Turnover/Revenue
6,802,520 GBP2021-01-01 ~ 2021-12-31
13,557,034 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
-3,589,130 GBP2021-01-01 ~ 2021-12-31
-5,121,516 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
3,213,390 GBP2021-01-01 ~ 2021-12-31
8,435,518 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
-6,279,625 GBP2021-01-01 ~ 2021-12-31
-6,119,296 GBP2020-01-01 ~ 2020-12-31
Profit/Loss
-2,155,213 GBP2021-01-01 ~ 2021-12-31
1,923,495 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
-2,155,213 GBP2021-01-01 ~ 2021-12-31
1,923,495 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment
7,186,372 GBP2021-12-31
7,617,130 GBP2020-12-31
Total Inventories
1,974,756 GBP2021-12-31
1,683,384 GBP2020-12-31
Debtors
4,492,163 GBP2021-12-31
5,363,247 GBP2020-12-31
Cash at bank and in hand
30,285 GBP2021-12-31
42,629 GBP2020-12-31
Current Assets
6,497,204 GBP2021-12-31
7,089,260 GBP2020-12-31
Creditors
Current, Amounts falling due within one year
-9,027,993 GBP2021-12-31
-6,479,903 GBP2020-12-31
Net Current Assets/Liabilities
-2,530,789 GBP2021-12-31
609,357 GBP2020-12-31
Total Assets Less Current Liabilities
4,655,583 GBP2021-12-31
8,226,487 GBP2020-12-31
Creditors
Non-current, Amounts falling due after one year
-114,824 GBP2021-12-31
-367,874 GBP2020-12-31
Net Assets/Liabilities
4,483,884 GBP2021-12-31
6,939,097 GBP2020-12-31
Equity
Called up share capital
1 GBP2021-12-31
1 GBP2020-12-31
1 GBP2019-12-31
Revaluation reserve
66,559 GBP2021-12-31
133,119 GBP2020-12-31
199,679 GBP2019-12-31
Retained earnings (accumulated losses)
4,417,324 GBP2021-12-31
6,805,977 GBP2020-12-31
4,815,922 GBP2019-12-31
Equity
4,483,884 GBP2021-12-31
6,939,097 GBP2020-12-31
5,015,602 GBP2019-12-31
Profit/Loss
Retained earnings (accumulated losses)
-2,155,213 GBP2021-01-01 ~ 2021-12-31
1,923,495 GBP2020-01-01 ~ 2020-12-31
Dividends Paid
-300,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
913,592 GBP2021-01-01 ~ 2021-12-31
829,299 GBP2020-01-01 ~ 2020-12-31
Average Number of Employees
1062021-01-01 ~ 2021-12-31
1182020-01-01 ~ 2020-12-31
Wages/Salaries
3,761,962 GBP2021-01-01 ~ 2021-12-31
3,882,836 GBP2020-01-01 ~ 2020-12-31
Social Security Costs
361,531 GBP2021-01-01 ~ 2021-12-31
403,773 GBP2020-01-01 ~ 2020-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
109,503 GBP2021-01-01 ~ 2021-12-31
123,728 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
4,232,996 GBP2021-01-01 ~ 2021-12-31
4,410,337 GBP2020-01-01 ~ 2020-12-31
Interest Payable/Similar Charges (Finance Costs)
24,799 GBP2021-01-01 ~ 2021-12-31
36,587 GBP2020-01-01 ~ 2020-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-989,445 GBP2021-01-01 ~ 2021-12-31
-39,386 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
-3,091,963 GBP2021-01-01 ~ 2021-12-31
2,249,357 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
1,931,212 GBP2021-12-31
1,930,866 GBP2020-12-31
Plant and equipment
8,987,742 GBP2021-12-31
8,495,785 GBP2020-12-31
Furniture and fittings
223,506 GBP2021-12-31
212,067 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
11,142,460 GBP2021-12-31
10,638,718 GBP2020-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-4,450 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings
0 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Other Disposals
-4,450 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
1,127,218 GBP2021-12-31
998,709 GBP2020-12-31
Plant and equipment
2,633,979 GBP2021-12-31
1,840,193 GBP2020-12-31
Furniture and fittings
194,891 GBP2021-12-31
182,686 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,956,088 GBP2021-12-31
3,021,588 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
128,509 GBP2021-01-01 ~ 2021-12-31
Plant and equipment
793,786 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings
12,205 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
934,500 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Improvements to leasehold property
803,994 GBP2021-12-31
932,157 GBP2020-12-31
Plant and equipment
6,353,763 GBP2021-12-31
6,655,592 GBP2020-12-31
Furniture and fittings
28,615 GBP2021-12-31
29,381 GBP2020-12-31
Finished Goods/Goods for Resale
1,974,756 GBP2021-12-31
1,683,384 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
1,270,671 GBP2021-12-31
2,150,304 GBP2020-12-31
Amounts Owed by Group Undertakings
Current
2,459,779 GBP2021-12-31
2,324,612 GBP2020-12-31
Other Debtors
Current
537,400 GBP2021-12-31
757,531 GBP2020-12-31
Prepayments/Accrued Income
Current
123,161 GBP2021-12-31
130,800 GBP2020-12-31
Debtors
Current, Amounts falling due within one year
4,391,011 GBP2021-12-31
5,363,247 GBP2020-12-31
Bank Borrowings/Overdrafts
Current
620,607 GBP2021-12-31
922,012 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Current
253,208 GBP2021-12-31
245,355 GBP2020-12-31
Trade Creditors/Trade Payables
Current
889,887 GBP2021-12-31
916,817 GBP2020-12-31
Amounts owed to group undertakings
Current
6,885,214 GBP2021-12-31
3,795,137 GBP2020-12-31
Corporation Tax Payable
Current
0 GBP2021-12-31
63,668 GBP2020-12-31
Other Taxation & Social Security Payable
Current
72,345 GBP2021-12-31
100,974 GBP2020-12-31
Other Creditors
Current
18,123 GBP2021-12-31
62,361 GBP2020-12-31
Accrued Liabilities/Deferred Income
Current
288,609 GBP2021-12-31
373,579 GBP2020-12-31
Creditors
Current
9,027,993 GBP2021-12-31
6,479,903 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Non-current
114,824 GBP2021-12-31
367,874 GBP2020-12-31
Bank Overdrafts
620,607 GBP2021-12-31
922,012 GBP2020-12-31
Total Borrowings
Current
620,607 GBP2021-12-31
922,012 GBP2020-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
253,208 GBP2021-12-31
245,355 GBP2020-12-31
Minimum gross finance lease payments owing
368,032 GBP2021-12-31
613,229 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
270,000 GBP2021-12-31
270,000 GBP2020-12-31
Between two and five year
652,500 GBP2021-12-31
922,500 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
922,500 GBP2021-12-31
1,192,500 GBP2020-12-31