(expand)Total Inventories
2,344,360 GBP2021-12-31
2,753,606 GBP2020-12-31
Debtors
7,359,984 GBP2021-12-31
2,592,931 GBP2020-12-31
Cash at bank and in hand
1,525,167 GBP2021-12-31
1,500,716 GBP2020-12-31
Current Assets
11,229,511 GBP2021-12-31
6,847,253 GBP2020-12-31
Creditors
Current
12,045,473 GBP2021-12-31
7,579,952 GBP2020-12-31
Net Current Assets/Liabilities
-815,962 GBP2021-12-31
-732,699 GBP2020-12-31
Total Assets Less Current Liabilities
6,489,404 GBP2021-12-31
6,564,139 GBP2020-12-31
Net Assets/Liabilities
3,146,505 GBP2021-12-31
2,823,966 GBP2020-12-31
Equity
Called up share capital
2,087 GBP2021-12-31
2,087 GBP2020-12-31
2,087 GBP2019-12-31
Share premium
380,047 GBP2021-12-31
380,047 GBP2020-12-31
380,047 GBP2019-12-31
Retained earnings (accumulated losses)
2,764,371 GBP2021-12-31
2,441,832 GBP2020-12-31
2,442,058 GBP2019-12-31
Equity
3,146,505 GBP2021-12-31
2,823,966 GBP2020-12-31
2,888,359 GBP2019-12-31
Revaluation reserve
64,167 GBP2019-12-31
Dividends Paid
Retained earnings (accumulated losses)
-471,500 GBP2021-01-01 ~ 2021-12-31
-470,000 GBP2020-01-01 ~ 2020-12-31
Dividends Paid
-471,500 GBP2021-01-01 ~ 2021-12-31
-470,000 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
794,039 GBP2021-01-01 ~ 2021-12-31
469,774 GBP2020-01-01 ~ 2020-12-31
Wages/Salaries
2,726,929 GBP2021-01-01 ~ 2021-12-31
2,748,616 GBP2020-01-01 ~ 2020-12-31
Social Security Costs
214,269 GBP2021-01-01 ~ 2021-12-31
197,750 GBP2020-01-01 ~ 2020-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
51,812 GBP2021-01-01 ~ 2021-12-31
47,360 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
2,993,010 GBP2021-01-01 ~ 2021-12-31
2,993,726 GBP2020-01-01 ~ 2020-12-31
Average Number of Employees
1762021-01-01 ~ 2021-12-31
1622020-01-01 ~ 2020-12-31
Director Remuneration
58,899 GBP2021-01-01 ~ 2021-12-31
93,070 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
721,579 GBP2021-01-01 ~ 2021-12-31
554,303 GBP2020-01-01 ~ 2020-12-31
Audit Fees/Expenses
12,950 GBP2021-01-01 ~ 2021-12-31
12,850 GBP2020-01-01 ~ 2020-12-31
Current Tax for the Period
233,814 GBP2021-01-01 ~ 2021-12-31
23,894 GBP2020-01-01 ~ 2020-12-31
Tax Expense/Credit at Applicable Tax Rate
194,682 GBP2021-01-01 ~ 2021-12-31
104,553 GBP2020-01-01 ~ 2020-12-31
Dividends Paid on Shares
471,500 GBP2021-01-01 ~ 2021-12-31
470,000 GBP2020-01-01 ~ 2020-12-31
Intangible Assets - Gross Cost
Net goodwill
2,600,000 GBP2021-12-31
2,850,000 GBP2020-12-31
Intangible assets - Disposals
Net goodwill
-250,000 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
2,050,000 GBP2021-12-31
1,852,500 GBP2020-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
197,500 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
Net goodwill
550,000 GBP2021-12-31
997,500 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
584,952 GBP2021-12-31
584,952 GBP2020-12-31
Plant and equipment
7,576,435 GBP2021-12-31
7,358,768 GBP2020-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-227,321 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
376,511 GBP2021-12-31
318,016 GBP2020-12-31
Plant and equipment
3,982,089 GBP2021-12-31
3,500,951 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
58,495 GBP2021-01-01 ~ 2021-12-31
Plant and equipment
594,127 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-112,989 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Land and buildings
208,441 GBP2021-12-31
266,936 GBP2020-12-31
Plant and equipment
3,594,346 GBP2021-12-31
3,857,817 GBP2020-12-31
Land and buildings, Long leasehold
1,892,392 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
342,558 GBP2021-12-31
354,883 GBP2020-12-31
Motor vehicles
167,697 GBP2021-12-31
167,697 GBP2020-12-31
Computers
194,298 GBP2021-12-31
195,690 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
11,978,542 GBP2021-12-31
10,846,278 GBP2020-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-24,101 GBP2021-01-01 ~ 2021-12-31
Computers
-13,213 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Disposals
-264,635 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
168,858 GBP2021-12-31
154,774 GBP2020-12-31
Motor vehicles
133,885 GBP2021-12-31
122,615 GBP2020-12-31
Computers
162,915 GBP2021-12-31
158,688 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,223,176 GBP2021-12-31
4,546,940 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
31,209 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
11,270 GBP2021-01-01 ~ 2021-12-31
Computers
16,780 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
818,903 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-17,125 GBP2021-01-01 ~ 2021-12-31
Computers
-12,553 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-142,667 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Furniture and fittings
173,700 GBP2021-12-31
200,109 GBP2020-12-31
Motor vehicles
33,812 GBP2021-12-31
45,082 GBP2020-12-31
Computers
31,383 GBP2021-12-31
37,002 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
2,446,016 GBP2020-12-31
Under hire purchased contracts or finance leases, Plant and equipment
870,993 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
995,909 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Plant and equipment
97,324 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
319,492 GBP2021-12-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Plant and equipment
551,501 GBP2021-12-31
1,450,107 GBP2020-12-31
Raw Materials
1,520,644 GBP2021-12-31
1,598,720 GBP2020-12-31
Finished Goods
823,716 GBP2021-12-31
1,154,886 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
5,705,422 GBP2021-12-31
2,136,270 GBP2020-12-31
Other Debtors
Current
84,261 GBP2021-12-31
124,646 GBP2020-12-31
Prepayments
Current
1,477,959 GBP2021-12-31
322,546 GBP2020-12-31
Debtors
Current, Amounts falling due within one year
7,359,984 GBP2021-12-31
2,592,931 GBP2020-12-31
Bank Borrowings/Overdrafts
Current
567,095 GBP2021-12-31
2,151,814 GBP2020-12-31
Other Remaining Borrowings
Current
3,711,398 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Current
136,373 GBP2021-12-31
252,443 GBP2020-12-31
Trade Creditors/Trade Payables
Current
5,362,109 GBP2021-12-31
2,875,364 GBP2020-12-31
Corporation Tax Payable
Current
259,252 GBP2021-12-31
28,596 GBP2020-12-31
Other Taxation & Social Security Payable
Current
59,226 GBP2021-12-31
42,397 GBP2020-12-31
Accrued Liabilities
Current
662,549 GBP2021-12-31
485,845 GBP2020-12-31
Bank Borrowings/Overdrafts
Non-current
2,563,263 GBP2021-12-31
3,060,953 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Non-current
117,342 GBP2021-12-31
253,715 GBP2020-12-31
Bank Borrowings
Current, Amounts falling due within one year
567,095 GBP2021-12-31
2,151,814 GBP2020-12-31
Total Borrowings
Current, Amounts falling due within one year
4,278,493 GBP2021-12-31
2,151,814 GBP2020-12-31
Bank Borrowings
Non-current, Between one and two years
568,520 GBP2021-12-31
Between two and five year, Non-current
1,422,291 GBP2021-12-31
1,720,611 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
117,342 GBP2021-12-31
253,715 GBP2020-12-31
hire purchase agreements
253,715 GBP2021-12-31
506,158 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
11,450 GBP2021-12-31
14,500 GBP2020-12-31
Bank Borrowings
Secured
3,130,358 GBP2021-12-31
5,212,767 GBP2020-12-31
Total Borrowings
Secured
3,384,073 GBP2021-12-31
5,718,925 GBP2020-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
422,294 GBP2021-12-31
425,505 GBP2020-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
422,294 GBP2021-12-31
425,505 GBP2020-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2021-12-31
Class 2 ordinary share
9,865 shares2021-12-31
Class 3 ordinary share
1,000 shares2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
794,039 GBP2021-01-01 ~ 2021-12-31