Turnover/Revenue
15,268,004 GBP2022-01-01 ~ 2022-12-31
13,240,001 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-12,130,429 GBP2022-01-01 ~ 2022-12-31
-10,545,823 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
3,137,575 GBP2022-01-01 ~ 2022-12-31
2,694,178 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-1,756,304 GBP2022-01-01 ~ 2022-12-31
-1,375,526 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
1,381,271 GBP2022-01-01 ~ 2022-12-31
1,318,652 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
1,292,355 GBP2022-01-01 ~ 2022-12-31
1,258,446 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
1,292,355 GBP2022-01-01 ~ 2022-12-31
1,258,446 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
1,292,355 GBP2022-01-01 ~ 2022-12-31
1,258,446 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
2,476,480 GBP2022-12-31
1,859,893 GBP2021-12-31
Fixed Assets - Investments
2 GBP2022-12-31
2 GBP2021-12-31
Fixed Assets
2,476,482 GBP2022-12-31
1,859,895 GBP2021-12-31
Total Inventories
424,446 GBP2022-12-31
390,039 GBP2021-12-31
Debtors
Current
4,941,733 GBP2022-12-31
4,428,466 GBP2021-12-31
Cash at bank and in hand
230,803 GBP2022-12-31
82,829 GBP2021-12-31
Current Assets
5,596,982 GBP2022-12-31
4,901,334 GBP2021-12-31
Net Current Assets/Liabilities
3,065,418 GBP2022-12-31
2,117,175 GBP2021-12-31
Total Assets Less Current Liabilities
5,541,900 GBP2022-12-31
3,977,070 GBP2021-12-31
Creditors
Non-current, Amounts falling due after one year
-451,948 GBP2022-12-31
-179,473 GBP2021-12-31
Net Assets/Liabilities
5,089,952 GBP2022-12-31
3,797,597 GBP2021-12-31
Equity
Called up share capital
13,000,100 GBP2022-12-31
13,000,100 GBP2021-12-31
13,000,100 GBP2020-12-31
Retained earnings (accumulated losses)
-7,910,148 GBP2022-12-31
-9,202,503 GBP2021-12-31
-10,460,949 GBP2020-12-31
Equity
5,089,952 GBP2022-12-31
3,797,597 GBP2021-12-31
2,539,151 GBP2020-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,292,355 GBP2022-01-01 ~ 2022-12-31
1,258,446 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
375,161 GBP2022-01-01 ~ 2022-12-31
332,291 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
3,450,574 GBP2022-01-01 ~ 2022-12-31
3,038,598 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
300,455 GBP2022-01-01 ~ 2022-12-31
250,665 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
3,812,903 GBP2022-01-01 ~ 2022-12-31
3,340,858 GBP2021-01-01 ~ 2021-12-31
Average number of employees in administration and support functions
202022-01-01 ~ 2022-12-31
182021-01-01 ~ 2021-12-31
Average Number of Employees
1412022-01-01 ~ 2022-12-31
1292021-01-01 ~ 2021-12-31
Audit Fees/Expenses
25,717 GBP2022-01-01 ~ 2022-12-31
15,705 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
239,104 GBP2022-01-01 ~ 2022-12-31
239,105 GBP2021-01-01 ~ 2021-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
239,104 GBP2022-01-01 ~ 2022-12-31
239,105 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
723,652 GBP2022-12-31
713,337 GBP2021-12-31
Tools/Equipment for furniture and fittings
535,240 GBP2022-12-31
535,240 GBP2021-12-31
Other
7,642,371 GBP2022-12-31
6,675,156 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
8,901,263 GBP2022-12-31
7,923,733 GBP2021-12-31
Property, Plant & Equipment - Disposals
Other
-14,218 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Disposals
-14,218 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
596,751 GBP2022-12-31
552,579 GBP2021-12-31
Tools/Equipment for furniture and fittings
450,881 GBP2022-12-31
411,455 GBP2021-12-31
Other
5,377,151 GBP2022-12-31
5,099,806 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,424,783 GBP2022-12-31
6,063,840 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
44,172 GBP2022-01-01 ~ 2022-12-31
Tools/Equipment for furniture and fittings
39,426 GBP2022-01-01 ~ 2022-12-31
Other
291,563 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
375,161 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Other
-14,218 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-14,218 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Land and buildings
126,901 GBP2022-12-31
160,758 GBP2021-12-31
Tools/Equipment for furniture and fittings
84,359 GBP2022-12-31
123,785 GBP2021-12-31
Other
2,265,220 GBP2022-12-31
1,575,350 GBP2021-12-31
Investments in Subsidiaries
2 GBP2022-12-31
2 GBP2021-12-31
Cost valuation
2 GBP2021-12-31
Raw materials and consumables
246,790 GBP2022-12-31
232,178 GBP2021-12-31
Finished Goods/Goods for Resale
177,656 GBP2022-12-31
157,861 GBP2021-12-31
Trade Debtors/Trade Receivables
Current, Amounts falling due within one year
1,805,420 GBP2022-12-31
1,944,287 GBP2021-12-31
Other Debtors
Current, Amounts falling due within one year
535 GBP2022-12-31
292 GBP2021-12-31
Debtors
Current, Amounts falling due within one year
4,941,733 GBP2022-12-31
4,428,466 GBP2021-12-31
Cash and Cash Equivalents
230,803 GBP2022-12-31
82,829 GBP2021-12-31
Total Borrowings
Current, Amounts falling due within one year
650,037 GBP2022-12-31
872,950 GBP2021-12-31
Trade Creditors/Trade Payables
972,639 GBP2022-12-31
940,551 GBP2021-12-31
Taxation/Social Security Payable
377,042 GBP2022-12-31
204,923 GBP2021-12-31
Other Creditors
7,019 GBP2022-12-31
9,584 GBP2021-12-31
Total Borrowings
Non-current, Amounts falling due after one year
451,948 GBP2022-12-31
179,473 GBP2021-12-31
Par Value of Share
Class 1 ordinary share
12022-01-01 ~ 2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
13,000,100 shares2022-12-31
13,000,100 shares2021-12-31
Finance Lease Liabilities - Total Present Value
Non-current
451,948 GBP2022-12-31
81,888 GBP2021-12-31
Other Remaining Borrowings
Non-current
97,585 GBP2021-12-31
Total Borrowings
Non-current
451,948 GBP2022-12-31
179,473 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Current
258,137 GBP2022-12-31
52,214 GBP2021-12-31
Other Remaining Borrowings
Current
391,900 GBP2022-12-31
820,736 GBP2021-12-31
Total Borrowings
Current
650,037 GBP2022-12-31
872,950 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,145,244 GBP2022-12-31
1,135,863 GBP2021-12-31
Between two and five year
2,781,370 GBP2022-12-31
2,684,848 GBP2021-12-31
More than five year
2,955,500 GBP2022-12-31
3,475,920 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
6,882,114 GBP2022-12-31
7,296,631 GBP2021-12-31