Average Number of Employees
02022-01-01 ~ 2022-12-31
02021-01-01 ~ 2021-12-31
Turnover/Revenue
26,491,000 GBP2022-01-01 ~ 2022-12-31
29,628,000 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-18,566,000 GBP2022-01-01 ~ 2022-12-31
-20,567,000 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
7,925,000 GBP2022-01-01 ~ 2022-12-31
9,061,000 GBP2021-01-01 ~ 2021-12-31
Distribution Costs
-4,665,000 GBP2022-01-01 ~ 2022-12-31
-4,944,000 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-1,058,000 GBP2022-01-01 ~ 2022-12-31
-806,000 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
2,204,000 GBP2022-01-01 ~ 2022-12-31
3,323,000 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
2,282,000 GBP2022-01-01 ~ 2022-12-31
3,219,000 GBP2021-01-01 ~ 2021-12-31
Equity
Retained earnings (accumulated losses)
10,956,000 GBP2022-12-31
9,141,000 GBP2021-12-31
6,512,000 GBP2021-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,815,000 GBP2022-01-01 ~ 2022-12-31
2,629,000 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
1,770,000 GBP2022-12-31
2,059,000 GBP2021-12-31
Property, Plant & Equipment
239,000 GBP2022-12-31
329,000 GBP2021-12-31
Fixed Assets
2,009,000 GBP2022-12-31
2,388,000 GBP2021-12-31
Total Inventories
8,351,000 GBP2022-12-31
6,838,000 GBP2021-12-31
Debtors
Current
35,257,000 GBP2022-12-31
34,937,000 GBP2021-12-31
Cash at bank and in hand
114,000 GBP2022-12-31
358,000 GBP2021-12-31
Current Assets
43,722,000 GBP2022-12-31
42,133,000 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-24,207,000 GBP2022-12-31
-24,812,000 GBP2021-12-31
Net Current Assets/Liabilities
19,515,000 GBP2022-12-31
17,321,000 GBP2021-12-31
Total Assets Less Current Liabilities
21,524,000 GBP2022-12-31
19,709,000 GBP2021-12-31
Creditors
Non-current, Amounts falling due after one year
-10,568,000 GBP2022-12-31
-10,568,000 GBP2021-12-31
Net Assets/Liabilities
10,956,000 GBP2022-12-31
9,141,000 GBP2021-12-31
Equity
10,956,000 GBP2022-12-31
9,141,000 GBP2021-12-31
Wages/Salaries
1,834,000 GBP2022-01-01 ~ 2022-12-31
1,671,000 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
210,000 GBP2022-01-01 ~ 2022-12-31
193,000 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
2,125,000 GBP2022-01-01 ~ 2022-12-31
1,937,000 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
433,000 GBP2022-01-01 ~ 2022-12-31
612,000 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Goodwill
5,776,000 GBP2022-12-31
5,776,000 GBP2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
4,006,000 GBP2022-12-31
3,717,000 GBP2021-12-31
Intangible Assets
Goodwill
1,770,000 GBP2022-12-31
2,059,000 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
11,000 GBP2022-12-31
11,000 GBP2021-12-31
Furniture and fittings
852,000 GBP2022-12-31
902,000 GBP2021-12-31
Other
37,000 GBP2022-12-31
174,000 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
938,000 GBP2022-12-31
1,087,000 GBP2021-12-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-207,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals
-207,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
758,000 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
758,000 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
2,000 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings, Owned/Freehold
131,000 GBP2022-01-01 ~ 2022-12-31
Owned/Freehold
148,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-207,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-207,000 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,000 GBP2022-12-31
Furniture and fittings
682,000 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
699,000 GBP2022-12-31
Property, Plant & Equipment
Plant and equipment
9,000 GBP2022-12-31
11,000 GBP2021-12-31
Furniture and fittings
170,000 GBP2022-12-31
144,000 GBP2021-12-31
Other
37,000 GBP2022-12-31
174,000 GBP2021-12-31
Value of work in progress
8,351,000 GBP2022-12-31
6,838,000 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
847,000 GBP2022-12-31
1,420,000 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
33,354,000 GBP2022-12-31
32,625,000 GBP2021-12-31
Other Debtors
Current
183,000 GBP2022-12-31
535,000 GBP2021-12-31
Prepayments/Accrued Income
Current
873,000 GBP2022-12-31
357,000 GBP2021-12-31
Other Remaining Borrowings
Current
4,315,000 GBP2022-12-31
2,240,000 GBP2021-12-31
Trade Creditors/Trade Payables
Current
295,000 GBP2022-12-31
785,000 GBP2021-12-31
Amounts owed to group undertakings
Current
18,074,000 GBP2022-12-31
20,538,000 GBP2021-12-31
Corporation Tax Payable
Current
190,000 GBP2022-12-31
63,000 GBP2021-12-31
Taxation/Social Security Payable
Current
700,000 GBP2022-12-31
709,000 GBP2021-12-31
Other Creditors
Current
143,000 GBP2022-12-31
188,000 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
490,000 GBP2022-12-31
289,000 GBP2021-12-31
Creditors
Current
24,207,000 GBP2022-12-31
24,812,000 GBP2021-12-31
Amounts owed to group undertakings
Non-current
10,568,000 GBP2022-12-31
10,568,000 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
0 shares2022-12-31
0 shares2021-12-31
Par Value of Share
Class 1 ordinary share
02022-01-01 ~ 2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
47,000 GBP2022-12-31
29,000 GBP2021-12-31
Between one and five year
167,000 GBP2022-12-31
10,000 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
214,000 GBP2022-12-31
39,000 GBP2021-12-31