Average Number of Employees
3972020-01-01 ~ 2020-12-31
4142019-01-01 ~ 2019-12-31
Profit/Loss
122,187 GBP2020-01-01 ~ 2020-12-31
129,447 GBP2019-01-01 ~ 2019-12-31
Other Investments Other Than Loans
Non-current
5,000 GBP2020-12-31
5,000 GBP2019-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
165,953 GBP2020-12-31
133,212 GBP2019-12-31
Turnover/Revenue
11,349,480 GBP2020-01-01 ~ 2020-12-31
14,104,251 GBP2019-01-01 ~ 2019-12-31
Cost of Sales
-3,497,222 GBP2020-01-01 ~ 2020-12-31
-4,501,759 GBP2019-01-01 ~ 2019-12-31
Gross Profit/Loss
7,852,258 GBP2020-01-01 ~ 2020-12-31
9,602,492 GBP2019-01-01 ~ 2019-12-31
Administrative Expenses
-8,375,522 GBP2020-01-01 ~ 2020-12-31
-9,352,088 GBP2019-01-01 ~ 2019-12-31
Operating Profit/Loss
210,066 GBP2020-01-01 ~ 2020-12-31
250,404 GBP2019-01-01 ~ 2019-12-31
Profit/Loss on Ordinary Activities Before Tax
154,758 GBP2020-01-01 ~ 2020-12-31
172,953 GBP2019-01-01 ~ 2019-12-31
Comprehensive Income/Expense
122,187 GBP2020-01-01 ~ 2020-12-31
129,447 GBP2019-01-01 ~ 2019-12-31
Intangible Assets
957,650 GBP2020-12-31
1,059,033 GBP2019-12-31
Property, Plant & Equipment
1,764,090 GBP2020-12-31
1,695,634 GBP2019-12-31
Fixed Assets - Investments
5,000 GBP2020-12-31
5,000 GBP2019-12-31
Fixed Assets
2,726,740 GBP2020-12-31
2,759,667 GBP2019-12-31
Total Inventories
48,463 GBP2020-12-31
44,747 GBP2019-12-31
Debtors
639,152 GBP2020-12-31
361,196 GBP2019-12-31
Cash at bank and in hand
689,526 GBP2020-12-31
451,430 GBP2019-12-31
Current Assets
1,377,141 GBP2020-12-31
857,373 GBP2019-12-31
Net Current Assets/Liabilities
-660,154 GBP2020-12-31
-1,095,952 GBP2019-12-31
Total Assets Less Current Liabilities
2,066,586 GBP2020-12-31
1,663,715 GBP2019-12-31
Creditors
Amounts falling due after one year
-1,510,988 GBP2020-12-31
-1,215,045 GBP2019-12-31
Net Assets/Liabilities
389,645 GBP2020-12-31
315,458 GBP2019-12-31
Equity
Called up share capital
100 GBP2020-12-31
100 GBP2019-12-31
100 GBP2018-12-31
Retained earnings (accumulated losses)
389,545 GBP2020-12-31
315,358 GBP2019-12-31
331,911 GBP2018-12-31
Equity
389,645 GBP2020-12-31
315,458 GBP2019-12-31
Restated amount
315,458 GBP2019-12-31
332,011 GBP2018-12-31
Profit/Loss
Retained earnings (accumulated losses)
122,187 GBP2020-01-01 ~ 2020-12-31
129,447 GBP2019-01-01 ~ 2019-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
122,187 GBP2020-01-01 ~ 2020-12-31
129,447 GBP2019-01-01 ~ 2019-12-31
Dividends Paid
Retained earnings (accumulated losses)
-48,000 GBP2020-01-01 ~ 2020-12-31
-146,000 GBP2019-01-01 ~ 2019-12-31
Dividends Paid
-48,000 GBP2020-01-01 ~ 2020-12-31
-146,000 GBP2019-01-01 ~ 2019-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-48,000 GBP2020-01-01 ~ 2020-12-31
-146,000 GBP2019-01-01 ~ 2019-12-31
Equity - Income/Expense Recognised Directly
-48,000 GBP2020-01-01 ~ 2020-12-31
-146,000 GBP2019-01-01 ~ 2019-12-31
Property, Plant & Equipment - Depreciation Expense
391,202 GBP2020-01-01 ~ 2020-12-31
390,816 GBP2019-01-01 ~ 2019-12-31
Wages/Salaries
3,634,181 GBP2020-01-01 ~ 2020-12-31
3,842,728 GBP2019-01-01 ~ 2019-12-31
Social Security Costs
146,312 GBP2020-01-01 ~ 2020-12-31
157,605 GBP2019-01-01 ~ 2019-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
50,837 GBP2020-01-01 ~ 2020-12-31
147,144 GBP2019-01-01 ~ 2019-12-31
Staff Costs/Employee Benefits Expense
3,831,330 GBP2020-01-01 ~ 2020-12-31
4,147,477 GBP2019-01-01 ~ 2019-12-31
Director Remuneration
17,016 GBP2020-01-01 ~ 2020-12-31
17,172 GBP2019-01-01 ~ 2019-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
32,741 GBP2020-01-01 ~ 2020-12-31
15,006 GBP2019-01-01 ~ 2019-12-31
Tax Expense/Credit at Applicable Tax Rate
42,892 GBP2020-01-01 ~ 2020-12-31
30,929 GBP2019-01-01 ~ 2019-12-31
Dividends Paid on Shares
All ordinary shares
48,000 GBP2020-01-01 ~ 2020-12-31
146,000 GBP2019-01-01 ~ 2019-12-31
Intangible Assets - Gross Cost
Net goodwill
1,011,517 GBP2020-12-31
Development expenditure
154,853 GBP2020-12-31
Intangible Assets - Gross Cost
1,166,370 GBP2020-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
169,429 GBP2020-12-31
75,864 GBP2019-12-31
Development expenditure
39,291 GBP2020-12-31
31,473 GBP2019-12-31
Intangible Assets - Accumulated Amortisation & Impairment
208,720 GBP2020-12-31
107,337 GBP2019-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
93,565 GBP2020-01-01 ~ 2020-12-31
Development expenditure
7,818 GBP2020-01-01 ~ 2020-12-31
Intangible Assets - Increase From Amortisation Charge for Year
101,383 GBP2020-01-01 ~ 2020-12-31
Intangible Assets
Net goodwill
842,088 GBP2020-12-31
935,653 GBP2019-12-31
Development expenditure
115,562 GBP2020-12-31
123,380 GBP2019-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
132,151 GBP2020-12-31
132,151 GBP2019-12-31
Plant and equipment
3,174,603 GBP2020-12-31
2,812,879 GBP2019-12-31
Motor vehicles
18,000 GBP2020-12-31
18,000 GBP2019-12-31
Property, Plant & Equipment - Gross Cost
3,324,754 GBP2020-12-31
2,963,030 GBP2019-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-151,397 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Disposals
-151,397 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
33,040 GBP2020-12-31
26,432 GBP2019-12-31
Plant and equipment
1,509,624 GBP2020-12-31
1,228,464 GBP2019-12-31
Motor vehicles
18,000 GBP2020-12-31
12,500 GBP2019-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,560,664 GBP2020-12-31
1,267,396 GBP2019-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
6,608 GBP2020-01-01 ~ 2020-12-31
Plant and equipment
379,094 GBP2020-01-01 ~ 2020-12-31
Motor vehicles
5,500 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
391,202 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-97,934 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-97,934 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment
Land and buildings
99,111 GBP2020-12-31
105,719 GBP2019-12-31
Plant and equipment
1,664,979 GBP2020-12-31
1,584,415 GBP2019-12-31
Motor vehicles
5,500 GBP2019-12-31
Amounts invested in assets
Cost valuation, Non-current
5,000 GBP2020-12-31
Non-current
5,000 GBP2020-12-31
5,000 GBP2019-12-31
Finished Goods
48,463 GBP2020-12-31
44,747 GBP2019-12-31
Trade Debtors/Trade Receivables
105,042 GBP2020-12-31
87,900 GBP2019-12-31
Prepayments/Accrued Income
46,449 GBP2020-12-31
24,834 GBP2019-12-31
Other Debtors
Amounts falling due after one year
390,819 GBP2020-12-31
192,743 GBP2019-12-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
541,631 GBP2020-12-31
439,162 GBP2019-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
554,687 GBP2020-12-31
486,434 GBP2019-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
338,978 GBP2020-12-31
248,778 GBP2019-12-31
Corporation Tax Payable
Amounts falling due within one year
28,500 GBP2019-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
407,196 GBP2020-12-31
560,829 GBP2019-12-31
Loans received from directors
194,803 GBP2020-12-31
189,622 GBP2019-12-31
Bank Borrowings/Overdrafts
Amounts falling due after one year
1,510,988 GBP2020-12-31
1,215,045 GBP2019-12-31
Deferred Tax Liabilities
165,953 GBP2020-12-31
133,212 GBP2019-12-31
Par Value of Share
Class 1 ordinary share
1 shares2020-01-01 ~ 2020-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
75 shares2020-12-31
75 shares2019-12-31
Par Value of Share
Class 2 ordinary share
1 shares2020-01-01 ~ 2020-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
25 shares2020-12-31
25 shares2019-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
2,652,801 GBP2020-12-31
2,620,741 GBP2019-12-31
Between one and five year
10,611,204 GBP2020-12-31
10,482,964 GBP2019-12-31
More than five year
18,569,607 GBP2020-12-31
20,965,928 GBP2019-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
31,833,612 GBP2020-12-31
34,069,633 GBP2019-12-31