(expand)Distribution Costs
541,185 GBP2022-01-01 ~ 2022-12-31
283,626 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
3,416,731 GBP2022-01-01 ~ 2022-12-31
2,796,604 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
1,218,888 GBP2022-01-01 ~ 2022-12-31
829,672 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
1 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
171,880 GBP2022-01-01 ~ 2022-12-31
110,465 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
1,047,009 GBP2022-01-01 ~ 2022-12-31
719,207 GBP2021-01-01 ~ 2021-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
101,176 GBP2022-01-01 ~ 2022-12-31
17,176 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
945,833 GBP2022-01-01 ~ 2022-12-31
702,031 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
945,833 GBP2022-01-01 ~ 2022-12-31
702,031 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
733,919 GBP2022-12-31
543,397 GBP2021-12-31
Total Inventories
6,625,163 GBP2022-12-31
5,604,245 GBP2021-12-31
Debtors
4,305,855 GBP2022-12-31
6,687,366 GBP2021-12-31
Cash at bank and in hand
1,135,406 GBP2022-12-31
1,398,888 GBP2021-12-31
Current Assets
12,066,424 GBP2022-12-31
13,690,499 GBP2021-12-31
Creditors
Current
7,069,848 GBP2022-12-31
8,911,651 GBP2021-12-31
Net Current Assets/Liabilities
4,996,576 GBP2022-12-31
4,778,848 GBP2021-12-31
Total Assets Less Current Liabilities
5,730,495 GBP2022-12-31
5,322,245 GBP2021-12-31
Net Assets/Liabilities
4,780,559 GBP2022-12-31
3,938,163 GBP2021-12-31
Equity
Called up share capital
20,000 GBP2022-12-31
20,000 GBP2021-12-31
20,000 GBP2020-12-31
Retained earnings (accumulated losses)
4,760,559 GBP2022-12-31
3,918,163 GBP2021-12-31
3,581,812 GBP2020-12-31
Equity
4,780,559 GBP2022-12-31
3,938,163 GBP2021-12-31
3,601,812 GBP2020-12-31
Dividends Paid
Retained earnings (accumulated losses)
-103,437 GBP2022-01-01 ~ 2022-12-31
-365,680 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
-103,437 GBP2022-01-01 ~ 2022-12-31
-365,680 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
945,833 GBP2022-01-01 ~ 2022-12-31
702,031 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
3,561,507 GBP2022-01-01 ~ 2022-12-31
2,773,875 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
298,735 GBP2022-01-01 ~ 2022-12-31
233,821 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
151,528 GBP2022-01-01 ~ 2022-12-31
128,721 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
4,011,770 GBP2022-01-01 ~ 2022-12-31
3,136,417 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
1302022-01-01 ~ 2022-12-31
1152021-01-01 ~ 2021-12-31
Director Remuneration
208,826 GBP2022-01-01 ~ 2022-12-31
222,946 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
139,505 GBP2022-01-01 ~ 2022-12-31
142,454 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
10,800 GBP2022-01-01 ~ 2022-12-31
10,800 GBP2021-01-01 ~ 2021-12-31
Current Tax for the Period
81,839 GBP2022-01-01 ~ 2022-12-31
-9,073 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
198,932 GBP2022-01-01 ~ 2022-12-31
136,649 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,355,383 GBP2022-12-31
1,073,380 GBP2021-12-31
Furniture and fittings
145,501 GBP2022-12-31
138,890 GBP2021-12-31
Motor vehicles
314,454 GBP2022-12-31
266,216 GBP2021-12-31
Computers
219,384 GBP2022-12-31
203,217 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
2,034,722 GBP2022-12-31
1,681,703 GBP2021-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-38,226 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
-19,321 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Disposals
-57,547 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
836,003 GBP2022-12-31
737,973 GBP2021-12-31
Furniture and fittings
123,479 GBP2022-12-31
114,669 GBP2021-12-31
Motor vehicles
154,815 GBP2022-12-31
132,236 GBP2021-12-31
Computers
186,506 GBP2022-12-31
153,428 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,300,803 GBP2022-12-31
1,138,306 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
127,031 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
8,810 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
41,044 GBP2022-01-01 ~ 2022-12-31
Computers
33,078 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
209,963 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-29,001 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
-18,465 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-47,466 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Plant and equipment
519,380 GBP2022-12-31
335,407 GBP2021-12-31
Furniture and fittings
22,022 GBP2022-12-31
24,221 GBP2021-12-31
Motor vehicles
159,639 GBP2022-12-31
133,980 GBP2021-12-31
Computers
32,878 GBP2022-12-31
49,789 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Plant and equipment
236,000 GBP2021-12-31
Under hire purchased contracts or finance leases, Motor vehicles
136,853 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
157,333 GBP2021-12-31
Under hire purchased contracts or finance leases, Motor vehicles
67,081 GBP2022-12-31
43,823 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
47,200 GBP2022-01-01 ~ 2022-12-31
Motor vehicles, Under hire purchased contracts or finance leases
23,258 GBP2022-01-01 ~ 2022-12-31
Under hire purchased contracts or finance leases
70,458 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
204,533 GBP2022-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
31,467 GBP2022-12-31
Under hire purchased contracts or finance leases, Motor vehicles
69,772 GBP2022-12-31
Under hire purchased contracts or finance leases
101,239 GBP2022-12-31
171,697 GBP2021-12-31
Under hire purchased contracts or finance leases, Plant and equipment
78,667 GBP2021-12-31
Motor vehicles, Under hire purchased contracts or finance leases
93,030 GBP2021-12-31
Raw Materials
6,066,841 GBP2022-12-31
5,067,768 GBP2021-12-31
Value of work in progress
19,254 GBP2022-12-31
182,909 GBP2021-12-31
Finished Goods
539,068 GBP2022-12-31
353,568 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
467,302 GBP2022-12-31
1,049,889 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
837,833 GBP2022-12-31
1,000,750 GBP2021-12-31
Other Debtors
Current
2,873,374 GBP2022-12-31
4,575,298 GBP2021-12-31
Prepayments/Accrued Income
Current
127,346 GBP2022-12-31
61,429 GBP2021-12-31
Debtors
Current, Amounts falling due within one year
4,305,855 GBP2022-12-31
6,687,366 GBP2021-12-31
Bank Borrowings/Overdrafts
Current
320,490 GBP2022-12-31
361,230 GBP2021-12-31
Other Remaining Borrowings
Current
100,935 GBP2022-12-31
100,935 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Current
201,452 GBP2022-12-31
969,686 GBP2021-12-31
Trade Creditors/Trade Payables
Current
3,881,188 GBP2022-12-31
5,225,785 GBP2021-12-31
Corporation Tax Payable
Current
81,839 GBP2022-12-31
Other Taxation & Social Security Payable
Current
299,791 GBP2022-12-31
188,734 GBP2021-12-31
Other Creditors
Current
1,448,959 GBP2022-12-31
787,757 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
709,600 GBP2022-12-31
1,121,042 GBP2021-12-31
Bank Borrowings/Overdrafts
Non-current
771,511 GBP2022-12-31
1,139,099 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Non-current
71,891 GBP2022-12-31
157,786 GBP2021-12-31
Total Borrowings
Current, Amounts falling due within one year
421,425 GBP2022-12-31
462,165 GBP2021-12-31
Bank Borrowings
Between two and five year, Non-current
468,254 GBP2022-12-31
Non-current, Between two and five year
758,158 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
71,891 GBP2022-12-31
157,786 GBP2021-12-31
hire purchase agreements
273,343 GBP2022-12-31
1,127,472 GBP2021-12-31
Bank Borrowings
Secured
1,092,001 GBP2022-12-31
1,500,329 GBP2021-12-31
Total Borrowings
Secured
1,365,344 GBP2022-12-31
2,627,801 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
106,534 GBP2022-12-31
87,197 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
20,000 shares2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
945,833 GBP2022-01-01 ~ 2022-12-31