Par Value of Share
Class 1 ordinary share
12021-01-01 ~ 2021-12-31
Turnover/Revenue
38,958,090 GBP2021-01-01 ~ 2021-12-31
30,536,676 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
36,727,635 GBP2021-01-01 ~ 2021-12-31
29,252,275 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
2,230,455 GBP2021-01-01 ~ 2021-12-31
1,284,401 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
1,909,659 GBP2021-01-01 ~ 2021-12-31
2,708,673 GBP2020-01-01 ~ 2020-12-31
Operating Profit/Loss
320,796 GBP2021-01-01 ~ 2021-12-31
-1,424,272 GBP2020-01-01 ~ 2020-12-31
Other Interest Receivable/Similar Income (Finance Income)
6,214 GBP2021-01-01 ~ 2021-12-31
12,483 GBP2020-01-01 ~ 2020-12-31
Interest Payable/Similar Charges (Finance Costs)
212,430 GBP2021-01-01 ~ 2021-12-31
205,217 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
114,580 GBP2021-01-01 ~ 2021-12-31
-1,617,006 GBP2020-01-01 ~ 2020-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
91,449 GBP2021-01-01 ~ 2021-12-31
-211,456 GBP2020-01-01 ~ 2020-12-31
Profit/Loss
23,131 GBP2021-01-01 ~ 2021-12-31
-1,405,550 GBP2020-01-01 ~ 2020-12-31
Equity
Retained earnings (accumulated losses)
-2,891,167 GBP2021-12-31
-2,914,298 GBP2020-12-31
-1,508,748 GBP2019-12-31
Property, Plant & Equipment
1,015,751 GBP2021-12-31
998,200 GBP2020-12-31
Total Inventories
794,220 GBP2021-12-31
873,273 GBP2020-12-31
Debtors
4,153,163 GBP2021-12-31
3,181,002 GBP2020-12-31
Cash at bank and in hand
694,807 GBP2021-12-31
631,254 GBP2020-12-31
Current Assets
5,642,190 GBP2021-12-31
4,685,529 GBP2020-12-31
Creditors
Current
8,798,108 GBP2021-12-31
7,847,027 GBP2020-12-31
Net Current Assets/Liabilities
-3,155,918 GBP2021-12-31
-3,161,498 GBP2020-12-31
Total Assets Less Current Liabilities
-2,140,167 GBP2021-12-31
-2,163,298 GBP2020-12-31
Creditors
Non-current
150,000 GBP2021-12-31
150,000 GBP2020-12-31
Net Assets/Liabilities
-2,290,167 GBP2021-12-31
-2,313,298 GBP2020-12-31
Equity
Called up share capital
1,000 GBP2021-12-31
1,000 GBP2020-12-31
Share premium
600,000 GBP2021-12-31
600,000 GBP2020-12-31
Equity
-2,290,167 GBP2021-12-31
-2,313,298 GBP2020-12-31
Wages/Salaries
954,496 GBP2021-01-01 ~ 2021-12-31
1,028,544 GBP2020-01-01 ~ 2020-12-31
Social Security Costs
84,478 GBP2021-01-01 ~ 2021-12-31
88,349 GBP2020-01-01 ~ 2020-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
10,138 GBP2021-01-01 ~ 2021-12-31
12,233 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
1,049,112 GBP2021-01-01 ~ 2021-12-31
1,129,126 GBP2020-01-01 ~ 2020-12-31
Average Number of Employees
352021-01-01 ~ 2021-12-31
352020-01-01 ~ 2020-12-31
Director Remuneration
53,572 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
394,447 GBP2021-01-01 ~ 2021-12-31
321,557 GBP2020-01-01 ~ 2020-12-31
Audit Fees/Expenses
10,964 GBP2021-01-01 ~ 2021-12-31
10,500 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
1,090,563 GBP2021-12-31
1,047,392 GBP2020-12-31
Plant and equipment
1,539,946 GBP2021-12-31
1,171,119 GBP2020-12-31
Furniture and fittings
222,005 GBP2021-12-31
222,005 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
2,852,514 GBP2021-12-31
2,440,516 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
611,028 GBP2021-12-31
501,972 GBP2020-12-31
Plant and equipment
1,025,988 GBP2021-12-31
745,468 GBP2020-12-31
Furniture and fittings
199,747 GBP2021-12-31
194,876 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,836,763 GBP2021-12-31
1,442,316 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
109,056 GBP2021-01-01 ~ 2021-12-31
Plant and equipment
280,520 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings
4,871 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
394,447 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Improvements to leasehold property
479,535 GBP2021-12-31
545,420 GBP2020-12-31
Plant and equipment
513,958 GBP2021-12-31
425,651 GBP2020-12-31
Furniture and fittings
22,258 GBP2021-12-31
27,129 GBP2020-12-31
Merchandise
794,220 GBP2021-12-31
873,273 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
3,555,103 GBP2021-12-31
2,406,745 GBP2020-12-31
Amounts Owed by Group Undertakings
Current
213,346 GBP2021-12-31
208,303 GBP2020-12-31
Other Debtors
Current
11,059 GBP2021-12-31
9,276 GBP2020-12-31
Amount of corporation tax that is recoverable
Current
8,758 GBP2020-12-31
Amount of value-added tax that is recoverable
Current
27,229 GBP2021-12-31
79,171 GBP2020-12-31
Debtors - Deferred Tax Asset
Current
237,989 GBP2021-12-31
329,440 GBP2020-12-31
Prepayments/Accrued Income
Current
58,320 GBP2021-12-31
92,192 GBP2020-12-31
Debtors
Amounts falling due within one year, Current
4,153,163 GBP2021-12-31
3,181,002 GBP2020-12-31
Trade Creditors/Trade Payables
Current
50,434 GBP2021-12-31
739,223 GBP2020-12-31
Amounts owed to group undertakings
Current
7,659,865 GBP2021-12-31
7,025,719 GBP2020-12-31
Other Taxation & Social Security Payable
Current
25,205 GBP2021-12-31
23,115 GBP2020-12-31
Other Creditors
Current
9,385 GBP2021-12-31
11,019 GBP2020-12-31
Accrued Liabilities
Current
47,166 GBP2021-12-31
43,966 GBP2020-12-31
Amounts owed to group undertakings
Non-current
150,000 GBP2021-12-31
150,000 GBP2020-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
-237,989 GBP2021-12-31
-329,440 GBP2020-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
23,131 GBP2021-01-01 ~ 2021-12-31