Average Number of Employees
902022-01-01 ~ 2022-12-31
652021-01-01 ~ 2021-12-31
Turnover/Revenue
2,856,558 GBP2022-01-01 ~ 2022-12-31
3,020,563 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-351,873 GBP2022-01-01 ~ 2022-12-31
-443,996 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
2,504,685 GBP2022-01-01 ~ 2022-12-31
2,576,567 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-2,509,929 GBP2022-01-01 ~ 2022-12-31
-2,334,057 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
-5,244 GBP2022-01-01 ~ 2022-12-31
542,744 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
-5,244 GBP2022-01-01 ~ 2022-12-31
466,979 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
-55,769 GBP2022-01-01 ~ 2022-12-31
440,085 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
-55,769 GBP2022-01-01 ~ 2022-12-31
440,085 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
1,588,252 GBP2022-12-31
1,482,180 GBP2021-12-31
Fixed Assets
1,588,252 GBP2022-12-31
1,482,180 GBP2021-12-31
Total Inventories
294,736 GBP2022-12-31
422,229 GBP2021-12-31
Debtors
Current
931,606 GBP2022-12-31
716,635 GBP2021-12-31
Cash at bank and in hand
39,504 GBP2022-12-31
415,609 GBP2021-12-31
Current Assets
1,265,846 GBP2022-12-31
1,554,473 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-2,678,964 GBP2022-12-31
-2,856,275 GBP2021-12-31
Net Current Assets/Liabilities
-1,413,118 GBP2022-12-31
-1,301,802 GBP2021-12-31
Total Assets Less Current Liabilities
175,134 GBP2022-12-31
180,378 GBP2021-12-31
Net Assets/Liabilities
56,762 GBP2022-12-31
112,531 GBP2021-12-31
Equity
Called up share capital
1 GBP2022-12-31
1 GBP2021-12-31
1 GBP2021-01-01
Retained earnings (accumulated losses)
56,761 GBP2022-12-31
112,530 GBP2021-12-31
-327,555 GBP2021-01-01
Equity
56,762 GBP2022-12-31
112,531 GBP2021-12-31
-327,554 GBP2021-01-01
Profit/Loss
Retained earnings (accumulated losses)
-55,769 GBP2022-01-01 ~ 2022-12-31
440,085 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-55,769 GBP2022-01-01 ~ 2022-12-31
440,085 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
332022-01-01 ~ 2022-12-31
Motor vehicles
332022-01-01 ~ 2022-12-31
Furniture and fittings
332022-01-01 ~ 2022-12-31
Office equipment
332022-01-01 ~ 2022-12-31
Wages/Salaries
1,426,221 GBP2022-01-01 ~ 2022-12-31
1,068,025 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
101,930 GBP2022-01-01 ~ 2022-12-31
71,767 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
1,553,541 GBP2022-01-01 ~ 2022-12-31
1,157,922 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
50,525 GBP2022-01-01 ~ 2022-12-31
5,389 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
-996 GBP2022-01-01 ~ 2022-12-31
88,726 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Buildings
3,709,149 GBP2022-12-31
3,458,952 GBP2021-12-31
Plant and equipment
129,854 GBP2022-12-31
129,854 GBP2021-12-31
Motor vehicles
33,894 GBP2022-12-31
33,894 GBP2021-12-31
Furniture and fittings
661,228 GBP2022-12-31
618,821 GBP2021-12-31
Computers
88,366 GBP2022-12-31
88,366 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
4,622,491 GBP2022-12-31
4,329,887 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
77,856 GBP2021-12-31
Motor vehicles
24,980 GBP2021-12-31
Furniture and fittings
569,591 GBP2021-12-31
Computers
71,448 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,847,707 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
4,507 GBP2022-01-01 ~ 2022-12-31
Motor vehicles, Owned/Freehold
4,729 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings, Owned/Freehold
28,917 GBP2022-01-01 ~ 2022-12-31
Computers, Owned/Freehold
6,377 GBP2022-01-01 ~ 2022-12-31
Owned/Freehold
186,532 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
82,363 GBP2022-12-31
Motor vehicles
29,709 GBP2022-12-31
Furniture and fittings
598,508 GBP2022-12-31
Computers
77,825 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,034,239 GBP2022-12-31
Property, Plant & Equipment
Buildings
1,463,315 GBP2022-12-31
1,355,120 GBP2021-12-31
Plant and equipment
47,491 GBP2022-12-31
51,998 GBP2021-12-31
Motor vehicles
4,185 GBP2022-12-31
8,914 GBP2021-12-31
Furniture and fittings
62,720 GBP2022-12-31
49,230 GBP2021-12-31
Computers
10,541 GBP2022-12-31
16,918 GBP2021-12-31
Finished Goods/Goods for Resale
294,736 GBP2022-12-31
422,229 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
50,257 GBP2022-12-31
29,220 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
550,391 GBP2022-12-31
498,614 GBP2021-12-31
Other Debtors
Current
27,062 GBP2022-12-31
64,303 GBP2021-12-31
Prepayments/Accrued Income
Current
97,962 GBP2022-12-31
80,204 GBP2021-12-31
Cash and Cash Equivalents
39,504 GBP2022-12-31
415,609 GBP2021-12-31
Trade Creditors/Trade Payables
Current
211,096 GBP2022-12-31
72,428 GBP2021-12-31
Amounts owed to group undertakings
Current
195,285 GBP2022-12-31
284,529 GBP2021-12-31
Corporation Tax Payable
Current
21,506 GBP2021-12-31
Taxation/Social Security Payable
Current
52,921 GBP2022-12-31
33,849 GBP2021-12-31
Other Creditors
Current
21,677 GBP2022-12-31
49,979 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
149,248 GBP2022-12-31
93,749 GBP2021-12-31
Creditors
Current
2,678,964 GBP2022-12-31
2,856,275 GBP2021-12-31
Net Deferred Tax Liability/Asset
-118,372 GBP2022-12-31
-67,847 GBP2021-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-50,525 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-118,904 GBP2022-12-31
-67,847 GBP2021-12-31
Deferred Tax Liabilities
-118,372 GBP2022-12-31
-67,847 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2022-12-31
1 shares2021-12-31
Par Value of Share
Class 1 ordinary share
1.002022-01-01 ~ 2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
92,333 GBP2022-12-31
110,800 GBP2021-12-31
Between one and five year
92,333 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
92,333 GBP2022-12-31
203,133 GBP2021-12-31