Turnover/Revenue
10,985,296 GBP2022-01-01 ~ 2022-12-31
9,785,583 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
7,332,519 GBP2022-01-01 ~ 2022-12-31
7,489,548 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
3,652,777 GBP2022-01-01 ~ 2022-12-31
2,296,035 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
3,312,390 GBP2022-01-01 ~ 2022-12-31
2,706,542 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
340,387 GBP2022-01-01 ~ 2022-12-31
-410,507 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
145 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
144,568 GBP2022-01-01 ~ 2022-12-31
105,750 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
195,964 GBP2022-01-01 ~ 2022-12-31
-524,805 GBP2021-01-01 ~ 2021-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-70,922 GBP2022-01-01 ~ 2022-12-31
-254,104 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
266,886 GBP2022-01-01 ~ 2022-12-31
-270,701 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
359,826 GBP2022-01-01 ~ 2022-12-31
309,557 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
68,669 GBP2022-12-31
111,884 GBP2021-12-31
Property, Plant & Equipment
6,759,879 GBP2022-12-31
6,961,232 GBP2021-12-31
Fixed Assets - Investments
100 GBP2022-12-31
100 GBP2021-12-31
Fixed Assets
6,828,648 GBP2022-12-31
7,073,216 GBP2021-12-31
Total Inventories
3,113,356 GBP2022-12-31
2,590,637 GBP2021-12-31
Debtors
2,289,300 GBP2022-12-31
1,811,675 GBP2021-12-31
Cash at bank and in hand
3,208 GBP2022-12-31
30,814 GBP2021-12-31
Current Assets
5,405,864 GBP2022-12-31
4,433,126 GBP2021-12-31
Creditors
Current
4,490,751 GBP2022-12-31
4,140,555 GBP2021-12-31
Net Current Assets/Liabilities
915,113 GBP2022-12-31
292,571 GBP2021-12-31
Total Assets Less Current Liabilities
7,743,761 GBP2022-12-31
7,365,787 GBP2021-12-31
Net Assets/Liabilities
3,118,537 GBP2022-12-31
2,758,711 GBP2021-12-31
Equity
Called up share capital
1,000 GBP2022-12-31
1,000 GBP2021-12-31
1,000 GBP2020-12-31
Revaluation reserve
649,963 GBP2022-12-31
580,258 GBP2021-12-31
Retained earnings (accumulated losses)
2,467,574 GBP2022-12-31
3,101,938 GBP2021-12-31
2,448,154 GBP2020-12-31
Equity
3,118,537 GBP2022-12-31
2,758,711 GBP2021-12-31
2,449,154 GBP2020-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
290,121 GBP2022-01-01 ~ 2022-12-31
Bank Overdrafts
-3,384 GBP2021-12-31
-234,319 GBP2020-12-31
Wages/Salaries
2,857,563 GBP2022-01-01 ~ 2022-12-31
2,751,500 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
303,430 GBP2022-01-01 ~ 2022-12-31
278,453 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
59,189 GBP2022-01-01 ~ 2022-12-31
55,747 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
3,220,182 GBP2022-01-01 ~ 2022-12-31
3,085,700 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
822022-01-01 ~ 2022-12-31
872021-01-01 ~ 2021-12-31
Director Remuneration
103,935 GBP2022-01-01 ~ 2022-12-31
120,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
308,361 GBP2022-01-01 ~ 2022-12-31
234,068 GBP2021-01-01 ~ 2021-12-31
Current Tax for the Period
-373,138 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
37,233 GBP2022-01-01 ~ 2022-12-31
-99,713 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Net goodwill
200,000 GBP2022-12-31
200,000 GBP2021-12-31
Development expenditure
120,000 GBP2022-12-31
120,000 GBP2021-12-31
Computer software
77,188 GBP2022-12-31
75,986 GBP2021-12-31
Intangible Assets - Gross Cost
397,188 GBP2022-12-31
395,986 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
197,500 GBP2022-12-31
192,500 GBP2021-12-31
Development expenditure
96,000 GBP2022-12-31
72,000 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
328,519 GBP2022-12-31
284,102 GBP2021-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
5,000 GBP2022-01-01 ~ 2022-12-31
Development expenditure
24,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
44,417 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Net goodwill
2,500 GBP2022-12-31
7,500 GBP2021-12-31
Development expenditure
24,000 GBP2022-12-31
48,000 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
4,750,000 GBP2022-12-31
4,750,000 GBP2021-12-31
Plant and equipment
4,113,128 GBP2022-12-31
4,006,677 GBP2021-12-31
Furniture and fittings
79,227 GBP2022-12-31
76,985 GBP2021-12-31
Motor vehicles
386,493 GBP2022-12-31
359,493 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
9,328,848 GBP2022-12-31
9,193,155 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,274,762 GBP2022-12-31
1,998,788 GBP2021-12-31
Furniture and fittings
65,950 GBP2022-12-31
50,874 GBP2021-12-31
Motor vehicles
228,257 GBP2022-12-31
182,261 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,568,969 GBP2022-12-31
2,231,923 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
92,940 GBP2022-01-01 ~ 2022-12-31
Plant and equipment
275,974 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
15,076 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
45,996 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
429,986 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Land and buildings
4,750,000 GBP2022-12-31
4,750,000 GBP2021-12-31
Plant and equipment
1,838,366 GBP2022-12-31
2,007,889 GBP2021-12-31
Furniture and fittings
13,277 GBP2022-12-31
26,111 GBP2021-12-31
Motor vehicles
158,236 GBP2022-12-31
177,232 GBP2021-12-31
Investments in Group Undertakings
Cost valuation
100 GBP2021-12-31
Investments in Group Undertakings
100 GBP2022-12-31
100 GBP2021-12-31
Merchandise
3,113,356 GBP2022-12-31
2,590,637 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
2,010,808 GBP2022-12-31
1,335,775 GBP2021-12-31
Other Debtors
Current
620 GBP2021-12-31
Amount of corporation tax that is recoverable
Current
226,138 GBP2022-12-31
450,906 GBP2021-12-31
Prepayments/Accrued Income
Current
52,354 GBP2022-12-31
24,374 GBP2021-12-31
Debtors
Amounts falling due within one year, Current
2,289,300 GBP2022-12-31
1,811,675 GBP2021-12-31
Bank Borrowings/Overdrafts
Current
245,574 GBP2022-12-31
149,923 GBP2021-12-31
Other Remaining Borrowings
Current
250,000 GBP2022-12-31
250,000 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Current
203,186 GBP2022-12-31
265,200 GBP2021-12-31
Trade Creditors/Trade Payables
Current
2,130,113 GBP2022-12-31
2,264,318 GBP2021-12-31
Other Taxation & Social Security Payable
Current
225,799 GBP2022-12-31
180,338 GBP2021-12-31
Other Creditors
Current
1,291,171 GBP2022-12-31
895,222 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
75,583 GBP2022-12-31
29,500 GBP2021-12-31
Bank Borrowings/Overdrafts
Non-current
1,368,225 GBP2022-12-31
912,605 GBP2021-12-31
Other Remaining Borrowings
Non-current
2,430,000 GBP2022-12-31
2,680,000 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Non-current
93,582 GBP2022-12-31
307,616 GBP2021-12-31
Bank Borrowings
Between two and five year, Non-current
1,368,225 GBP2022-12-31
912,605 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
93,582 GBP2022-12-31
307,616 GBP2021-12-31
hire purchase agreements
296,768 GBP2022-12-31
572,816 GBP2021-12-31
Bank Borrowings
Secured
1,613,799 GBP2022-12-31
1,059,144 GBP2021-12-31
Total Borrowings
Secured
4,293,799 GBP2022-12-31
3,989,144 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
364,151 GBP2022-12-31
435,073 GBP2021-12-31
Equity
Restated amount
2,757,711 GBP2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
266,886 GBP2022-01-01 ~ 2022-12-31