Average Number of Employees
392021-01-01 ~ 2021-12-31
302020-01-01 ~ 2020-12-31
Turnover/Revenue
42,214,628 GBP2021-01-01 ~ 2021-12-31
24,370,611 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
-27,168,790 GBP2021-01-01 ~ 2021-12-31
-15,769,991 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
15,045,838 GBP2021-01-01 ~ 2021-12-31
8,600,620 GBP2020-01-01 ~ 2020-12-31
Distribution Costs
-4,047,225 GBP2021-01-01 ~ 2021-12-31
-3,000,310 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
-2,689,821 GBP2021-01-01 ~ 2021-12-31
-1,698,367 GBP2020-01-01 ~ 2020-12-31
Operating Profit/Loss
8,308,792 GBP2021-01-01 ~ 2021-12-31
3,918,745 GBP2020-01-01 ~ 2020-12-31
Other Interest Receivable/Similar Income (Finance Income)
3,000 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
8,173,863 GBP2021-01-01 ~ 2021-12-31
3,838,533 GBP2020-01-01 ~ 2020-12-31
Profit/Loss
6,624,535 GBP2021-01-01 ~ 2021-12-31
4,152,374 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment
165,449 GBP2021-12-31
27,050 GBP2020-12-31
Fixed Assets
165,449 GBP2021-12-31
27,050 GBP2020-12-31
Total Inventories
9,013,572 GBP2021-12-31
5,481,335 GBP2020-12-31
Debtors
8,982,365 GBP2021-12-31
5,491,962 GBP2020-12-31
Cash at bank and in hand
3,030,574 GBP2021-12-31
247,444 GBP2020-12-31
Current Assets
21,026,511 GBP2021-12-31
11,220,741 GBP2020-12-31
Creditors
Current, Amounts falling due within one year
-8,942,997 GBP2021-12-31
-5,648,240 GBP2020-12-31
Net Current Assets/Liabilities
12,083,514 GBP2021-12-31
5,572,501 GBP2020-12-31
Total Assets Less Current Liabilities
12,248,963 GBP2021-12-31
5,599,551 GBP2020-12-31
Creditors
Non-current, Amounts falling due after one year
-205,000 GBP2021-12-31
-205,000 GBP2020-12-31
Net Assets/Liabilities
12,019,086 GBP2021-12-31
5,394,551 GBP2020-12-31
Equity
Called up share capital
7,610,863 GBP2021-12-31
7,610,863 GBP2020-12-31
7,610,863 GBP2020-01-01
Retained earnings (accumulated losses)
4,408,223 GBP2021-12-31
-2,216,312 GBP2020-12-31
-6,368,686 GBP2020-01-01
Equity
12,019,086 GBP2021-12-31
5,394,551 GBP2020-12-31
1,242,177 GBP2020-01-01
Profit/Loss
Retained earnings (accumulated losses)
6,624,535 GBP2021-01-01 ~ 2021-12-31
4,152,374 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
6,624,535 GBP2021-01-01 ~ 2021-12-31
4,152,374 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
6,624,535 GBP2021-01-01 ~ 2021-12-31
4,152,374 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Depreciation Expense
29,688 GBP2021-01-01 ~ 2021-12-31
10,265 GBP2020-01-01 ~ 2020-12-31
Cash and Cash Equivalents
3,030,574 GBP2021-12-31
247,444 GBP2020-12-31
72,002 GBP2020-01-01
Property, Plant & Equipment - Depreciation rate used
Furniture and fittings
332021-01-01 ~ 2021-12-31
Computers
332021-01-01 ~ 2021-12-31
Audit Fees/Expenses
22,000 GBP2021-01-01 ~ 2021-12-31
17,500 GBP2020-01-01 ~ 2020-12-31
Wages/Salaries
2,575,508 GBP2021-01-01 ~ 2021-12-31
1,826,042 GBP2020-01-01 ~ 2020-12-31
Social Security Costs
325,981 GBP2021-01-01 ~ 2021-12-31
230,116 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
2,957,744 GBP2021-01-01 ~ 2021-12-31
2,079,965 GBP2020-01-01 ~ 2020-12-31
Director Remuneration
260,676 GBP2021-01-01 ~ 2021-12-31
120,000 GBP2020-01-01 ~ 2020-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
338,718 GBP2021-01-01 ~ 2021-12-31
-313,841 GBP2020-01-01 ~ 2020-12-31
Tax Expense/Credit at Applicable Tax Rate
1,553,034 GBP2021-01-01 ~ 2021-12-31
729,321 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
214,691 GBP2021-12-31
81,989 GBP2020-12-31
Other
46,294 GBP2021-12-31
49,450 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
260,985 GBP2021-12-31
131,439 GBP2020-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-20,793 GBP2021-01-01 ~ 2021-12-31
Other
-19,999 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Other Disposals
-40,792 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
78,235 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
104,389 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
16,498 GBP2021-01-01 ~ 2021-12-31
Owned/Freehold
29,687 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-19,879 GBP2021-01-01 ~ 2021-12-31
Other
-18,661 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-38,540 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
74,854 GBP2021-12-31
Other
20,682 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
95,536 GBP2021-12-31
Property, Plant & Equipment
Furniture and fittings
139,837 GBP2021-12-31
3,754 GBP2020-12-31
Other
25,612 GBP2021-12-31
23,296 GBP2020-12-31
Finished Goods/Goods for Resale
9,013,572 GBP2021-12-31
5,481,335 GBP2020-12-31
Other Debtors
Non-current
11,250 GBP2021-12-31
60,300 GBP2020-12-31
Debtors
Non-current
11,250 GBP2021-12-31
60,300 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
694,107 GBP2021-12-31
102,451 GBP2020-12-31
Amounts Owed by Group Undertakings
Current
62,736 GBP2021-12-31
Other Debtors
Current
1,929,325 GBP2021-12-31
1,391,636 GBP2020-12-31
Prepayments/Accrued Income
Current
908,137 GBP2021-12-31
690,034 GBP2020-12-31
Debtors - Deferred Tax Asset
Current
313,841 GBP2020-12-31
Debtors
Current
8,982,365 GBP2021-12-31
5,491,962 GBP2020-12-31
Other Remaining Borrowings
Current
230,000 GBP2020-12-31
Trade Creditors/Trade Payables
Current
5,589,690 GBP2021-12-31
3,776,125 GBP2020-12-31
Amounts owed to group undertakings
Current
31,441 GBP2020-12-31
Corporation Tax Payable
Current
1,210,610 GBP2021-12-31
Taxation/Social Security Payable
Current
189,352 GBP2021-12-31
124,912 GBP2020-12-31
Other Creditors
Current
39,791 GBP2021-12-31
15,861 GBP2020-12-31
Accrued Liabilities/Deferred Income
Current
2,334,821 GBP2021-12-31
1,306,582 GBP2020-12-31
Creditors
Current
8,942,997 GBP2021-12-31
5,648,240 GBP2020-12-31
Other Remaining Borrowings
Non-current
205,000 GBP2021-12-31
205,000 GBP2020-12-31
Creditors
Non-current
205,000 GBP2021-12-31
205,000 GBP2020-12-31
Total Borrowings
Current, Amounts falling due within one year
230,000 GBP2020-12-31
Total Borrowings
205,000 GBP2021-12-31
435,000 GBP2020-12-31
Net Deferred Tax Liability/Asset
-24,877 GBP2021-12-31
313,841 GBP2020-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-338,718 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-24,877 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2021-12-31
2 shares2020-12-31
Par Value of Share
Class 1 ordinary share
1.002021-01-01 ~ 2021-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
7,610,861 shares2021-12-31
7,610,861 shares2020-12-31
Par Value of Share
Class 2 ordinary share
1.002021-01-01 ~ 2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
151,399 GBP2021-12-31
152,218 GBP2020-12-31
Between one and five year
368,476 GBP2021-12-31
433,482 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
519,875 GBP2021-12-31
585,700 GBP2020-12-31