Turnover/Revenue
15,002,544 GBP2021-01-01 ~ 2022-04-30
10,363,082 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
-12,721,711 GBP2021-01-01 ~ 2022-04-30
-8,563,831 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
2,280,833 GBP2021-01-01 ~ 2022-04-30
1,799,251 GBP2020-01-01 ~ 2020-12-31
Distribution Costs
-356,071 GBP2021-01-01 ~ 2022-04-30
-327,961 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
-3,533,848 GBP2021-01-01 ~ 2022-04-30
-2,387,778 GBP2020-01-01 ~ 2020-12-31
Operating Profit/Loss
-1,452,354 GBP2021-01-01 ~ 2022-04-30
185,215 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
-1,643,881 GBP2021-01-01 ~ 2022-04-30
61,004 GBP2020-01-01 ~ 2020-12-31
Profit/Loss
-1,644,529 GBP2021-01-01 ~ 2022-04-30
320,632 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
254,835 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
-1,644,529 GBP2021-01-01 ~ 2022-04-30
575,467 GBP2020-01-01 ~ 2020-12-31
Intangible Assets
Other
8,333 GBP2022-04-30
0 GBP2020-12-31
Property, Plant & Equipment
2,822,974 GBP2022-04-30
2,917,641 GBP2020-12-31
Fixed Assets
2,831,307 GBP2022-04-30
2,917,641 GBP2020-12-31
Total Inventories
2,223,908 GBP2022-04-30
4,495,650 GBP2020-12-31
Debtors
2,403,220 GBP2022-04-30
3,341,616 GBP2020-12-31
Cash at bank and in hand
361,524 GBP2022-04-30
381,023 GBP2020-12-31
Current Assets
4,988,652 GBP2022-04-30
8,218,289 GBP2020-12-31
Creditors
Current, Amounts falling due within one year
-5,015,735 GBP2022-04-30
-6,489,218 GBP2020-12-31
Net Current Assets/Liabilities
-27,083 GBP2022-04-30
1,729,071 GBP2020-12-31
Total Assets Less Current Liabilities
2,804,224 GBP2022-04-30
4,646,712 GBP2020-12-31
Creditors
Non-current, Amounts falling due after one year
-1,126,124 GBP2022-04-30
-1,153,083 GBP2020-12-31
Net Assets/Liabilities
1,678,100 GBP2022-04-30
3,372,629 GBP2020-12-31
Equity
Called up share capital
100 GBP2022-04-30
100 GBP2020-12-31
100 GBP2019-12-31
Revaluation reserve
447,935 GBP2022-04-30
447,935 GBP2020-12-31
193,100 GBP2019-12-31
Retained earnings (accumulated losses)
1,230,065 GBP2022-04-30
2,924,594 GBP2020-12-31
2,641,462 GBP2019-12-31
Equity
1,678,100 GBP2022-04-30
3,372,629 GBP2020-12-31
2,834,662 GBP2019-12-31
Profit/Loss
Retained earnings (accumulated losses)
-1,644,529 GBP2021-01-01 ~ 2022-04-30
320,632 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
320,632 GBP2020-01-01 ~ 2020-12-31
Dividends Paid
Retained earnings (accumulated losses)
-37,500 GBP2020-01-01 ~ 2020-12-31
Dividends Paid
-50,000 GBP2021-01-01 ~ 2022-04-30
Audit Fees/Expenses
12,500 GBP2021-01-01 ~ 2022-04-30
0 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Depreciation Expense
202,635 GBP2021-01-01 ~ 2022-04-30
92,772 GBP2020-01-01 ~ 2020-12-31
Average Number of Employees
422021-01-01 ~ 2022-04-30
512020-01-01 ~ 2020-12-31
Wages/Salaries
1,298,146 GBP2021-01-01 ~ 2022-04-30
1,071,164 GBP2020-01-01 ~ 2020-12-31
Social Security Costs
104,572 GBP2021-01-01 ~ 2022-04-30
75,510 GBP2020-01-01 ~ 2020-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
22,055 GBP2021-01-01 ~ 2022-04-30
0 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
1,424,773 GBP2021-01-01 ~ 2022-04-30
1,146,674 GBP2020-01-01 ~ 2020-12-31
Director Remuneration
16,667 GBP2021-01-01 ~ 2022-04-30
12,984 GBP2020-01-01 ~ 2020-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-120,999 GBP2021-01-01 ~ 2022-04-30
-13,381 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,910,546 GBP2022-04-30
1,906,606 GBP2020-12-31
Plant and equipment
1,413,608 GBP2022-04-30
1,428,706 GBP2020-12-31
Furniture and fittings
76,163 GBP2022-04-30
74,663 GBP2020-12-31
Motor vehicles
60,060 GBP2022-04-30
60,060 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
3,555,829 GBP2022-04-30
3,535,119 GBP2020-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-132,445 GBP2021-01-01 ~ 2022-04-30
Furniture and fittings
0 GBP2021-01-01 ~ 2022-04-30
Motor vehicles
0 GBP2021-01-01 ~ 2022-04-30
Property, Plant & Equipment - Other Disposals
-132,445 GBP2021-01-01 ~ 2022-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
8,954 GBP2022-04-30
3,871 GBP2020-12-31
Plant and equipment
576,019 GBP2022-04-30
506,137 GBP2020-12-31
Furniture and fittings
52,918 GBP2022-04-30
38,567 GBP2020-12-31
Motor vehicles
46,457 GBP2022-04-30
34,442 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
732,855 GBP2022-04-30
617,478 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
5,083 GBP2021-01-01 ~ 2022-04-30
Plant and equipment
157,140 GBP2021-01-01 ~ 2022-04-30
Furniture and fittings
14,351 GBP2021-01-01 ~ 2022-04-30
Motor vehicles
12,015 GBP2021-01-01 ~ 2022-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
202,635 GBP2021-01-01 ~ 2022-04-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-87,258 GBP2021-01-01 ~ 2022-04-30
Furniture and fittings
0 GBP2021-01-01 ~ 2022-04-30
Motor vehicles
0 GBP2021-01-01 ~ 2022-04-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-87,258 GBP2021-01-01 ~ 2022-04-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,901,592 GBP2022-04-30
1,902,735 GBP2020-12-31
Plant and equipment
837,589 GBP2022-04-30
922,569 GBP2020-12-31
Furniture and fittings
23,245 GBP2022-04-30
36,096 GBP2020-12-31
Motor vehicles
13,603 GBP2022-04-30
25,618 GBP2020-12-31
Raw materials and consumables
2,223,908 GBP2022-04-30
4,495,650 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
2,225,455 GBP2022-04-30
2,502,584 GBP2020-12-31
Other Debtors
Current
83,731 GBP2022-04-30
777,608 GBP2020-12-31
Prepayments/Accrued Income
Current
94,034 GBP2022-04-30
61,424 GBP2020-12-31
Debtors
Current, Amounts falling due within one year
2,403,220 GBP2022-04-30
3,341,616 GBP2020-12-31
Bank Borrowings/Overdrafts
Current
3,421,308 GBP2022-04-30
4,034,551 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Current
27,072 GBP2022-04-30
75,803 GBP2020-12-31
Trade Creditors/Trade Payables
Current
528,301 GBP2022-04-30
1,793,010 GBP2020-12-31
Other Taxation & Social Security Payable
Current
944,348 GBP2022-04-30
582,354 GBP2020-12-31
Accrued Liabilities/Deferred Income
Current
94,706 GBP2022-04-30
3,500 GBP2020-12-31
Creditors
Current
5,015,735 GBP2022-04-30
6,489,218 GBP2020-12-31
Bank Borrowings/Overdrafts
Non-current
1,005,565 GBP2022-04-30
924,002 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Non-current
26,465 GBP2022-04-30
46,849 GBP2020-12-31
Creditors
Non-current
1,126,124 GBP2022-04-30
1,153,083 GBP2020-12-31
Bank Borrowings
3,511,802 GBP2022-04-30
3,951,871 GBP2020-12-31
Bank Overdrafts
915,071 GBP2022-04-30
1,006,682 GBP2020-12-31
Total Borrowings
4,426,873 GBP2022-04-30
4,958,553 GBP2020-12-31
Current
3,421,308 GBP2022-04-30
4,034,551 GBP2020-12-31
Non-current
1,005,565 GBP2022-04-30
924,002 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
110,623 GBP2022-04-30
17,389 GBP2020-12-31
Between two and five year
214,975 GBP2022-04-30
35,970 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
325,598 GBP2022-04-30
53,359 GBP2020-12-31