Turnover/Revenue
60,550,089 GBP2022-01-01 ~ 2022-12-31
48,340,480 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-46,741,136 GBP2022-01-01 ~ 2022-12-31
-33,114,061 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
13,808,953 GBP2022-01-01 ~ 2022-12-31
15,226,419 GBP2021-01-01 ~ 2021-12-31
Distribution Costs
-630,885 GBP2022-01-01 ~ 2022-12-31
-688,962 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-7,429,742 GBP2022-01-01 ~ 2022-12-31
-6,802,225 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
5,710,815 GBP2022-01-01 ~ 2022-12-31
7,736,795 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
4,641,020 GBP2022-01-01 ~ 2022-12-31
6,268,606 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
4,641,020 GBP2022-01-01 ~ 2022-12-31
6,268,606 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
17,140 GBP2022-12-31
Property, Plant & Equipment
4,531,442 GBP2022-12-31
4,106,156 GBP2021-12-31
Fixed Assets
4,548,582 GBP2022-12-31
4,106,156 GBP2021-12-31
Total Inventories
14,059,386 GBP2022-12-31
5,186,415 GBP2021-12-31
Debtors
Current
10,359,789 GBP2022-12-31
9,035,473 GBP2021-12-31
Cash at bank and in hand
2,239,951 GBP2022-12-31
8,183,516 GBP2021-12-31
Current Assets
26,659,126 GBP2022-12-31
22,405,404 GBP2021-12-31
Net Current Assets/Liabilities
13,737,599 GBP2022-12-31
10,185,597 GBP2021-12-31
Total Assets Less Current Liabilities
18,286,181 GBP2022-12-31
14,291,753 GBP2021-12-31
Net Assets/Liabilities
17,069,021 GBP2022-12-31
12,647,001 GBP2021-12-31
Equity
Called up share capital
1,000 GBP2022-12-31
1,000 GBP2021-12-31
1,000 GBP2020-12-31
Retained earnings (accumulated losses)
17,068,021 GBP2022-12-31
12,646,001 GBP2021-12-31
6,707,395 GBP2020-12-31
Equity
17,069,021 GBP2022-12-31
12,647,001 GBP2021-12-31
6,708,395 GBP2020-12-31
Profit/Loss
Retained earnings (accumulated losses)
4,641,020 GBP2022-01-01 ~ 2022-12-31
6,268,606 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-219,000 GBP2022-01-01 ~ 2022-12-31
-330,000 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
-219,000 GBP2022-01-01 ~ 2022-12-31
-330,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
502,717 GBP2022-01-01 ~ 2022-12-31
509,640 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
3,853,037 GBP2022-01-01 ~ 2022-12-31
3,765,311 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
392,295 GBP2022-01-01 ~ 2022-12-31
335,034 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
4,397,744 GBP2022-01-01 ~ 2022-12-31
4,237,471 GBP2021-01-01 ~ 2021-12-31
Average number of employees in administration and support functions
292022-01-01 ~ 2022-12-31
242021-01-01 ~ 2021-12-31
Average Number of Employees
1282022-01-01 ~ 2022-12-31
1302021-01-01 ~ 2021-12-31
Director Remuneration
180,000 GBP2022-01-01 ~ 2022-12-31
178,360 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
24,000 GBP2022-01-01 ~ 2022-12-31
21,000 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
140,238 GBP2022-01-01 ~ 2022-12-31
101,900 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
1,085,055 GBP2022-01-01 ~ 2022-12-31
1,469,991 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
345,234 GBP2022-12-31
230,300 GBP2021-12-31
Deferred Tax Liabilities
345,234 GBP2022-12-31
230,300 GBP2021-12-31
Intangible Assets - Gross Cost
Goodwill
300,000 GBP2022-12-31
300,000 GBP2021-12-31
Intangible Assets - Gross Cost
317,140 GBP2022-12-31
300,000 GBP2021-12-31
Development expenditure
17,140 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
300,000 GBP2022-12-31
300,000 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
300,000 GBP2022-12-31
300,000 GBP2021-12-31
Intangible Assets
Development expenditure
17,140 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
3,109,273 GBP2022-12-31
3,098,323 GBP2021-12-31
Motor vehicles
591,001 GBP2022-12-31
497,063 GBP2021-12-31
Other
5,050,016 GBP2022-12-31
4,332,148 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
8,783,530 GBP2022-12-31
7,927,534 GBP2021-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-61,745 GBP2022-01-01 ~ 2022-12-31
Other
-23,121 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Disposals
-84,866 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Tools/Equipment for furniture and fittings
33,240 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
303,492 GBP2022-12-31
265,010 GBP2021-12-31
Motor vehicles
440,836 GBP2022-12-31
368,575 GBP2021-12-31
Other
3,507,760 GBP2022-12-31
3,187,793 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,252,088 GBP2022-12-31
3,821,378 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
38,482 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
124,931 GBP2022-01-01 ~ 2022-12-31
Other
339,304 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
502,717 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-52,670 GBP2022-01-01 ~ 2022-12-31
Other
-19,337 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-72,007 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Land and buildings
2,805,781 GBP2022-12-31
2,833,313 GBP2021-12-31
Tools/Equipment for furniture and fittings
33,240 GBP2022-12-31
Motor vehicles
150,165 GBP2022-12-31
128,488 GBP2021-12-31
Other
1,542,256 GBP2022-12-31
1,144,355 GBP2021-12-31
Raw materials and consumables
13,937,761 GBP2022-12-31
5,108,826 GBP2021-12-31
Value of work in progress
121,625 GBP2022-12-31
Finished Goods/Goods for Resale
77,589 GBP2021-12-31
Trade Debtors/Trade Receivables
8,450,859 GBP2022-12-31
6,906,172 GBP2021-12-31
Amounts Owed By Related Parties
341,648 GBP2022-12-31
298,327 GBP2021-12-31
Other Debtors
184,855 GBP2022-12-31
167,047 GBP2021-12-31
Prepayments
51,024 GBP2022-12-31
320,338 GBP2021-12-31
Total Borrowings
Current, Amounts falling due within one year
459,369 GBP2022-12-31
586,937 GBP2021-12-31
Trade Creditors/Trade Payables
10,784,180 GBP2022-12-31
6,643,486 GBP2021-12-31
Amounts Owed to Related Parties
156,971 GBP2022-12-31
Taxation/Social Security Payable
487,498 GBP2022-12-31
381,958 GBP2021-12-31
Other Creditors
383,826 GBP2022-12-31
Bank Borrowings
Non-current
750,000 GBP2022-12-31
1,256,407 GBP2021-12-31
Total Borrowings
Non-current
813,355 GBP2022-12-31
1,414,452 GBP2021-12-31
Bank Borrowings
Current
364,676 GBP2022-12-31
415,622 GBP2021-12-31
Total Borrowings
Current
459,369 GBP2022-12-31
586,937 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
94,586 GBP2022-12-31
171,315 GBP2021-12-31
Minimum gross finance lease payments owing
157,941 GBP2022-12-31
329,675 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
158,733 GBP2022-12-31
206,761 GBP2021-12-31
Between two and five year
286,967 GBP2022-12-31
422,713 GBP2021-12-31
More than five year
22,987 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
445,700 GBP2022-12-31
652,461 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
345,234 GBP2022-12-31
230,300 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
1,000 shares2022-12-31
1,000 shares2021-12-31
Dividend per share (interim)
219.002022-01-01 ~ 2022-12-31
330.002021-01-01 ~ 2021-12-31