Average Number of Employees
792022-01-01 ~ 2022-12-31
862021-01-01 ~ 2021-12-31
Turnover/Revenue
38,191,747 GBP2022-01-01 ~ 2022-12-31
34,476,894 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-33,420,327 GBP2022-01-01 ~ 2022-12-31
-29,300,596 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
4,771,420 GBP2022-01-01 ~ 2022-12-31
5,176,298 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-4,031,667 GBP2022-01-01 ~ 2022-12-31
-4,139,553 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
739,753 GBP2022-01-01 ~ 2022-12-31
1,358,428 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
647,671 GBP2022-01-01 ~ 2022-12-31
1,317,191 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
519,667 GBP2022-01-01 ~ 2022-12-31
1,067,778 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
313,405 GBP2022-12-31
484,988 GBP2021-12-31
Fixed Assets
313,405 GBP2022-12-31
484,988 GBP2021-12-31
Total Inventories
4,040,093 GBP2022-12-31
3,763,867 GBP2021-12-31
Debtors
Current
745,224 GBP2022-12-31
634,208 GBP2021-12-31
Cash at bank and in hand
482,878 GBP2022-12-31
1,064,966 GBP2021-12-31
Current Assets
5,268,195 GBP2022-12-31
5,463,041 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-3,102,818 GBP2021-12-31
Net Current Assets/Liabilities
2,730,297 GBP2022-12-31
2,360,223 GBP2021-12-31
Total Assets Less Current Liabilities
3,043,702 GBP2022-12-31
2,845,211 GBP2021-12-31
Creditors
Non-current, Amounts falling due after one year
-28,333 GBP2022-12-31
Net Assets/Liabilities
3,008,113 GBP2022-12-31
2,799,884 GBP2021-12-31
Equity
Called up share capital
481,251 GBP2022-12-31
481,251 GBP2021-12-31
481,251 GBP2021-01-01
Capital redemption reserve
68,750 GBP2022-12-31
68,750 GBP2021-12-31
68,750 GBP2021-01-01
Retained earnings (accumulated losses)
2,458,112 GBP2022-12-31
2,249,883 GBP2021-12-31
1,499,695 GBP2021-01-01
Equity
3,008,113 GBP2022-12-31
2,799,884 GBP2021-12-31
2,049,696 GBP2021-01-01
Profit/Loss
Retained earnings (accumulated losses)
519,667 GBP2022-01-01 ~ 2022-12-31
1,067,778 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
519,667 GBP2022-01-01 ~ 2022-12-31
1,067,778 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
519,667 GBP2022-01-01 ~ 2022-12-31
1,067,778 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-311,438 GBP2022-01-01 ~ 2022-12-31
-317,590 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
-311,438 GBP2022-01-01 ~ 2022-12-31
-317,590 GBP2021-01-01 ~ 2021-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-311,438 GBP2022-01-01 ~ 2022-12-31
-317,590 GBP2021-01-01 ~ 2021-12-31
Equity - Income/Expense Recognised Directly
-311,438 GBP2022-01-01 ~ 2022-12-31
-317,590 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
159,576 GBP2022-01-01 ~ 2022-12-31
144,479 GBP2021-01-01 ~ 2021-12-31
Cash and Cash Equivalents
202,570 GBP2022-12-31
884,027 GBP2021-12-31
530,590 GBP2021-01-01
Bank Overdrafts
-280,308 GBP2022-12-31
-180,939 GBP2021-12-31
Audit Fees/Expenses
36,565 GBP2022-01-01 ~ 2022-12-31
18,877 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
2,703,914 GBP2022-01-01 ~ 2022-12-31
2,502,391 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
274,043 GBP2022-01-01 ~ 2022-12-31
241,992 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
3,206,532 GBP2022-01-01 ~ 2022-12-31
2,919,917 GBP2021-01-01 ~ 2021-12-31
Director Remuneration
60,006 GBP2022-01-01 ~ 2022-12-31
57,571 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
263 GBP2022-01-01 ~ 2022-12-31
-24,352 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
123,057 GBP2022-01-01 ~ 2022-12-31
250,266 GBP2021-01-01 ~ 2021-12-31
Dividends Paid on Shares
311,438 GBP2022-01-01 ~ 2022-12-31
317,590 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Goodwill
415,000 GBP2022-12-31
415,000 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
415,000 GBP2022-12-31
415,000 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
150,160 GBP2022-12-31
150,160 GBP2021-12-31
Furniture and fittings
99,962 GBP2022-12-31
99,962 GBP2021-12-31
Motor vehicles
52,931 GBP2022-12-31
206,573 GBP2021-12-31
Computers
112,506 GBP2022-12-31
47,688 GBP2021-12-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-153,642 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
98,036 GBP2021-12-31
Furniture and fittings
44,963 GBP2021-12-31
Motor vehicles
22,983 GBP2021-12-31
Computers
44,046 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
10,630 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-76,817 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
129,228 GBP2022-12-31
Furniture and fittings
55,593 GBP2022-12-31
Motor vehicles
16,085 GBP2022-12-31
Computers
56,848 GBP2022-12-31
Property, Plant & Equipment
Plant and equipment
20,932 GBP2022-12-31
52,124 GBP2021-12-31
Furniture and fittings
44,369 GBP2022-12-31
54,999 GBP2021-12-31
Motor vehicles
36,846 GBP2022-12-31
183,590 GBP2021-12-31
Computers
55,658 GBP2022-12-31
3,642 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
722,659 GBP2022-12-31
811,483 GBP2021-12-31
Property, Plant & Equipment - Other Disposals
-153,642 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
326,495 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
159,576 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-76,817 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
409,254 GBP2022-12-31
Value of work in progress
3,952,708 GBP2022-12-31
3,654,718 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
573,150 GBP2022-12-31
593,038 GBP2021-12-31
Other Debtors
Current
465 GBP2021-12-31
Called-up share capital (not paid)
Current
3,560 GBP2022-12-31
Prepayments/Accrued Income
Current
168,514 GBP2022-12-31
40,705 GBP2021-12-31
Bank Borrowings
Current
290,308 GBP2022-12-31
190,939 GBP2021-12-31
Trade Creditors/Trade Payables
Current
1,717,882 GBP2022-12-31
1,974,872 GBP2021-12-31
Corporation Tax Payable
Current
127,741 GBP2022-12-31
273,765 GBP2021-12-31
Taxation/Social Security Payable
Current
88,099 GBP2022-12-31
79,001 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Current
69,118 GBP2021-12-31
Other Creditors
Current
27,001 GBP2022-12-31
247 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
286,867 GBP2022-12-31
514,876 GBP2021-12-31
Creditors
Current
2,537,898 GBP2022-12-31
3,102,818 GBP2021-12-31
Bank Borrowings
Non-current
28,333 GBP2022-12-31
38,334 GBP2021-12-31
Creditors
Non-current
28,333 GBP2022-12-31
38,334 GBP2021-12-31
Bank Borrowings
Current, Amounts falling due within one year
10,000 GBP2021-12-31
Total Borrowings
Current, Amounts falling due within one year
190,939 GBP2021-12-31
Bank Borrowings
Non-current, Between one and two years
10,000 GBP2022-12-31
10,000 GBP2021-12-31
Non-current, Between two and five year
18,333 GBP2022-12-31
Between two and five year, Non-current
28,334 GBP2021-12-31
Total Borrowings
318,641 GBP2022-12-31
229,273 GBP2021-12-31
Net Deferred Tax Liability/Asset
7,256 GBP2022-12-31
6,993 GBP2021-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-263 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
13,214 GBP2022-12-31
31,345 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
68,750 shares2022-12-31
68,750 shares2021-12-31
Par Value of Share
Class 1 ordinary share
1.002022-01-01 ~ 2022-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
412,501 shares2022-12-31
412,501 shares2021-12-31
Par Value of Share
Class 3 ordinary share
1.002022-01-01 ~ 2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
470,000 GBP2022-12-31
470,000 GBP2021-12-31
Between one and five year
1,211,148 GBP2022-12-31
1,451,148 GBP2021-12-31
More than five year
1,884,317 GBP2022-12-31
2,114,317 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,565,465 GBP2022-12-31
4,035,465 GBP2021-12-31