Cost of Sales
-30,002,120 GBP2022-01-01 ~ 2022-12-31
-33,954,332 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
-2,066,351 GBP2022-01-01 ~ 2022-12-31
-1,880,665 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
115,249 GBP2022-01-01 ~ 2022-12-31
377,552 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
119,178 GBP2022-12-31
120,843 GBP2021-12-31
Debtors
400,401 GBP2022-12-31
420,263 GBP2021-12-31
Cash at bank and in hand
0 GBP2022-12-31
46,432 GBP2021-12-31
Current Assets
5,998,073 GBP2022-12-31
5,482,087 GBP2021-12-31
Creditors
Current, Amounts falling due within one year
-6,988,756 GBP2022-12-31
-6,541,449 GBP2021-12-31
Net Current Assets/Liabilities
-990,683 GBP2022-12-31
-1,059,362 GBP2021-12-31
Total Assets Less Current Liabilities
-871,505 GBP2022-12-31
-938,519 GBP2021-12-31
Equity
Called up share capital
100 GBP2022-12-31
100 GBP2021-12-31
100 GBP2020-12-31
Retained earnings (accumulated losses)
-871,605 GBP2022-12-31
-938,619 GBP2021-12-31
-1,274,526 GBP2020-12-31
Equity
-871,505 GBP2022-12-31
-938,519 GBP2021-12-31
Audit Fees/Expenses
15,000 GBP2022-01-01 ~ 2022-12-31
17,000 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
382022-01-01 ~ 2022-12-31
372021-01-01 ~ 2021-12-31
Wages/Salaries
1,100,092 GBP2022-01-01 ~ 2022-12-31
1,076,008 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
18,142 GBP2022-01-01 ~ 2022-12-31
19,186 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
1,218,847 GBP2022-01-01 ~ 2022-12-31
1,191,086 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
9,771 GBP2022-01-01 ~ 2022-12-31
1,123 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
66,768 GBP2022-12-31
66,768 GBP2021-12-31
Plant and equipment
200,846 GBP2022-12-31
160,184 GBP2021-12-31
Furniture and fittings
355,878 GBP2022-12-31
352,698 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
623,492 GBP2022-12-31
579,650 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
66,768 GBP2022-12-31
66,768 GBP2021-12-31
Plant and equipment
152,656 GBP2022-12-31
134,470 GBP2021-12-31
Furniture and fittings
284,890 GBP2022-12-31
257,569 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
504,314 GBP2022-12-31
458,807 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2022-01-01 ~ 2022-12-31
Plant and equipment
18,186 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
27,321 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
45,507 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2022-12-31
0 GBP2021-12-31
Plant and equipment
48,190 GBP2022-12-31
25,714 GBP2021-12-31
Furniture and fittings
70,988 GBP2022-12-31
95,129 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
222,873 GBP2022-12-31
292,212 GBP2021-12-31
Amount of corporation tax that is recoverable
Current
24,904 GBP2022-12-31
0 GBP2021-12-31
Other Debtors
Current
108,057 GBP2022-12-31
91,406 GBP2021-12-31
Prepayments/Accrued Income
Current
33,637 GBP2022-12-31
15,944 GBP2021-12-31
Debtors - Deferred Tax Asset
Current
10,930 GBP2022-12-31
20,701 GBP2021-12-31
Debtors
Current, Amounts falling due within one year
400,401 GBP2022-12-31
420,263 GBP2021-12-31
Finished Goods/Goods for Resale
54,058 GBP2022-12-31
61,106 GBP2021-12-31
Bank Borrowings/Overdrafts
Current
207,106 GBP2022-12-31
64,167 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Current
0 GBP2022-12-31
24,175 GBP2021-12-31
Trade Creditors/Trade Payables
Current
5,268,513 GBP2022-12-31
5,026,299 GBP2021-12-31
Amounts owed to group undertakings
Current
1,153,888 GBP2022-12-31
1,045,484 GBP2021-12-31
Corporation Tax Payable
Current
38,464 GBP2022-12-31
45,760 GBP2021-12-31
Other Taxation & Social Security Payable
Current
21,837 GBP2022-12-31
32,853 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
298,948 GBP2022-12-31
302,711 GBP2021-12-31
Creditors
Current
6,988,756 GBP2022-12-31
6,541,449 GBP2021-12-31
Bank Borrowings
0 GBP2022-12-31
64,167 GBP2021-12-31
Bank Overdrafts
207,106 GBP2022-12-31
0 GBP2021-12-31
Total Borrowings
207,106 GBP2022-12-31
64,167 GBP2021-12-31
Current
207,106 GBP2022-12-31
64,167 GBP2021-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
0 GBP2022-12-31
24,175 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
240,000 GBP2022-12-31
244,828 GBP2021-12-31
Between two and five year
960,000 GBP2022-12-31
964,194 GBP2021-12-31
More than five year
3,640,000 GBP2022-12-31
3,880,000 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
4,840,000 GBP2022-12-31
5,089,022 GBP2021-12-31
Profit/Loss
67,014 GBP2022-01-01 ~ 2022-12-31