Par Value of Share
Class 1 ordinary share
12021-01-01 ~ 2021-12-31
Turnover/Revenue
10,303,121 GBP2021-01-01 ~ 2021-12-31
10,570,531 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
7,751,438 GBP2021-01-01 ~ 2021-12-31
7,949,238 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
2,551,683 GBP2021-01-01 ~ 2021-12-31
2,621,293 GBP2020-01-01 ~ 2020-12-31
Distribution Costs
584,601 GBP2021-01-01 ~ 2021-12-31
595,061 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
1,712,406 GBP2021-01-01 ~ 2021-12-31
2,799,764 GBP2020-01-01 ~ 2020-12-31
Operating Profit/Loss
503,466 GBP2021-01-01 ~ 2021-12-31
-426,187 GBP2020-01-01 ~ 2020-12-31
Other Interest Receivable/Similar Income (Finance Income)
10,300 GBP2021-01-01 ~ 2021-12-31
1,717 GBP2020-01-01 ~ 2020-12-31
Interest Payable/Similar Charges (Finance Costs)
3,314 GBP2021-01-01 ~ 2021-12-31
10,450 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
510,452 GBP2021-01-01 ~ 2021-12-31
-434,920 GBP2020-01-01 ~ 2020-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-15,987 GBP2021-01-01 ~ 2021-12-31
-47,268 GBP2020-01-01 ~ 2020-12-31
Profit/Loss
526,439 GBP2021-01-01 ~ 2021-12-31
-387,652 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
526,439 GBP2021-01-01 ~ 2021-12-31
-387,652 GBP2020-01-01 ~ 2020-12-31
Intangible Assets
115,949 GBP2021-12-31
189,176 GBP2020-12-31
Property, Plant & Equipment
1,455,280 GBP2021-12-31
1,712,511 GBP2020-12-31
Fixed Assets
1,571,229 GBP2021-12-31
1,901,687 GBP2020-12-31
Total Inventories
962,171 GBP2021-12-31
1,009,565 GBP2020-12-31
Debtors
4,183,581 GBP2021-12-31
3,309,098 GBP2020-12-31
Cash at bank and in hand
539,485 GBP2021-12-31
317,051 GBP2020-12-31
Current Assets
5,685,237 GBP2021-12-31
4,635,714 GBP2020-12-31
Creditors
Current
1,187,424 GBP2021-12-31
978,811 GBP2020-12-31
Net Current Assets/Liabilities
4,497,813 GBP2021-12-31
3,656,903 GBP2020-12-31
Total Assets Less Current Liabilities
6,069,042 GBP2021-12-31
5,558,590 GBP2020-12-31
Net Assets/Liabilities
5,961,550 GBP2021-12-31
5,435,111 GBP2020-12-31
Equity
Called up share capital
5,700,000 GBP2021-12-31
5,700,000 GBP2020-12-31
5,700,000 GBP2019-12-31
Retained earnings (accumulated losses)
261,550 GBP2021-12-31
-264,889 GBP2020-12-31
122,763 GBP2019-12-31
Equity
5,961,550 GBP2021-12-31
5,435,111 GBP2020-12-31
5,822,763 GBP2019-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
526,439 GBP2021-01-01 ~ 2021-12-31
-387,652 GBP2020-01-01 ~ 2020-12-31
Wages/Salaries
1,354,160 GBP2021-01-01 ~ 2021-12-31
1,828,410 GBP2020-01-01 ~ 2020-12-31
Social Security Costs
111,702 GBP2021-01-01 ~ 2021-12-31
145,718 GBP2020-01-01 ~ 2020-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
30,176 GBP2021-01-01 ~ 2021-12-31
39,237 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
1,496,038 GBP2021-01-01 ~ 2021-12-31
2,013,365 GBP2020-01-01 ~ 2020-12-31
Average Number of Employees
732021-01-01 ~ 2021-12-31
1012020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
249,397 GBP2021-01-01 ~ 2021-12-31
376,483 GBP2020-01-01 ~ 2020-12-31
Tax Expense/Credit at Applicable Tax Rate
96,986 GBP2021-01-01 ~ 2021-12-31
-82,635 GBP2020-01-01 ~ 2020-12-31
Intangible Assets - Gross Cost
Net goodwill
732,267 GBP2020-12-31
Patents/Trademarks/Licences/Concessions
8 GBP2020-12-31
Intangible Assets - Gross Cost
732,275 GBP2020-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
616,326 GBP2021-12-31
543,099 GBP2020-12-31
Intangible Assets - Accumulated Amortisation & Impairment
616,326 GBP2021-12-31
543,099 GBP2020-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
73,227 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Increase From Amortisation Charge for Year
73,227 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
Net goodwill
115,941 GBP2021-12-31
189,168 GBP2020-12-31
Patents/Trademarks/Licences/Concessions
8 GBP2021-12-31
8 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
313,007 GBP2021-12-31
313,007 GBP2020-12-31
Plant and equipment
3,035,605 GBP2021-12-31
3,078,381 GBP2020-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-128,243 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
68,331 GBP2021-12-31
62,009 GBP2020-12-31
Plant and equipment
2,401,358 GBP2021-12-31
2,228,979 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
6,322 GBP2021-01-01 ~ 2021-12-31
Plant and equipment
201,233 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-28,854 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Land and buildings
244,676 GBP2021-12-31
250,998 GBP2020-12-31
Plant and equipment
634,247 GBP2021-12-31
849,402 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
145,058 GBP2021-12-31
140,320 GBP2020-12-31
Motor vehicles
51,879 GBP2021-12-31
51,879 GBP2020-12-31
Computers
87,311 GBP2021-12-31
85,961 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
4,372,980 GBP2021-12-31
4,409,668 GBP2020-12-31
Property, Plant & Equipment - Disposals
-128,243 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
119,246 GBP2021-12-31
106,709 GBP2020-12-31
Motor vehicles
51,879 GBP2021-12-31
51,879 GBP2020-12-31
Computers
80,250 GBP2021-12-31
76,957 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,917,700 GBP2021-12-31
2,697,157 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
12,537 GBP2021-01-01 ~ 2021-12-31
Computers
3,293 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
249,397 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-28,854 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Furniture and fittings
25,812 GBP2021-12-31
33,611 GBP2020-12-31
Computers
7,061 GBP2021-12-31
9,004 GBP2020-12-31
Raw Materials
639,894 GBP2021-12-31
784,868 GBP2020-12-31
Value of work in progress
32,317 GBP2020-12-31
Finished Goods
322,277 GBP2021-12-31
192,380 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
2,035,174 GBP2021-12-31
1,904,105 GBP2020-12-31
Amounts Owed by Group Undertakings
Current
1,666,107 GBP2021-12-31
798,098 GBP2020-12-31
Other Debtors
Current
30,655 GBP2020-12-31
Amount of value-added tax that is recoverable
Current
85,865 GBP2021-12-31
63,445 GBP2020-12-31
Prepayments/Accrued Income
Current
75,231 GBP2021-12-31
100,846 GBP2020-12-31
Debtors
Amounts falling due within one year, Current
3,946,169 GBP2021-12-31
2,980,941 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Current
36,865 GBP2020-12-31
Trade Creditors/Trade Payables
Current
447,146 GBP2021-12-31
593,366 GBP2020-12-31
Corporation Tax Payable
Current
82,485 GBP2020-12-31
Other Taxation & Social Security Payable
Current
27,438 GBP2021-12-31
52,527 GBP2020-12-31
Other Creditors
Current
14,668 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
211,034 GBP2021-12-31
213,568 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
18,254 GBP2021-12-31
17,998 GBP2020-12-31
Between one and five year
31,637 GBP2021-12-31
31,257 GBP2020-12-31
All periods
49,891 GBP2021-12-31
49,255 GBP2020-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
107,492 GBP2021-12-31
123,479 GBP2020-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
5,700,000 shares2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
526,439 GBP2021-01-01 ~ 2021-12-31