THE ORIGINAL DOOR COMPANY LTD. - 2012-02-28
Average Number of Employees
582022-01-01 ~ 2022-12-31
492021-01-01 ~ 2021-12-31
Turnover/Revenue
11,215,367 GBP2022-01-01 ~ 2022-12-31
10,032,642 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-5,786,845 GBP2022-01-01 ~ 2022-12-31
-5,175,294 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
5,428,522 GBP2022-01-01 ~ 2022-12-31
4,857,348 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-4,308,226 GBP2022-01-01 ~ 2022-12-31
-3,116,120 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
1,120,296 GBP2022-01-01 ~ 2022-12-31
1,758,416 GBP2021-01-01 ~ 2021-12-31
Interest Payable/Similar Charges (Finance Costs)
-27,109 GBP2022-01-01 ~ 2022-12-31
-7,234 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
1,093,187 GBP2022-01-01 ~ 2022-12-31
1,751,182 GBP2021-01-01 ~ 2021-12-31
Equity
Retained earnings (accumulated losses)
2,904,947 GBP2022-12-31
2,440,482 GBP2021-12-31
1,456,774 GBP2021-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,057,095 GBP2022-01-01 ~ 2022-12-31
1,483,708 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-592,630 GBP2022-01-01 ~ 2022-12-31
-500,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
979,014 GBP2022-12-31
622,695 GBP2021-12-31
Fixed Assets
979,014 GBP2022-12-31
622,695 GBP2021-12-31
Total Inventories
747,156 GBP2022-12-31
474,104 GBP2021-12-31
Debtors
Current
3,245,227 GBP2022-12-31
2,872,989 GBP2021-12-31
Cash at bank and in hand
704,737 GBP2022-12-31
1,153,252 GBP2021-12-31
Current Assets
4,697,120 GBP2022-12-31
4,500,345 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-2,025,476 GBP2022-12-31
-2,237,789 GBP2021-12-31
Net Current Assets/Liabilities
2,671,644 GBP2022-12-31
2,262,556 GBP2021-12-31
Total Assets Less Current Liabilities
3,650,658 GBP2022-12-31
2,885,251 GBP2021-12-31
Creditors
Non-current, Amounts falling due after one year
-623,591 GBP2022-12-31
-397,033 GBP2021-12-31
Net Assets/Liabilities
2,905,347 GBP2022-12-31
2,440,882 GBP2021-12-31
Equity
Called up share capital
400 GBP2022-12-31
400 GBP2021-12-31
Equity
2,905,347 GBP2022-12-31
2,440,882 GBP2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
74,384 GBP2022-01-01 ~ 2022-12-31
9,356 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
207,706 GBP2022-01-01 ~ 2022-12-31
332,725 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,427,835 GBP2022-12-31
929,958 GBP2021-12-31
Furniture and fittings
174,548 GBP2022-12-31
174,548 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
1,862,291 GBP2022-12-31
1,364,414 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
521,987 GBP2021-12-31
Furniture and fittings
166,824 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
741,719 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
134,058 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings, Owned/Freehold
2,304 GBP2022-01-01 ~ 2022-12-31
Owned/Freehold
141,558 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
656,045 GBP2022-12-31
Furniture and fittings
169,128 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
883,277 GBP2022-12-31
Property, Plant & Equipment
Plant and equipment
771,790 GBP2022-12-31
407,971 GBP2021-12-31
Furniture and fittings
5,420 GBP2022-12-31
7,724 GBP2021-12-31
Value of work in progress
747,156 GBP2022-12-31
474,104 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
3,062,271 GBP2022-12-31
2,671,148 GBP2021-12-31
Other Debtors
Current
60,924 GBP2022-12-31
1,182 GBP2021-12-31
Prepayments/Accrued Income
Current
122,032 GBP2022-12-31
200,659 GBP2021-12-31
Bank Overdrafts
Current
2,780 GBP2022-12-31
1,972 GBP2021-12-31
Trade Creditors/Trade Payables
Current
985,064 GBP2022-12-31
918,402 GBP2021-12-31
Corporation Tax Payable
Current
109,921 GBP2022-12-31
321,556 GBP2021-12-31
Taxation/Social Security Payable
Current
75,754 GBP2022-12-31
186,227 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Current
92,023 GBP2022-12-31
36,756 GBP2021-12-31
Other Creditors
Current
34,745 GBP2022-12-31
16,626 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
725,189 GBP2022-12-31
756,250 GBP2021-12-31
Creditors
Current
2,025,476 GBP2022-12-31
2,237,789 GBP2021-12-31
Bank Borrowings
Non-current
240,487 GBP2022-12-31
323,625 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Non-current
383,104 GBP2022-12-31
73,408 GBP2021-12-31
Creditors
Non-current
623,591 GBP2022-12-31
397,033 GBP2021-12-31
Net Deferred Tax Liability/Asset
-121,720 GBP2022-12-31
-47,336 GBP2021-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-74,384 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-121,720 GBP2022-12-31
-47,336 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
400 shares2022-12-31
Par Value of Share
Class 1 ordinary share
12022-01-01 ~ 2022-12-31