Turnover/Revenue
43,823,844 GBP2020-01-01 ~ 2020-12-31
36,840,107 GBP2019-01-01 ~ 2019-12-31
Cost of Sales
-40,137,599 GBP2020-01-01 ~ 2020-12-31
-32,330,582 GBP2019-01-01 ~ 2019-12-31
Gross Profit/Loss
3,686,245 GBP2020-01-01 ~ 2020-12-31
4,509,525 GBP2019-01-01 ~ 2019-12-31
Administrative Expenses
-3,615,452 GBP2020-01-01 ~ 2020-12-31
-4,087,254 GBP2019-01-01 ~ 2019-12-31
Operating Profit/Loss
522,834 GBP2020-01-01 ~ 2020-12-31
422,271 GBP2019-01-01 ~ 2019-12-31
Profit/Loss on Ordinary Activities Before Tax
410,561 GBP2020-01-01 ~ 2020-12-31
254,275 GBP2019-01-01 ~ 2019-12-31
Profit/Loss
366,103 GBP2020-01-01 ~ 2020-12-31
200,572 GBP2019-01-01 ~ 2019-12-31
Property, Plant & Equipment
1,425,760 GBP2020-12-31
1,452,923 GBP2019-12-31
Fixed Assets - Investments
1,435,091 GBP2020-12-31
1,435,091 GBP2019-12-31
Fixed Assets
2,860,851 GBP2020-12-31
2,888,014 GBP2019-12-31
Total Inventories
4,689,332 GBP2020-12-31
3,793,986 GBP2019-12-31
Debtors
2,402,871 GBP2020-12-31
2,090,442 GBP2019-12-31
Cash at bank and in hand
1,240 GBP2020-12-31
43 GBP2019-12-31
Current Assets
7,093,443 GBP2020-12-31
5,884,471 GBP2019-12-31
Net Current Assets/Liabilities
-1,100,488 GBP2020-12-31
-1,202,649 GBP2019-12-31
Total Assets Less Current Liabilities
1,760,363 GBP2020-12-31
1,685,365 GBP2019-12-31
Net Assets/Liabilities
1,282,400 GBP2020-12-31
972,697 GBP2019-12-31
Equity
Called up share capital
200,000 GBP2020-12-31
200,000 GBP2019-12-31
200,000 GBP2018-12-31
Revaluation reserve
204,392 GBP2020-12-31
204,392 GBP2019-12-31
204,392 GBP2018-12-31
Retained earnings (accumulated losses)
878,008 GBP2020-12-31
568,305 GBP2019-12-31
420,533 GBP2018-12-31
Equity
1,282,400 GBP2020-12-31
972,697 GBP2019-12-31
824,925 GBP2018-12-31
Profit/Loss
Retained earnings (accumulated losses)
366,103 GBP2020-01-01 ~ 2020-12-31
200,572 GBP2019-01-01 ~ 2019-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
366,103 GBP2020-01-01 ~ 2020-12-31
200,572 GBP2019-01-01 ~ 2019-12-31
Comprehensive Income/Expense
366,103 GBP2020-01-01 ~ 2020-12-31
200,572 GBP2019-01-01 ~ 2019-12-31
Dividends Paid
Retained earnings (accumulated losses)
-56,400 GBP2020-01-01 ~ 2020-12-31
-52,800 GBP2019-01-01 ~ 2019-12-31
Dividends Paid
-56,400 GBP2020-01-01 ~ 2020-12-31
-52,800 GBP2019-01-01 ~ 2019-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-56,400 GBP2020-01-01 ~ 2020-12-31
-52,800 GBP2019-01-01 ~ 2019-12-31
Equity - Income/Expense Recognised Directly
-56,400 GBP2020-01-01 ~ 2020-12-31
-52,800 GBP2019-01-01 ~ 2019-12-31
Property, Plant & Equipment - Depreciation Expense
121,990 GBP2020-01-01 ~ 2020-12-31
142,481 GBP2019-01-01 ~ 2019-12-31
Audit Fees/Expenses
10,475 GBP2020-01-01 ~ 2020-12-31
10,475 GBP2019-01-01 ~ 2019-12-31
Average Number of Employees
892020-01-01 ~ 2020-12-31
842019-01-01 ~ 2019-12-31
Staff Costs/Employee Benefits Expense
2,038,516 GBP2020-01-01 ~ 2020-12-31
2,391,323 GBP2019-01-01 ~ 2019-12-31
Director Remuneration
32,849 GBP2020-01-01 ~ 2020-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-36,358 GBP2020-01-01 ~ 2020-12-31
27,312 GBP2019-01-01 ~ 2019-12-31
Tax Expense/Credit at Applicable Tax Rate
78,007 GBP2020-01-01 ~ 2020-12-31
48,312 GBP2019-01-01 ~ 2019-12-31
Dividends Paid on Shares
All ordinary shares
56,400 GBP2020-01-01 ~ 2020-12-31
52,800 GBP2019-01-01 ~ 2019-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,149,276 GBP2020-12-31
1,149,276 GBP2019-12-31
Land and buildings, Long leasehold
13,002 GBP2020-12-31
13,002 GBP2019-12-31
Plant and equipment
349,057 GBP2020-12-31
327,389 GBP2019-12-31
Tools/Equipment for furniture and fittings
1,054,123 GBP2020-12-31
1,029,701 GBP2019-12-31
Motor vehicles
26,646 GBP2020-12-31
20,224 GBP2019-12-31
Computers
625,635 GBP2020-12-31
583,320 GBP2019-12-31
Property, Plant & Equipment - Gross Cost
3,217,739 GBP2020-12-31
3,122,912 GBP2019-12-31
Property, Plant & Equipment - Disposals
Tools/Equipment for furniture and fittings
-2,999 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Disposals
-2,999 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
59,007 GBP2020-12-31
50,368 GBP2019-12-31
Plant and equipment
294,116 GBP2020-12-31
272,907 GBP2019-12-31
Tools/Equipment for furniture and fittings
920,392 GBP2020-12-31
878,404 GBP2019-12-31
Motor vehicles
19,311 GBP2020-12-31
15,925 GBP2019-12-31
Computers
486,151 GBP2020-12-31
439,383 GBP2019-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,791,979 GBP2020-12-31
1,669,989 GBP2019-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
8,639 GBP2020-01-01 ~ 2020-12-31
Plant and equipment
21,209 GBP2020-01-01 ~ 2020-12-31
Tools/Equipment for furniture and fittings
41,988 GBP2020-01-01 ~ 2020-12-31
Motor vehicles
3,386 GBP2020-01-01 ~ 2020-12-31
Computers
46,768 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
121,990 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,090,269 GBP2020-12-31
1,098,908 GBP2019-12-31
Plant and equipment
54,941 GBP2020-12-31
54,482 GBP2019-12-31
Tools/Equipment for furniture and fittings
133,731 GBP2020-12-31
151,297 GBP2019-12-31
Motor vehicles
7,335 GBP2020-12-31
4,299 GBP2019-12-31
Computers
139,484 GBP2020-12-31
143,937 GBP2019-12-31
Raw Materials
209,479 GBP2020-12-31
193,111 GBP2019-12-31
Finished Goods
4,479,853 GBP2020-12-31
3,600,875 GBP2019-12-31
Trade Debtors/Trade Receivables
1,312,833 GBP2020-12-31
1,080,903 GBP2019-12-31
Prepayments/Accrued Income
692,264 GBP2020-12-31
976,370 GBP2019-12-31
Other Debtors
397,774 GBP2020-12-31
33,169 GBP2019-12-31
Bank Overdrafts
-112,616 GBP2020-12-31
-517,378 GBP2019-12-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
384,556 GBP2020-12-31
655,599 GBP2019-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
4,537,852 GBP2020-12-31
3,526,529 GBP2019-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
1,318,149 GBP2020-12-31
1,048,752 GBP2019-12-31
Corporation Tax Payable
Amounts falling due within one year
47,759 GBP2020-12-31
111,618 GBP2019-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
86,107 GBP2020-12-31
281,584 GBP2019-12-31
Amounts owed to directors
Amounts falling due within one year
13,000 GBP2020-12-31
26,000 GBP2019-12-31
Other Creditors
Amounts falling due within one year
3,530 GBP2019-12-31
Amounts falling due after one year
417,599 GBP2020-12-31
242,946 GBP2019-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
130,000 GBP2020-12-31
156,322 GBP2019-12-31
Between one and five year
228,624 GBP2020-12-31
358,624 GBP2019-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
358,624 GBP2020-12-31
514,946 GBP2019-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
60,364 GBP2020-12-31
Deferred Tax Liabilities
60,364 GBP2020-12-31
96,722 GBP2019-12-31
Par Value of Share
Class 1 ordinary share
1 shares2020-01-01 ~ 2020-12-31
Advances or credits given to directors
41,503 GBP2020-12-31
7,168 GBP2019-12-31
72,959 GBP2018-12-31
Advances or credits made to directors during the period
40,115 GBP2020-01-01 ~ 2020-12-31
23,000 GBP2019-01-01 ~ 2019-12-31
Advances or credits repaid by directors
-5,780 GBP2020-01-01 ~ 2020-12-31
-88,791 GBP2019-01-01 ~ 2019-12-31