Par Value of Share
Class 1 ordinary share
12021-01-01 ~ 2021-12-31
Turnover/Revenue
8,912,595 GBP2021-01-01 ~ 2021-12-31
8,731,789 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
6,609,073 GBP2021-01-01 ~ 2021-12-31
6,854,711 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
2,303,522 GBP2021-01-01 ~ 2021-12-31
1,877,078 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
2,158,942 GBP2021-01-01 ~ 2021-12-31
2,494,172 GBP2020-01-01 ~ 2020-12-31
Operating Profit/Loss
144,580 GBP2021-01-01 ~ 2021-12-31
-617,094 GBP2020-01-01 ~ 2020-12-31
Interest Payable/Similar Charges (Finance Costs)
127,140 GBP2021-01-01 ~ 2021-12-31
144,403 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
17,440 GBP2021-01-01 ~ 2021-12-31
-761,497 GBP2020-01-01 ~ 2020-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-190,000 GBP2021-01-01 ~ 2021-12-31
-6,000 GBP2020-01-01 ~ 2020-12-31
Profit/Loss
207,440 GBP2021-01-01 ~ 2021-12-31
-755,497 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
207,440 GBP2021-01-01 ~ 2021-12-31
-755,497 GBP2020-01-01 ~ 2020-12-31
Fixed Assets
3,894,259 GBP2021-12-31
3,523,506 GBP2020-12-31
Total Inventories
2,143,214 GBP2021-12-31
1,690,465 GBP2020-12-31
Debtors
2,994,593 GBP2021-12-31
2,539,587 GBP2020-12-31
Cash at bank and in hand
450,028 GBP2021-12-31
618,793 GBP2020-12-31
Current Assets
5,587,835 GBP2021-12-31
4,848,845 GBP2020-12-31
Creditors
Current
2,109,826 GBP2021-12-31
1,809,308 GBP2020-12-31
Net Current Assets/Liabilities
3,478,009 GBP2021-12-31
3,039,537 GBP2020-12-31
Total Assets Less Current Liabilities
7,372,268 GBP2021-12-31
6,563,043 GBP2020-12-31
Net Assets/Liabilities
3,848,365 GBP2021-12-31
3,640,925 GBP2020-12-31
Equity
Called up share capital
3,401,000 GBP2021-12-31
3,401,000 GBP2020-12-31
3,401,000 GBP2019-12-31
Retained earnings (accumulated losses)
447,365 GBP2021-12-31
239,925 GBP2020-12-31
995,422 GBP2019-12-31
Equity
3,848,365 GBP2021-12-31
3,640,925 GBP2020-12-31
4,396,422 GBP2019-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
207,440 GBP2021-01-01 ~ 2021-12-31
-755,497 GBP2020-01-01 ~ 2020-12-31
Social Security Costs
102,457 GBP2021-01-01 ~ 2021-12-31
105,613 GBP2020-01-01 ~ 2020-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
36,254 GBP2021-01-01 ~ 2021-12-31
34,360 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
1,505,305 GBP2021-01-01 ~ 2021-12-31
1,551,702 GBP2020-01-01 ~ 2020-12-31
Average Number of Employees
482021-01-01 ~ 2021-12-31
422020-01-01 ~ 2020-12-31
Director Remuneration
63,431 GBP2021-01-01 ~ 2021-12-31
72,500 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
159,057 GBP2021-01-01 ~ 2021-12-31
203,226 GBP2020-01-01 ~ 2020-12-31
Audit Fees/Expenses
16,590 GBP2021-01-01 ~ 2021-12-31
15,350 GBP2020-01-01 ~ 2020-12-31
Tax Expense/Credit at Applicable Tax Rate
19 GBP2021-01-01 ~ 2021-12-31
19 GBP2020-01-01 ~ 2020-12-31
Intangible Assets - Gross Cost
Goodwill
1,569,133 GBP2020-12-31
Patents/Trademarks/Licences/Concessions
2,158,797 GBP2020-12-31
Intangible Assets - Gross Cost
3,727,930 GBP2020-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
1,054,024 GBP2021-12-31
883,416 GBP2020-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,054,024 GBP2021-12-31
883,416 GBP2020-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
170,608 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Increase From Amortisation Charge for Year
170,608 GBP2021-01-01 ~ 2021-12-31
Raw Materials
426,367 GBP2021-12-31
606,811 GBP2020-12-31
Value of work in progress
382,681 GBP2021-12-31
379,584 GBP2020-12-31
Finished Goods
1,145,217 GBP2021-12-31
563,090 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
2,043,729 GBP2021-12-31
2,139,688 GBP2020-12-31
Amounts Owed by Group Undertakings
Current
69,929 GBP2021-12-31
22,174 GBP2020-12-31
Other Debtors
Current
292,285 GBP2021-12-31
43,932 GBP2020-12-31
Amount of value-added tax that is recoverable
Current
73,658 GBP2021-12-31
Debtors - Deferred Tax Asset
Current
456,000 GBP2021-12-31
266,000 GBP2020-12-31
Prepayments
Current
58,992 GBP2021-12-31
67,793 GBP2020-12-31
Debtors
Current
2,994,593 GBP2021-12-31
2,539,587 GBP2020-12-31
Bank Borrowings/Overdrafts
Current
111,274 GBP2021-12-31
100,880 GBP2020-12-31
Trade Creditors/Trade Payables
Current
951,607 GBP2021-12-31
644,762 GBP2020-12-31
Amounts owed to group undertakings
Current
414,336 GBP2021-12-31
280,062 GBP2020-12-31
Taxation/Social Security Payable
Current
36,689 GBP2021-12-31
34,471 GBP2020-12-31
Other Creditors
Current
2,845 GBP2021-12-31
2,408 GBP2020-12-31
Accrued Liabilities
Current
456,197 GBP2021-12-31
599,421 GBP2020-12-31
Bank Borrowings
Non-current
119,250 GBP2021-12-31
229,371 GBP2020-12-31
Current, Amounts falling due within one year
111,274 GBP2021-12-31
100,880 GBP2020-12-31
Non-current, Between one and two years
119,250 GBP2021-12-31
229,371 GBP2020-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
-456,000 GBP2021-12-31
-266,000 GBP2020-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
3,401,000 shares2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
207,440 GBP2021-01-01 ~ 2021-12-31