Par Value of Share
Class 1 ordinary share
12022-01-01 ~ 2022-12-31
Property, Plant & Equipment
2,522,514 GBP2022-12-31
2,425,603 GBP2021-12-31
Total Inventories
712,356 GBP2022-12-31
830,878 GBP2021-12-31
Debtors
2,919,151 GBP2022-12-31
2,936,875 GBP2021-12-31
Cash at bank and in hand
77,503 GBP2022-12-31
240,256 GBP2021-12-31
Current Assets
3,709,010 GBP2022-12-31
4,008,009 GBP2021-12-31
Creditors
Current
1,914,214 GBP2022-12-31
2,152,353 GBP2021-12-31
Net Current Assets/Liabilities
1,794,796 GBP2022-12-31
1,855,656 GBP2021-12-31
Total Assets Less Current Liabilities
4,317,310 GBP2022-12-31
4,281,259 GBP2021-12-31
Net Assets/Liabilities
3,184,884 GBP2022-12-31
2,823,849 GBP2021-12-31
Equity
Called up share capital
100 GBP2022-12-31
100 GBP2021-12-31
Share premium
49,900 GBP2022-12-31
49,900 GBP2021-12-31
Retained earnings (accumulated losses)
3,134,884 GBP2022-12-31
2,773,849 GBP2021-12-31
Equity
3,184,884 GBP2022-12-31
2,823,849 GBP2021-12-31
Average Number of Employees
862022-01-01 ~ 2022-12-31
802021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
73,021 GBP2022-12-31
73,021 GBP2021-12-31
Plant and equipment
4,242,033 GBP2022-12-31
3,956,611 GBP2021-12-31
Furniture and fittings
438,468 GBP2022-12-31
433,651 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
68,249 GBP2022-12-31
60,693 GBP2021-12-31
Plant and equipment
2,095,541 GBP2022-12-31
1,859,052 GBP2021-12-31
Furniture and fittings
291,314 GBP2022-12-31
264,428 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
7,556 GBP2022-01-01 ~ 2022-12-31
Plant and equipment
236,489 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
26,886 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Improvements to leasehold property
4,772 GBP2022-12-31
12,328 GBP2021-12-31
Plant and equipment
2,146,492 GBP2022-12-31
2,097,559 GBP2021-12-31
Furniture and fittings
147,154 GBP2022-12-31
169,223 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
237,478 GBP2022-12-31
135,105 GBP2021-12-31
Computers
246,148 GBP2022-12-31
239,074 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
5,237,148 GBP2022-12-31
4,837,462 GBP2021-12-31
Property, Plant & Equipment - Disposals
Computers
-27,054 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Disposals
-27,054 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
61,654 GBP2022-12-31
29,546 GBP2021-12-31
Computers
197,876 GBP2022-12-31
198,140 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,714,634 GBP2022-12-31
2,411,859 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
32,108 GBP2022-01-01 ~ 2022-12-31
Computers
26,790 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
329,829 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Computers
-27,054 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-27,054 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Motor vehicles
175,824 GBP2022-12-31
105,559 GBP2021-12-31
Computers
48,272 GBP2022-12-31
40,934 GBP2021-12-31
Merchandise
712,356 GBP2022-12-31
830,878 GBP2021-12-31
Trade Debtors/Trade Receivables
Amounts falling due within one year, Current
1,799,130 GBP2022-12-31
Current, Amounts falling due within one year
1,628,234 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
385,340 GBP2022-12-31
385,140 GBP2021-12-31
Other Debtors
Amounts falling due within one year, Current
734,681 GBP2022-12-31
Current, Amounts falling due within one year
923,501 GBP2021-12-31
Debtors
Amounts falling due within one year, Current
2,919,151 GBP2022-12-31
Current, Amounts falling due within one year
2,936,875 GBP2021-12-31
Bank Borrowings/Overdrafts
Current
308,711 GBP2022-12-31
304,975 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Current
98,465 GBP2022-12-31
87,206 GBP2021-12-31
Trade Creditors/Trade Payables
Current
1,075,062 GBP2022-12-31
1,027,684 GBP2021-12-31
Other Taxation & Social Security Payable
Current
69,346 GBP2022-12-31
119,483 GBP2021-12-31
Other Creditors
Current
362,630 GBP2022-12-31
613,005 GBP2021-12-31
Bank Borrowings/Overdrafts
Non-current
688,017 GBP2022-12-31
984,571 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Non-current
187,912 GBP2022-12-31
216,342 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
256,497 GBP2022-12-31
256,497 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2022-12-31