Turnover/Revenue
45,494,463 GBP2022-01-01 ~ 2022-12-31
39,830,576 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-37,557,959 GBP2022-01-01 ~ 2022-12-31
-35,415,336 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
5,728,711 GBP2022-01-01 ~ 2022-12-31
4,415,240 GBP2021-01-01 ~ 2021-12-31
Distribution Costs
-1,566,806 GBP2022-01-01 ~ 2022-12-31
-1,496,758 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-2,634,247 GBP2022-01-01 ~ 2022-12-31
-3,206,448 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
-3,153,826 GBP2022-01-01 ~ 2022-12-31
4,091,002 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
80 GBP2022-01-01 ~ 2022-12-31
1,190 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
-3,324,283 GBP2022-01-01 ~ 2022-12-31
4,080,184 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
-3,597,562 GBP2022-01-01 ~ 2022-12-31
3,412,224 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
2,752,974 GBP2022-12-31
503,766 GBP2021-12-31
Property, Plant & Equipment
4,429,965 GBP2022-12-31
4,709,464 GBP2021-12-31
Fixed Assets - Investments
26,317 GBP2022-12-31
26,317 GBP2021-12-31
Fixed Assets
7,209,256 GBP2022-12-31
5,239,547 GBP2021-12-31
Total Inventories
10,175,426 GBP2022-12-31
11,267,249 GBP2021-12-31
Debtors
Current
14,955,229 GBP2022-12-31
10,402,351 GBP2021-12-31
Cash at bank and in hand
2,052,069 GBP2022-12-31
1,147,740 GBP2021-12-31
Current Assets
27,182,724 GBP2022-12-31
22,817,340 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-16,890,993 GBP2022-12-31
Net Current Assets/Liabilities
10,291,731 GBP2022-12-31
11,858,070 GBP2021-12-31
Total Assets Less Current Liabilities
17,500,987 GBP2022-12-31
17,097,617 GBP2021-12-31
Creditors
Non-current, Amounts falling due after one year
-1,638,483 GBP2022-12-31
Net Assets/Liabilities
15,493,615 GBP2022-12-31
16,091,177 GBP2021-12-31
Equity
Called up share capital
3,105,000 GBP2022-12-31
105,000 GBP2021-12-31
105,000 GBP2021-01-01
Retained earnings (accumulated losses)
12,388,615 GBP2022-12-31
15,986,177 GBP2021-12-31
12,573,953 GBP2021-01-01
Equity
15,493,615 GBP2022-12-31
16,091,177 GBP2021-12-31
12,678,953 GBP2021-01-01
Profit/Loss
Retained earnings (accumulated losses)
-3,597,562 GBP2022-01-01 ~ 2022-12-31
3,412,224 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-3,597,562 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
-3,597,562 GBP2022-01-01 ~ 2022-12-31
Issue of Equity Instruments
Called up share capital
3,000,000 GBP2022-01-01 ~ 2022-12-31
Issue of Equity Instruments
3,000,000 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
Called up share capital
3,000,000 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
3,000,000 GBP2022-01-01 ~ 2022-12-31
Wages/Salaries
7,273,793 GBP2022-01-01 ~ 2022-12-31
7,933,820 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
731,283 GBP2022-01-01 ~ 2022-12-31
759,738 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
8,745,028 GBP2022-01-01 ~ 2022-12-31
9,010,261 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
2302022-01-01 ~ 2022-12-31
2812021-01-01 ~ 2021-12-31
Director Remuneration
380,494 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-98,801 GBP2022-01-01 ~ 2022-12-31
-22,468 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
-631,614 GBP2022-01-01 ~ 2022-12-31
775,235 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Development expenditure
3,440,956 GBP2022-12-31
857,052 GBP2021-12-31
Computer software
294,172 GBP2022-12-31
258,154 GBP2021-12-31
Intangible Assets - Gross Cost
2,653,203 GBP2022-12-31
33,281 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
434,131 GBP2022-12-31
135,310 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
-99,770 GBP2022-12-31
-470,484 GBP2021-12-31
Intangible Assets - Increase From Amortisation Charge for Year
370,714 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Development expenditure
3,006,825 GBP2022-12-31
721,742 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Buildings
2,002,084 GBP2021-12-31
Plant and equipment
1,549,327 GBP2021-12-31
Motor vehicles
40,171 GBP2021-12-31
Office equipment
824,421 GBP2021-12-31
Other
4,331,802 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
3,288 GBP2022-01-01 ~ 2022-12-31
Office equipment, Owned/Freehold
265,604 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Buildings
1,451,467 GBP2021-12-31
Plant and equipment
556,380 GBP2021-12-31
Motor vehicles
4,908 GBP2021-12-31
Office equipment
270,217 GBP2021-12-31
Other
1,246,206 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
10,187,596 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
4,429,965 GBP2022-01-01 ~ 2022-12-31
Investments in Subsidiaries
26,317 GBP2022-12-31
26,317 GBP2021-12-31
Raw materials and consumables
4,418,438 GBP2022-12-31
6,347,751 GBP2021-12-31
Value of work in progress
3,827,134 GBP2022-12-31
3,395,522 GBP2021-12-31
Finished Goods/Goods for Resale
1,929,854 GBP2022-12-31
1,523,976 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
2,532,495 GBP2022-12-31
1,530,249 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
5,048,704 GBP2022-12-31
8,395,380 GBP2021-12-31
Other Debtors
Current
96,582 GBP2022-12-31
218,783 GBP2021-12-31
Prepayments/Accrued Income
Current
7,277,448 GBP2022-12-31
257,939 GBP2021-12-31
Cash and Cash Equivalents
2,052,069 GBP2022-12-31
1,147,740 GBP2021-12-31
Trade Creditors/Trade Payables
Current
9,458,789 GBP2022-12-31
7,295,628 GBP2021-12-31
Amounts owed to group undertakings
Current
1,066,099 GBP2022-12-31
1,180,597 GBP2021-12-31
Taxation/Social Security Payable
Current
2,069,388 GBP2022-12-31
1,093,244 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Current
368,128 GBP2022-12-31
111,215 GBP2021-12-31
Other Creditors
Current
774,834 GBP2022-12-31
729,362 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
1,726,088 GBP2022-12-31
415,851 GBP2021-12-31
Creditors
Current
16,890,993 GBP2022-12-31
10,959,270 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Non-current
1,467,001 GBP2022-12-31
235,456 GBP2021-12-31
Creditors
Non-current
1,638,483 GBP2022-12-31
537,657 GBP2021-12-31
Minimum gross finance lease payments owing
2,330,473 GBP2022-12-31
482,825 GBP2021-12-31
Net Deferred Tax Liability/Asset
-368,889 GBP2022-12-31
-468,783 GBP2021-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
99,894 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-382,353 GBP2022-12-31
-482,587 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
29,256 GBP2022-12-31
59,115 GBP2021-12-31
Between one and five year
3,549 GBP2022-12-31
24,805 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
32,805 GBP2022-12-31
83,920 GBP2021-12-31