Par Value of Share
Class 1 ordinary share
12021-01-01 ~ 2021-12-31
Turnover/Revenue
11,423,222 GBP2021-01-01 ~ 2021-12-31
10,554,789 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
7,902,036 GBP2021-01-01 ~ 2021-12-31
7,420,071 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
3,521,186 GBP2021-01-01 ~ 2021-12-31
3,134,718 GBP2020-01-01 ~ 2020-12-31
Distribution Costs
180,197 GBP2021-01-01 ~ 2021-12-31
134,950 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
2,763,795 GBP2021-01-01 ~ 2021-12-31
2,700,025 GBP2020-01-01 ~ 2020-12-31
Operating Profit/Loss
818,527 GBP2021-01-01 ~ 2021-12-31
615,843 GBP2020-01-01 ~ 2020-12-31
Other Interest Receivable/Similar Income (Finance Income)
411 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
818,527 GBP2021-01-01 ~ 2021-12-31
616,254 GBP2020-01-01 ~ 2020-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
163,967 GBP2021-01-01 ~ 2021-12-31
121,073 GBP2020-01-01 ~ 2020-12-31
Profit/Loss
654,560 GBP2021-01-01 ~ 2021-12-31
495,181 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
654,560 GBP2021-01-01 ~ 2021-12-31
495,181 GBP2020-01-01 ~ 2020-12-31
Intangible Assets
315,000 GBP2021-12-31
495,000 GBP2020-12-31
Property, Plant & Equipment
230,245 GBP2021-12-31
233,304 GBP2020-12-31
Fixed Assets
545,245 GBP2021-12-31
728,304 GBP2020-12-31
Total Inventories
551,615 GBP2021-12-31
596,837 GBP2020-12-31
Debtors
2,503,592 GBP2021-12-31
1,849,629 GBP2020-12-31
Cash at bank and in hand
3,852,086 GBP2021-12-31
4,058,265 GBP2020-12-31
Current Assets
6,907,293 GBP2021-12-31
6,504,731 GBP2020-12-31
Creditors
Current
2,275,830 GBP2021-12-31
2,703,225 GBP2020-12-31
Net Current Assets/Liabilities
4,631,463 GBP2021-12-31
3,801,506 GBP2020-12-31
Total Assets Less Current Liabilities
5,176,708 GBP2021-12-31
4,529,810 GBP2020-12-31
Net Assets/Liabilities
5,155,665 GBP2021-12-31
4,501,105 GBP2020-12-31
Equity
Called up share capital
1,337,000 GBP2021-12-31
1,337,000 GBP2020-12-31
1,337,000 GBP2019-12-31
Share premium
1,663,200 GBP2021-12-31
1,663,200 GBP2020-12-31
1,663,200 GBP2019-12-31
Retained earnings (accumulated losses)
2,155,465 GBP2021-12-31
1,500,905 GBP2020-12-31
1,005,724 GBP2019-12-31
Equity
5,155,665 GBP2021-12-31
4,501,105 GBP2020-12-31
4,005,924 GBP2019-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
654,560 GBP2021-01-01 ~ 2021-12-31
495,181 GBP2020-01-01 ~ 2020-12-31
Wages/Salaries
1,124,514 GBP2021-01-01 ~ 2021-12-31
1,023,354 GBP2020-01-01 ~ 2020-12-31
Social Security Costs
136,073 GBP2021-01-01 ~ 2021-12-31
114,965 GBP2020-01-01 ~ 2020-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
53,431 GBP2021-01-01 ~ 2021-12-31
45,530 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
1,314,018 GBP2021-01-01 ~ 2021-12-31
1,183,849 GBP2020-01-01 ~ 2020-12-31
Average Number of Employees
232021-01-01 ~ 2021-12-31
192020-01-01 ~ 2020-12-31
Director Remuneration
194,867 GBP2021-01-01 ~ 2021-12-31
173,098 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
78,822 GBP2021-01-01 ~ 2021-12-31
90,751 GBP2020-01-01 ~ 2020-12-31
Audit Fees/Expenses
41,075 GBP2021-01-01 ~ 2021-12-31
18,158 GBP2020-01-01 ~ 2020-12-31
Current Tax for the Period
171,629 GBP2021-01-01 ~ 2021-12-31
134,370 GBP2020-01-01 ~ 2020-12-31
Tax Expense/Credit at Applicable Tax Rate
155,520 GBP2021-01-01 ~ 2021-12-31
117,088 GBP2020-01-01 ~ 2020-12-31
Intangible Assets - Gross Cost
Net goodwill
1,680,000 GBP2020-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
1,365,000 GBP2021-12-31
1,185,000 GBP2020-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
180,000 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
Net goodwill
315,000 GBP2021-12-31
495,000 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
220,722 GBP2021-12-31
185,849 GBP2020-12-31
Motor vehicles
22,712 GBP2021-12-31
22,712 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
606,244 GBP2021-12-31
538,849 GBP2020-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-8,473 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Disposals
-8,473 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
112,794 GBP2021-12-31
91,752 GBP2020-12-31
Motor vehicles
22,145 GBP2021-12-31
18,745 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
375,999 GBP2021-12-31
305,545 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
29,410 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
3,400 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
78,822 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-8,368 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-8,368 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Plant and equipment
107,928 GBP2021-12-31
94,097 GBP2020-12-31
Motor vehicles
567 GBP2021-12-31
3,967 GBP2020-12-31
Merchandise
551,615 GBP2021-12-31
596,837 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
2,284,715 GBP2021-12-31
1,717,540 GBP2020-12-31
Other Debtors
Current
32,107 GBP2021-12-31
32,853 GBP2020-12-31
Prepayments/Accrued Income
Current
129,770 GBP2021-12-31
42,236 GBP2020-12-31
Debtors
Amounts falling due within one year, Current
2,446,592 GBP2021-12-31
1,792,629 GBP2020-12-31
Other Debtors
Non-current
57,000 GBP2021-12-31
57,000 GBP2020-12-31
Bank Borrowings/Overdrafts
Current
11 GBP2021-12-31
1,084 GBP2020-12-31
Trade Creditors/Trade Payables
Current
41,183 GBP2021-12-31
144,640 GBP2020-12-31
Amounts owed to group undertakings
Current
1,480,841 GBP2021-12-31
1,280,307 GBP2020-12-31
Corporation Tax Payable
Current
91,834 GBP2021-12-31
78,249 GBP2020-12-31
Other Taxation & Social Security Payable
Current
32,107 GBP2021-12-31
32,853 GBP2020-12-31
Amount of value-added tax that is payable
505,767 GBP2021-12-31
1,070,231 GBP2020-12-31
Other Creditors
Current
182 GBP2021-12-31
839 GBP2020-12-31
Accrued Liabilities
Current
123,905 GBP2021-12-31
95,022 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
327,992 GBP2021-12-31
327,992 GBP2020-12-31
Between one and five year
856,968 GBP2021-12-31
996,968 GBP2020-12-31
More than five year
375,984 GBP2021-12-31
563,976 GBP2020-12-31
All periods
1,560,944 GBP2021-12-31
1,888,936 GBP2020-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
21,043 GBP2021-12-31
28,705 GBP2020-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,337,000 shares2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
654,560 GBP2021-01-01 ~ 2021-12-31