Par Value of Share
Class 1 ordinary share
12021-01-01 ~ 2021-12-31
Intangible Assets
289,478 GBP2020-12-31
Property, Plant & Equipment
359,117 GBP2021-12-31
219,067 GBP2020-12-31
Fixed Assets - Investments
1,000 GBP2021-12-31
1,000 GBP2020-12-31
Fixed Assets
360,117 GBP2021-12-31
509,545 GBP2020-12-31
Total Inventories
1,517,470 GBP2021-12-31
1,240,072 GBP2020-12-31
Debtors
2,321,010 GBP2021-12-31
2,278,222 GBP2020-12-31
Cash at bank and in hand
1,603,211 GBP2021-12-31
1,281,233 GBP2020-12-31
Current Assets
5,441,691 GBP2021-12-31
4,799,527 GBP2020-12-31
Creditors
Current
1,345,954 GBP2021-12-31
1,361,586 GBP2020-12-31
Net Current Assets/Liabilities
4,095,737 GBP2021-12-31
3,437,941 GBP2020-12-31
Total Assets Less Current Liabilities
4,455,854 GBP2021-12-31
3,947,486 GBP2020-12-31
Net Assets/Liabilities
4,257,113 GBP2021-12-31
3,733,189 GBP2020-12-31
Equity
Called up share capital
1,000 GBP2021-12-31
1,000 GBP2020-12-31
Retained earnings (accumulated losses)
4,256,113 GBP2021-12-31
3,732,189 GBP2020-12-31
Equity
4,257,113 GBP2021-12-31
3,733,189 GBP2020-12-31
Average Number of Employees
452021-01-01 ~ 2021-12-31
432020-01-01 ~ 2020-12-31
Intangible Assets - Gross Cost
Net goodwill
1,623,695 GBP2020-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
1,623,695 GBP2021-12-31
1,334,217 GBP2020-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
289,478 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
Net goodwill
289,478 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
463,028 GBP2021-12-31
344,560 GBP2020-12-31
Motor vehicles
231,028 GBP2021-12-31
171,761 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
848,537 GBP2021-12-31
619,390 GBP2020-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-42,792 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
-40,038 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Disposals
-88,045 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
264,159 GBP2021-12-31
214,345 GBP2020-12-31
Motor vehicles
134,687 GBP2021-12-31
121,082 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
489,420 GBP2021-12-31
400,323 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
92,606 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
52,558 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
176,057 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-42,792 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
-38,953 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-86,960 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Plant and equipment
198,869 GBP2021-12-31
130,215 GBP2020-12-31
Motor vehicles
96,341 GBP2021-12-31
50,679 GBP2020-12-31
Investments in Group Undertakings
Cost valuation
1,000 GBP2020-12-31
Investments in Group Undertakings
1,000 GBP2021-12-31
1,000 GBP2020-12-31
Merchandise
1,517,470 GBP2021-12-31
1,240,072 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
2,113,296 GBP2021-12-31
1,759,462 GBP2020-12-31
Amounts Owed by Group Undertakings
Current
252,202 GBP2020-12-31
Other Debtors
Current
158,342 GBP2021-12-31
202,492 GBP2020-12-31
Prepayments
Current
49,372 GBP2021-12-31
64,066 GBP2020-12-31
Debtors
Amounts falling due within one year, Current
2,321,010 GBP2021-12-31
2,278,222 GBP2020-12-31
Bank Borrowings/Overdrafts
Current
69,149 GBP2021-12-31
67,394 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Current
8,648 GBP2021-12-31
11,893 GBP2020-12-31
Trade Creditors/Trade Payables
Current
587,745 GBP2021-12-31
575,984 GBP2020-12-31
Amounts owed to group undertakings
Current
46,847 GBP2021-12-31
289 GBP2020-12-31
Corporation Tax Payable
Current
343,400 GBP2021-12-31
203,700 GBP2020-12-31
Other Taxation & Social Security Payable
Current
171,285 GBP2021-12-31
82,936 GBP2020-12-31
Other Creditors
Current
34,075 GBP2021-12-31
132,819 GBP2020-12-31
Accrued Liabilities
Current
53,064 GBP2021-12-31
81,598 GBP2020-12-31
Bank Borrowings/Overdrafts
Between one and two years, Non-current
97,720 GBP2021-12-31
168,624 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Non-current
7,921 GBP2021-12-31
16,573 GBP2020-12-31
Between one and five year, hire purchase agreements
7,921 GBP2021-12-31
16,573 GBP2020-12-31
hire purchase agreements
16,569 GBP2021-12-31
28,466 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
22,599 GBP2021-12-31
70,919 GBP2020-12-31
Between one and five year
14,085 GBP2021-12-31
91,892 GBP2020-12-31
All periods
36,684 GBP2021-12-31
162,811 GBP2020-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
41,100 GBP2021-12-31
29,100 GBP2020-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2021-12-31