828,871 GBP2022-01-01 ~ 2022-12-31
-1,438,771 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
3,522,408 GBP2022-01-01 ~ 2022-12-31
1,590,214 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
2,874,787 GBP2022-01-01 ~ 2022-12-31
2,008,846 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
306,448 GBP2022-01-01 ~ 2022-12-31
194,628 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
100,370 GBP2022-01-01 ~ 2022-12-31
78,481 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
3,281,605 GBP2022-01-01 ~ 2022-12-31
2,281,955 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
952022-01-01 ~ 2022-12-31
742021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
169,828 GBP2022-01-01 ~ 2022-12-31
139,818 GBP2021-01-01 ~ 2021-12-31
Current Tax for the Period
756,122 GBP2022-01-01 ~ 2022-12-31
346,471 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
812,921 GBP2022-01-01 ~ 2022-12-31
355,213 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
8,004 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
8,004 GBP2022-12-31
6,670 GBP2021-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
1,334 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
1,334 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
472,621 GBP2022-12-31
437,987 GBP2021-12-31
Plant and equipment
601,042 GBP2022-12-31
524,628 GBP2021-12-31
Furniture and fittings
84,868 GBP2022-12-31
66,178 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
354,045 GBP2022-12-31
290,395 GBP2021-12-31
Plant and equipment
519,211 GBP2022-12-31
448,759 GBP2021-12-31
Furniture and fittings
59,851 GBP2022-12-31
52,654 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
63,650 GBP2022-01-01 ~ 2022-12-31
Plant and equipment
70,452 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
7,197 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Improvements to leasehold property
118,576 GBP2022-12-31
147,592 GBP2021-12-31
Plant and equipment
81,831 GBP2022-12-31
75,869 GBP2021-12-31
Furniture and fittings
25,017 GBP2022-12-31
13,524 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Computers
339,276 GBP2022-12-31
327,459 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
1,518,969 GBP2022-12-31
1,356,252 GBP2021-12-31
Motor vehicles
21,162 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Computers
310,275 GBP2022-12-31
285,756 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,247,392 GBP2022-12-31
1,077,564 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
4,010 GBP2022-01-01 ~ 2022-12-31
Computers
24,519 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
169,828 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
4,010 GBP2022-12-31
Property, Plant & Equipment
Motor vehicles
17,152 GBP2022-12-31
Computers
29,001 GBP2022-12-31
41,703 GBP2021-12-31
Investments in Group Undertakings
Additions to investments
885,553 GBP2022-12-31
Cost valuation
959,550 GBP2022-12-31
Investments in Group Undertakings
959,550 GBP2022-12-31
Value of work in progress
1,401,269 GBP2022-12-31
862,430 GBP2021-12-31
Finished Goods
2,676,788 GBP2022-12-31
1,396,019 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
3,274,551 GBP2022-12-31
1,758,417 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
931,486 GBP2022-12-31
252,981 GBP2021-12-31
Other Debtors
Current
300,973 GBP2022-12-31
459,449 GBP2021-12-31
Prepayments/Accrued Income
Current
123,272 GBP2022-12-31
144,324 GBP2021-12-31
Debtors
Amounts falling due within one year, Current
4,630,282 GBP2022-12-31
2,923,524 GBP2021-12-31
Trade Creditors/Trade Payables
Current
1,441,482 GBP2022-12-31
401,179 GBP2021-12-31
Amounts owed to group undertakings
Current
564,985 GBP2022-12-31
70,242 GBP2021-12-31
Corporation Tax Payable
Current
793,341 GBP2022-12-31
346,471 GBP2021-12-31
Other Taxation & Social Security Payable
Current
82,651 GBP2022-12-31
57,720 GBP2021-12-31
Other Creditors
Current
21,613 GBP2022-12-31
199,656 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
898,486 GBP2022-12-31
776,752 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
318,782 GBP2022-12-31
243,005 GBP2021-12-31
Between one and five year
587,148 GBP2022-12-31
711,461 GBP2021-12-31
All periods
905,930 GBP2022-12-31
954,466 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
53,651 GBP2022-12-31
53,651 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
38,000 shares2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
3,522,408 GBP2022-01-01 ~ 2022-12-31