Turnover/Revenue
16,372,150 GBP2021-01-01 ~ 2021-12-31
15,071,985 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
-12,633,159 GBP2021-01-01 ~ 2021-12-31
-12,017,037 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
3,738,991 GBP2021-01-01 ~ 2021-12-31
3,054,948 GBP2020-01-01 ~ 2020-12-31
Distribution Costs
-670,526 GBP2021-01-01 ~ 2021-12-31
-626,137 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
-2,778,819 GBP2021-01-01 ~ 2021-12-31
-2,495,977 GBP2020-01-01 ~ 2020-12-31
Operating Profit/Loss
451,079 GBP2021-01-01 ~ 2021-12-31
203,451 GBP2020-01-01 ~ 2020-12-31
Other Interest Receivable/Similar Income (Finance Income)
92 GBP2021-01-01 ~ 2021-12-31
234 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
410,144 GBP2021-01-01 ~ 2021-12-31
161,891 GBP2020-01-01 ~ 2020-12-31
Profit/Loss
289,570 GBP2021-01-01 ~ 2021-12-31
219,035 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
289,570 GBP2021-01-01 ~ 2021-12-31
219,035 GBP2020-01-01 ~ 2020-12-31
Intangible Assets
Other
3,328 GBP2021-12-31
0 GBP2020-12-31
Property, Plant & Equipment
126,459 GBP2021-12-31
89,051 GBP2020-12-31
Fixed Assets
129,787 GBP2021-12-31
89,051 GBP2020-12-31
Total Inventories
1,278,327 GBP2021-12-31
1,197,786 GBP2020-12-31
Debtors
3,856,147 GBP2021-12-31
3,810,925 GBP2020-12-31
Cash at bank and in hand
1,015,837 GBP2021-12-31
1,483,406 GBP2020-12-31
Current Assets
6,150,311 GBP2021-12-31
6,492,117 GBP2020-12-31
Creditors
Current, Amounts falling due within one year
-3,477,700 GBP2021-12-31
-3,719,258 GBP2020-12-31
Net Current Assets/Liabilities
2,672,611 GBP2021-12-31
2,772,859 GBP2020-12-31
Total Assets Less Current Liabilities
2,802,398 GBP2021-12-31
2,861,910 GBP2020-12-31
Creditors
Non-current, Amounts falling due after one year
-748,599 GBP2021-12-31
-961,856 GBP2020-12-31
Net Assets/Liabilities
2,032,886 GBP2021-12-31
1,886,426 GBP2020-12-31
Equity
Called up share capital
1,100 GBP2021-12-31
1,100 GBP2020-12-31
1,100 GBP2019-12-31
Retained earnings (accumulated losses)
2,031,786 GBP2021-12-31
1,885,326 GBP2020-12-31
1,937,771 GBP2019-12-31
Equity
2,032,886 GBP2021-12-31
1,886,426 GBP2020-12-31
Profit/Loss
Retained earnings (accumulated losses)
289,570 GBP2021-01-01 ~ 2021-12-31
219,035 GBP2020-01-01 ~ 2020-12-31
Dividends Paid
Retained earnings (accumulated losses)
-271,480 GBP2020-01-01 ~ 2020-12-31
Dividends Paid
-143,110 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
13,000 GBP2021-01-01 ~ 2021-12-31
10,000 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Depreciation Expense
61,838 GBP2021-01-01 ~ 2021-12-31
58,003 GBP2020-01-01 ~ 2020-12-31
Average Number of Employees
482021-01-01 ~ 2021-12-31
452020-01-01 ~ 2020-12-31
Wages/Salaries
1,781,877 GBP2021-01-01 ~ 2021-12-31
1,529,707 GBP2020-01-01 ~ 2020-12-31
Social Security Costs
190,772 GBP2021-01-01 ~ 2021-12-31
157,718 GBP2020-01-01 ~ 2020-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
69,404 GBP2021-01-01 ~ 2021-12-31
82,655 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
2,042,053 GBP2021-01-01 ~ 2021-12-31
1,770,080 GBP2020-01-01 ~ 2020-12-31
Director Remuneration
274,176 GBP2021-01-01 ~ 2021-12-31
124,745 GBP2020-01-01 ~ 2020-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
7,285 GBP2021-01-01 ~ 2021-12-31
-6,046 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
28,813 GBP2021-12-31
28,813 GBP2020-12-31
Plant and equipment
199,672 GBP2021-12-31
179,761 GBP2020-12-31
Furniture and fittings
218,617 GBP2021-12-31
207,282 GBP2020-12-31
Motor vehicles
68,000 GBP2021-12-31
0 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
515,102 GBP2021-12-31
415,856 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
20,057 GBP2021-12-31
15,940 GBP2020-12-31
Plant and equipment
166,658 GBP2021-12-31
148,191 GBP2020-12-31
Furniture and fittings
198,386 GBP2021-12-31
162,674 GBP2020-12-31
Motor vehicles
3,542 GBP2021-12-31
0 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
388,643 GBP2021-12-31
326,805 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
4,117 GBP2021-01-01 ~ 2021-12-31
Plant and equipment
18,467 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings
35,712 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
3,542 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
61,838 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
8,756 GBP2021-12-31
12,873 GBP2020-12-31
Plant and equipment
33,014 GBP2021-12-31
31,570 GBP2020-12-31
Furniture and fittings
20,231 GBP2021-12-31
44,608 GBP2020-12-31
Motor vehicles
64,458 GBP2021-12-31
0 GBP2020-12-31
Finished Goods/Goods for Resale
1,278,327 GBP2021-12-31
1,197,786 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
2,685,589 GBP2021-12-31
2,559,955 GBP2020-12-31
Other Debtors
Current
984,185 GBP2021-12-31
952,826 GBP2020-12-31
Prepayments/Accrued Income
Current
186,373 GBP2021-12-31
298,144 GBP2020-12-31
Debtors
Current, Amounts falling due within one year
3,856,147 GBP2021-12-31
3,810,925 GBP2020-12-31
Bank Borrowings/Overdrafts
Current
1,014,612 GBP2021-12-31
1,131,654 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Current
11,959 GBP2021-12-31
17,580 GBP2020-12-31
Trade Creditors/Trade Payables
Current
1,966,281 GBP2021-12-31
2,125,177 GBP2020-12-31
Corporation Tax Payable
Current
79,589 GBP2021-12-31
25,397 GBP2020-12-31
Other Taxation & Social Security Payable
Current
257,612 GBP2021-12-31
357,664 GBP2020-12-31
Other Creditors
Current
4,626 GBP2021-12-31
6,817 GBP2020-12-31
Accrued Liabilities/Deferred Income
Current
143,021 GBP2021-12-31
54,969 GBP2020-12-31
Creditors
Current
3,477,700 GBP2021-12-31
3,719,258 GBP2020-12-31
Bank Borrowings/Overdrafts
Non-current
728,131 GBP2021-12-31
957,484 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Non-current
20,468 GBP2021-12-31
4,372 GBP2020-12-31
Creditors
Non-current
748,599 GBP2021-12-31
961,856 GBP2020-12-31
Bank Borrowings
957,472 GBP2021-12-31
1,144,787 GBP2020-12-31
Total Borrowings
1,742,743 GBP2021-12-31
2,089,138 GBP2020-12-31
Current
1,014,612 GBP2021-12-31
1,131,654 GBP2020-12-31
Non-current
728,131 GBP2021-12-31
957,484 GBP2020-12-31
Equity
Called up share capital
1,100 GBP2021-12-31
1,100 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
284,422 GBP2021-12-31
208,783 GBP2020-12-31
Between two and five year
632,518 GBP2021-12-31
711,539 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
916,940 GBP2021-12-31
920,322 GBP2020-12-31