Turnover/Revenue
40,751,848 GBP2021-01-01 ~ 2021-12-31
47,731,721 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
-37,603,101 GBP2021-01-01 ~ 2021-12-31
-44,651,123 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
3,148,747 GBP2021-01-01 ~ 2021-12-31
3,080,598 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
-2,228,737 GBP2021-01-01 ~ 2021-12-31
-2,125,390 GBP2020-01-01 ~ 2020-12-31
Operating Profit/Loss
922,672 GBP2021-01-01 ~ 2021-12-31
1,082,363 GBP2020-01-01 ~ 2020-12-31
Profit/Loss
625,622 GBP2021-01-01 ~ 2021-12-31
907,533 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
625,622 GBP2021-01-01 ~ 2021-12-31
907,533 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment
241,531 GBP2021-12-31
226,087 GBP2020-12-31
Total Inventories
3,706,391 GBP2021-12-31
9,695,731 GBP2020-12-31
Cash at bank and in hand
2,198,096 GBP2021-12-31
1,823,498 GBP2020-12-31
Current Assets
13,596,617 GBP2021-12-31
19,756,998 GBP2020-12-31
Net Current Assets/Liabilities
5,136,737 GBP2021-12-31
4,523,258 GBP2020-12-31
Total Assets Less Current Liabilities
5,378,268 GBP2021-12-31
4,749,345 GBP2020-12-31
Net Assets/Liabilities
5,354,967 GBP2021-12-31
4,729,345 GBP2020-12-31
Equity
Called up share capital
99,999 GBP2021-12-31
99,999 GBP2020-12-31
Retained earnings (accumulated losses)
5,254,968 GBP2021-12-31
4,629,346 GBP2020-12-31
Equity
5,354,967 GBP2021-12-31
4,729,345 GBP2020-12-31
Called up share capital, Restated amount
99,999 GBP2019-12-31
Retained earnings (accumulated losses), Restated amount
4,450,063 GBP2019-12-31
Restated amount
4,550,062 GBP2019-12-31
Audit Fees/Expenses
8,160 GBP2021-01-01 ~ 2021-12-31
8,225 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Depreciation Expense
60,164 GBP2021-01-01 ~ 2021-12-31
48,690 GBP2020-01-01 ~ 2020-12-31
Average Number of Employees
412021-01-01 ~ 2021-12-31
412020-01-01 ~ 2020-12-31
Social Security Costs
130,166 GBP2021-01-01 ~ 2021-12-31
152,633 GBP2020-01-01 ~ 2020-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
123,251 GBP2021-01-01 ~ 2021-12-31
21,746 GBP2020-01-01 ~ 2020-12-31
Director Remuneration
528,888 GBP2021-01-01 ~ 2021-12-31
583,645 GBP2020-01-01 ~ 2020-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
3,301 GBP2021-01-01 ~ 2021-12-31
-18,000 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
862,255 GBP2021-01-01 ~ 2021-12-31
963,379 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
4,950 GBP2021-12-31
4,950 GBP2020-12-31
Plant and equipment
290,705 GBP2021-12-31
266,653 GBP2020-12-31
Furniture and fittings
436,221 GBP2021-12-31
384,720 GBP2020-12-31
Motor vehicles
48,452 GBP2021-12-31
48,452 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
780,328 GBP2021-12-31
704,775 GBP2020-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings
-365 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
0 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Other Disposals
-365 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
4,950 GBP2021-12-31
4,950 GBP2020-12-31
Plant and equipment
249,037 GBP2021-12-31
235,757 GBP2020-12-31
Furniture and fittings
283,205 GBP2021-12-31
236,476 GBP2020-12-31
Motor vehicles
1,605 GBP2021-12-31
1,505 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
538,797 GBP2021-12-31
478,688 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2021-01-01 ~ 2021-12-31
Plant and equipment
13,280 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings
46,784 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
100 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
60,164 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings
-55 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
0 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-55 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2021-12-31
0 GBP2020-12-31
Plant and equipment
41,668 GBP2021-12-31
30,896 GBP2020-12-31
Furniture and fittings
153,016 GBP2021-12-31
148,244 GBP2020-12-31
Motor vehicles
46,847 GBP2021-12-31
46,947 GBP2020-12-31
Value of work in progress
742,903 GBP2021-12-31
738,212 GBP2020-12-31
Finished Goods/Goods for Resale
2,963,488 GBP2021-12-31
8,957,519 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
922,687 GBP2021-12-31
1,962,626 GBP2020-12-31
Amounts Owed by Group Undertakings
Current
6,651,750 GBP2021-12-31
6,031,750 GBP2020-12-31
Other Debtors
Current
19,111 GBP2021-12-31
129,154 GBP2020-12-31
Prepayments/Accrued Income
Current
96,376 GBP2021-12-31
110,840 GBP2020-12-31
Debtors
Current, Amounts falling due within one year
7,689,924 GBP2021-12-31
8,234,370 GBP2020-12-31
Debtors
7,692,130 GBP2021-12-31
8,237,769 GBP2020-12-31
Other Remaining Borrowings
Current
2,963,488 GBP2021-12-31
8,957,519 GBP2020-12-31
Trade Creditors/Trade Payables
Current
2,047,135 GBP2021-12-31
2,773,338 GBP2020-12-31
Amounts owed to group undertakings
Current
3,030,000 GBP2021-12-31
2,947,070 GBP2020-12-31
Corporation Tax Payable
Current
92,123 GBP2021-12-31
3,791 GBP2020-12-31
Other Taxation & Social Security Payable
Current
82,909 GBP2021-12-31
239,328 GBP2020-12-31
Other Creditors
Current
8,783 GBP2021-12-31
8,246 GBP2020-12-31
Accrued Liabilities/Deferred Income
Current
235,442 GBP2021-12-31
304,448 GBP2020-12-31
Bank Borrowings/Overdrafts
Current
2,963,488 GBP2021-12-31
8,957,519 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
286,726 GBP2021-12-31
287,863 GBP2020-12-31
Between two and five year
606,648 GBP2021-12-31
873,374 GBP2020-12-31
More than five year
0 GBP2021-12-31
20,000 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
893,374 GBP2021-12-31
1,181,237 GBP2020-12-31