Average Number of Employees
2232022-01-01 ~ 2022-12-31
1642021-01-01 ~ 2021-12-31
Turnover/Revenue
11,998,844 GBP2022-01-01 ~ 2022-12-31
6,713,001 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
-10,075,660 GBP2022-01-01 ~ 2022-12-31
-4,875,085 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
1,923,184 GBP2022-01-01 ~ 2022-12-31
1,837,916 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-5,196,850 GBP2022-01-01 ~ 2022-12-31
-3,029,228 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
-3,255,120 GBP2022-01-01 ~ 2022-12-31
-690,599 GBP2021-01-01 ~ 2021-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,576 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-273,112 GBP2022-01-01 ~ 2022-12-31
-123,807 GBP2021-01-01 ~ 2021-12-31
123,807 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
-3,526,656 GBP2022-01-01 ~ 2022-12-31
-814,406 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
-3,526,656 GBP2022-01-01 ~ 2022-12-31
-1,525,045 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
5,666,290 GBP2022-12-31
5,768,505 GBP2021-12-31
Fixed Assets
5,666,290 GBP2022-12-31
5,768,505 GBP2021-12-31
Total Inventories
248,975 GBP2022-12-31
254,280 GBP2021-12-31
Debtors
3,015,217 GBP2022-12-31
2,917,091 GBP2021-12-31
Cash at bank and in hand
1,233 GBP2022-12-31
1,181 GBP2021-12-31
Current Assets
3,265,425 GBP2022-12-31
3,172,552 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-6,507,944 GBP2022-12-31
-3,574,238 GBP2021-12-31
Net Current Assets/Liabilities
-3,242,519 GBP2022-12-31
-401,686 GBP2021-12-31
Total Assets Less Current Liabilities
2,423,771 GBP2022-12-31
5,366,819 GBP2021-12-31
Creditors
Non-current, Amounts falling due after one year
-6,813,742 GBP2022-12-31
-6,230,134 GBP2021-12-31
Net Assets/Liabilities
-4,389,971 GBP2022-12-31
-863,315 GBP2021-12-31
Equity
Called up share capital
5,074,000 GBP2022-12-31
5,074,000 GBP2021-12-31
5,074,000 GBP2021-01-01
Share premium
2,976,000 GBP2022-12-31
2,976,000 GBP2021-12-31
2,976,000 GBP2021-01-01
Retained earnings (accumulated losses)
-12,439,971 GBP2022-12-31
-8,913,315 GBP2021-12-31
-7,388,270 GBP2021-01-01
Equity
-4,389,971 GBP2022-12-31
-863,315 GBP2021-12-31
661,730 GBP2021-01-01
Profit/Loss
Retained earnings (accumulated losses)
-3,526,656 GBP2022-01-01 ~ 2022-12-31
-1,525,045 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
612,684 GBP2022-01-01 ~ 2022-12-31
532,193 GBP2021-01-01 ~ 2021-12-31
Cash and Cash Equivalents
-1,051,340 GBP2022-12-31
-465,162 GBP2021-12-31
3,798,170 GBP2021-01-01
Bank Overdrafts
-1,052,573 GBP2022-12-31
-466,343 GBP2021-12-31
Audit Fees/Expenses
35,000 GBP2022-01-01 ~ 2022-12-31
32,250 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
5,545,216 GBP2022-01-01 ~ 2022-12-31
3,230,899 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
268,851 GBP2022-01-01 ~ 2022-12-31
148,568 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
5,872,732 GBP2022-01-01 ~ 2022-12-31
3,419,938 GBP2021-01-01 ~ 2021-12-31
Director Remuneration
305,087 GBP2022-01-01 ~ 2022-12-31
358,870 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
710,639 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
-670,065 GBP2022-01-01 ~ 2022-12-31
-154,738 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,513,756 GBP2022-12-31
2,291,370 GBP2021-12-31
Motor vehicles
1,200 GBP2022-12-31
1,200 GBP2021-12-31
Furniture and fittings
2,939,660 GBP2022-12-31
2,722,575 GBP2021-12-31
Computers
65,179 GBP2022-12-31
59,179 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
12,088,367 GBP2022-12-31
10,640,211 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,414,780 GBP2021-12-31
Motor vehicles
1,200 GBP2021-12-31
Furniture and fittings
2,599,638 GBP2021-12-31
Computers
55,169 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
4,871,707 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
274,819 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings, Owned/Freehold
124,248 GBP2022-01-01 ~ 2022-12-31
Computers, Owned/Freehold
6,010 GBP2022-01-01 ~ 2022-12-31
Owned/Freehold
612,683 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,859,263 GBP2022-12-31
Motor vehicles
1,200 GBP2022-12-31
Furniture and fittings
2,723,886 GBP2022-12-31
Computers
61,179 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,422,077 GBP2022-12-31
Property, Plant & Equipment
Plant and equipment
654,493 GBP2022-12-31
876,591 GBP2021-12-31
Furniture and fittings
215,774 GBP2022-12-31
122,937 GBP2021-12-31
Computers
4,000 GBP2022-12-31
4,010 GBP2021-12-31
Land and buildings
4,792,024 GBP2022-12-31
4,764,966 GBP2021-12-31
Value of work in progress
58,551 GBP2022-12-31
52,806 GBP2021-12-31
Finished Goods/Goods for Resale
190,424 GBP2022-12-31
201,474 GBP2021-12-31
Other Debtors
Non-current
708,502 GBP2022-12-31
634,666 GBP2021-12-31
Debtors
Non-current
708,502 GBP2022-12-31
634,666 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
355,049 GBP2022-12-31
696,242 GBP2021-12-31
Other Debtors
Current
530,157 GBP2022-12-31
151,615 GBP2021-12-31
Prepayments/Accrued Income
Current
264,852 GBP2022-12-31
277,911 GBP2021-12-31
Debtors - Deferred Tax Asset
Current
306,657 GBP2022-12-31
306,657 GBP2021-12-31
Debtors
Current
3,015,217 GBP2022-12-31
2,917,091 GBP2021-12-31
Bank Overdrafts
Current
1,052,573 GBP2022-12-31
466,343 GBP2021-12-31
Bank Borrowings
Current
951,557 GBP2022-12-31
1,041,011 GBP2021-12-31
Trade Creditors/Trade Payables
Current
1,566,348 GBP2022-12-31
752,555 GBP2021-12-31
Taxation/Social Security Payable
Current
1,148,839 GBP2022-12-31
347,019 GBP2021-12-31
Other Creditors
Current
794,215 GBP2022-12-31
181,073 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
994,412 GBP2022-12-31
786,237 GBP2021-12-31
Creditors
Current
6,507,944 GBP2022-12-31
3,574,238 GBP2021-12-31
Bank Borrowings
Non-current
2,553,156 GBP2022-12-31
2,689,524 GBP2021-12-31
Other Creditors
Non-current
4,260,586 GBP2022-12-31
3,540,610 GBP2021-12-31
Creditors
Non-current
6,813,742 GBP2022-12-31
6,230,134 GBP2021-12-31
Bank Borrowings
Current, Amounts falling due within one year
951,557 GBP2022-12-31
1,041,011 GBP2021-12-31
Total Borrowings
Current, Amounts falling due within one year
951,557 GBP2022-12-31
1,041,011 GBP2021-12-31
Bank Borrowings
Non-current, Between one and two years
1,270,610 GBP2022-12-31
1,048,218 GBP2021-12-31
Non-current, Between two and five year
1,282,547 GBP2022-12-31
1,641,305 GBP2021-12-31
Total Borrowings
3,504,714 GBP2022-12-31
3,730,534 GBP2021-12-31
Net Deferred Tax Liability/Asset
306,657 GBP2022-12-31
306,657 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
74,000 shares2022-12-31
Par Value of Share
Class 1 ordinary share
1.002022-01-01 ~ 2022-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
2,500,000 shares2022-12-31
Par Value of Share
Class 2 ordinary share
1.002022-01-01 ~ 2022-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
2,500,000 shares2022-12-31
Par Value of Share
Class 3 ordinary share
1.002022-01-01 ~ 2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,030,554 GBP2022-12-31
1,077,922 GBP2021-12-31
Between one and five year
2,860,000 GBP2022-12-31
4,891,020 GBP2021-12-31
More than five year
12,148,485 GBP2022-12-31
15,446,106 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
16,039,039 GBP2022-12-31
21,415,048 GBP2021-12-31