Please be reminded the displayed account data is older than 4 years hence might not reflect current company status.
(expand)Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
6,381 GBP2017-12-31
2,481 GBP2016-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
3,900 GBP2017-01-01 ~ 2017-12-31
Intangible Assets
Net goodwill
35,098 GBP2017-12-31
22,331 GBP2016-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
121,652 GBP2017-12-31
148,258 GBP2016-12-31
Turnover/Revenue
20,130,838 GBP2017-01-01 ~ 2017-12-31
16,535,985 GBP2016-01-01 ~ 2016-12-31
Cost of Sales
11,534,978 GBP2017-01-01 ~ 2017-12-31
9,407,781 GBP2016-01-01 ~ 2016-12-31
Gross Profit/Loss
8,595,860 GBP2017-01-01 ~ 2017-12-31
7,128,204 GBP2016-01-01 ~ 2016-12-31
Administrative Expenses
8,273,579 GBP2017-01-01 ~ 2017-12-31
6,554,276 GBP2016-01-01 ~ 2016-12-31
Operating Profit/Loss
322,281 GBP2017-01-01 ~ 2017-12-31
573,928 GBP2016-01-01 ~ 2016-12-31
Interest Payable/Similar Charges (Finance Costs)
2 GBP2016-01-01 ~ 2016-12-31
Profit/Loss on Ordinary Activities Before Tax
856,378 GBP2017-01-01 ~ 2017-12-31
573,926 GBP2016-01-01 ~ 2016-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
57,147 GBP2017-01-01 ~ 2017-12-31
125,941 GBP2016-01-01 ~ 2016-12-31
Comprehensive Income/Expense
799,231 GBP2017-01-01 ~ 2017-12-31
447,985 GBP2016-01-01 ~ 2016-12-31
Intangible Assets
35,098 GBP2017-12-31
22,331 GBP2016-12-31
Property, Plant & Equipment
1,315,094 GBP2017-12-31
857,211 GBP2016-12-31
Fixed Assets - Investments
100 GBP2017-12-31
Fixed Assets
1,350,292 GBP2017-12-31
879,542 GBP2016-12-31
Total Inventories
2,655,671 GBP2017-12-31
1,759,815 GBP2016-12-31
Debtors
4,806,191 GBP2017-12-31
4,241,377 GBP2016-12-31
Cash at bank and in hand
59,756 GBP2017-12-31
16,479 GBP2016-12-31
Current Assets
7,521,618 GBP2017-12-31
6,017,671 GBP2016-12-31
Creditors
Amounts falling due within one year
6,172,768 GBP2017-12-31
4,850,696 GBP2016-12-31
Net Current Assets/Liabilities
1,348,850 GBP2017-12-31
1,166,975 GBP2016-12-31
Total Assets Less Current Liabilities
2,699,142 GBP2017-12-31
2,046,517 GBP2016-12-31
Net Assets/Liabilities
2,577,490 GBP2017-12-31
1,898,259 GBP2016-12-31
Equity
Called up share capital
229,608 GBP2017-12-31
193,975 GBP2016-12-31
193,975 GBP2015-12-31
Share premium
9,142 GBP2017-12-31
44,775 GBP2016-12-31
44,775 GBP2015-12-31
Retained earnings (accumulated losses)
2,338,740 GBP2017-12-31
1,659,509 GBP2016-12-31
1,331,524 GBP2015-12-31
Equity
2,577,490 GBP2017-12-31
1,898,259 GBP2016-12-31
Restated amount
1,898,259 GBP2016-12-31
1,570,274 GBP2015-12-31
Profit/Loss
Retained earnings (accumulated losses)
799,231 GBP2017-01-01 ~ 2017-12-31
447,985 GBP2016-01-01 ~ 2016-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
799,231 GBP2017-01-01 ~ 2017-12-31
447,985 GBP2016-01-01 ~ 2016-12-31
Dividends Paid
Retained earnings (accumulated losses)
-120,000 GBP2017-01-01 ~ 2017-12-31
-120,000 GBP2016-01-01 ~ 2016-12-31
Dividends Paid
-120,000 GBP2017-01-01 ~ 2017-12-31
-120,000 GBP2016-01-01 ~ 2016-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-120,000 GBP2017-01-01 ~ 2017-12-31
-120,000 GBP2016-01-01 ~ 2016-12-31
Equity - Income/Expense Recognised Directly
-120,000 GBP2017-01-01 ~ 2017-12-31
-120,000 GBP2016-01-01 ~ 2016-12-31
Called up share capital
35,633 GBP2017-01-01 ~ 2017-12-31
Property, Plant & Equipment - Depreciation Expense
340,360 GBP2017-01-01 ~ 2017-12-31
206,847 GBP2016-01-01 ~ 2016-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
0.152017-01-01 ~ 2017-12-31
Motor vehicles
0.252017-01-01 ~ 2017-12-31
Average number of employees in administration and support functions
832017-01-01 ~ 2017-12-31
712016-01-01 ~ 2016-12-31
Average Number of Employees
2372017-01-01 ~ 2017-12-31
2022016-01-01 ~ 2016-12-31
Wages/Salaries
7,129,488 GBP2017-01-01 ~ 2017-12-31
5,665,916 GBP2016-01-01 ~ 2016-12-31
Social Security Costs
703,536 GBP2017-01-01 ~ 2017-12-31
568,869 GBP2016-01-01 ~ 2016-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
62,279 GBP2017-01-01 ~ 2017-12-31
49,721 GBP2016-01-01 ~ 2016-12-31
Staff Costs/Employee Benefits Expense
7,895,303 GBP2017-01-01 ~ 2017-12-31
6,284,506 GBP2016-01-01 ~ 2016-12-31
Director Remuneration
61,788 GBP2017-01-01 ~ 2017-12-31
45,252 GBP2016-01-01 ~ 2016-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-26,606 GBP2017-01-01 ~ 2017-12-31
9,302 GBP2016-01-01 ~ 2016-12-31
Tax Expense/Credit at Applicable Tax Rate
61,784 GBP2017-01-01 ~ 2017-12-31
114,785 GBP2016-01-01 ~ 2016-12-31
Dividends Paid on Shares
All ordinary shares
120,000 GBP2017-01-01 ~ 2017-12-31
120,000 GBP2016-01-01 ~ 2016-12-31
Intangible Assets - Gross Cost
41,479 GBP2017-12-31
24,812 GBP2016-12-31
Intangible Assets - Accumulated Amortisation & Impairment
6,381 GBP2017-12-31
2,481 GBP2016-12-31
Intangible Assets - Increase From Amortisation Charge for Year
3,900 GBP2017-01-01 ~ 2017-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
54,703 GBP2017-12-31
43,964 GBP2016-12-31
Plant and equipment
655,275 GBP2017-12-31
530,007 GBP2016-12-31
Furniture and fittings
421,115 GBP2017-12-31
367,397 GBP2016-12-31
Motor vehicles
1,559,377 GBP2017-12-31
994,051 GBP2016-12-31
Property, Plant & Equipment - Gross Cost
2,690,470 GBP2017-12-31
1,935,419 GBP2016-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-70,738 GBP2017-01-01 ~ 2017-12-31
Property, Plant & Equipment - Disposals
-70,738 GBP2017-01-01 ~ 2017-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
10,119 GBP2017-12-31
5,165 GBP2016-12-31
Plant and equipment
286,066 GBP2017-12-31
224,232 GBP2016-12-31
Furniture and fittings
233,959 GBP2017-12-31
197,419 GBP2016-12-31
Motor vehicles
845,232 GBP2017-12-31
651,392 GBP2016-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,375,376 GBP2017-12-31
1,078,208 GBP2016-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
4,954 GBP2017-01-01 ~ 2017-12-31
Plant and equipment
61,834 GBP2017-01-01 ~ 2017-12-31
Furniture and fittings
36,540 GBP2017-01-01 ~ 2017-12-31
Motor vehicles
237,032 GBP2017-01-01 ~ 2017-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
340,360 GBP2017-01-01 ~ 2017-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-43,192 GBP2017-01-01 ~ 2017-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-43,192 GBP2017-01-01 ~ 2017-12-31
Property, Plant & Equipment
Land and buildings
44,584 GBP2017-12-31
38,799 GBP2016-12-31
Plant and equipment
369,209 GBP2017-12-31
305,775 GBP2016-12-31
Furniture and fittings
187,156 GBP2017-12-31
169,978 GBP2016-12-31
Motor vehicles
714,145 GBP2017-12-31
342,659 GBP2016-12-31
Amounts invested in assets
Additions to investments, Non-current
100 GBP2017-12-31
Cost valuation, Non-current
100 GBP2017-12-31
Non-current
100 GBP2017-12-31
Finished Goods
2,655,671 GBP2017-12-31
1,759,815 GBP2016-12-31
Trade Debtors/Trade Receivables
4,521,385 GBP2017-12-31
4,010,013 GBP2016-12-31
Prepayments/Accrued Income
176,212 GBP2017-12-31
135,811 GBP2016-12-31
Amount of corporation tax that is recoverable
247 GBP2017-12-31
Other Debtors
60,318 GBP2017-12-31
95,553 GBP2016-12-31
Bank Overdrafts
-26,931 GBP2016-12-31
Cash and Cash Equivalents
59,756 GBP2017-12-31
-10,452 GBP2016-12-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
26,931 GBP2016-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
2,138,548 GBP2017-12-31
1,773,598 GBP2016-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
229,281 GBP2017-12-31
27,438 GBP2016-12-31
Corporation Tax Payable
Amounts falling due within one year
116,652 GBP2016-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
623,232 GBP2017-12-31
557,542 GBP2016-12-31
Amounts owed to directors
Amounts falling due within one year
467,356 GBP2017-12-31
259,536 GBP2016-12-31
Other Creditors
Amounts falling due within one year
402,593 GBP2017-12-31
486,765 GBP2016-12-31
Deferred Tax Liabilities
121,652 GBP2017-12-31
148,258 GBP2016-12-31
Par Value of Share
Class 1 ordinary share
1 shares2017-01-01 ~ 2017-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
229,608 shares2017-12-31
193,975 shares2016-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
299,735 GBP2017-12-31
22,237 GBP2016-12-31
Between one and five year
1,098,742 GBP2017-12-31
959,423 GBP2016-12-31
More than five year
130,000 GBP2017-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,528,477 GBP2017-12-31
981,660 GBP2016-12-31