Par Value of Share
Class 2 ordinary share
02022-01-01 ~ 2022-12-31
Class 3 ordinary share
02022-01-01 ~ 2022-12-31
Turnover/Revenue
13,747,460 GBP2022-01-01 ~ 2022-12-31
10,466,430 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
9,208,967 GBP2022-01-01 ~ 2022-12-31
7,915,766 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
4,538,493 GBP2022-01-01 ~ 2022-12-31
2,550,664 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
4,394,917 GBP2022-01-01 ~ 2022-12-31
3,022,082 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
143,576 GBP2022-01-01 ~ 2022-12-31
-289,801 GBP2021-01-01 ~ 2021-12-31
Interest Payable/Similar Charges (Finance Costs)
121,117 GBP2022-01-01 ~ 2022-12-31
98,681 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
22,459 GBP2022-01-01 ~ 2022-12-31
-388,482 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
22,459 GBP2022-01-01 ~ 2022-12-31
-388,482 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
22,459 GBP2022-01-01 ~ 2022-12-31
-388,482 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
68,459 GBP2022-12-31
74,777 GBP2021-12-31
Property, Plant & Equipment
249,320 GBP2022-12-31
352,477 GBP2021-12-31
Fixed Assets
317,779 GBP2022-12-31
427,254 GBP2021-12-31
Total Inventories
3,273,477 GBP2022-12-31
3,007,529 GBP2021-12-31
Debtors
4,343,468 GBP2022-12-31
3,019,771 GBP2021-12-31
Cash at bank and in hand
1,366,116 GBP2022-12-31
153,206 GBP2021-12-31
Current Assets
8,983,061 GBP2022-12-31
6,180,506 GBP2021-12-31
Creditors
Current
10,511,324 GBP2022-12-31
7,640,825 GBP2021-12-31
Net Current Assets/Liabilities
-1,528,263 GBP2022-12-31
-1,460,319 GBP2021-12-31
Total Assets Less Current Liabilities
-1,210,484 GBP2022-12-31
-1,033,065 GBP2021-12-31
Creditors
Non-current
449,897 GBP2022-12-31
649,775 GBP2021-12-31
Net Assets/Liabilities
-1,660,381 GBP2022-12-31
-1,682,840 GBP2021-12-31
Equity
Called up share capital
300 GBP2022-12-31
300 GBP2021-12-31
300 GBP2020-12-31
Share premium
99,847 GBP2022-12-31
99,847 GBP2021-12-31
99,847 GBP2020-12-31
Revaluation reserve
8,700 GBP2022-12-31
8,700 GBP2021-12-31
8,700 GBP2020-12-31
Retained earnings (accumulated losses)
-1,769,228 GBP2022-12-31
-1,791,687 GBP2021-12-31
-1,403,205 GBP2020-12-31
Equity
-1,660,381 GBP2022-12-31
-1,682,840 GBP2021-12-31
-1,294,358 GBP2020-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
22,459 GBP2022-01-01 ~ 2022-12-31
-388,482 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
2,467,028 GBP2022-01-01 ~ 2022-12-31
1,964,745 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
275,102 GBP2022-01-01 ~ 2022-12-31
202,245 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
74,234 GBP2022-01-01 ~ 2022-12-31
39,248 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
2,816,364 GBP2022-01-01 ~ 2022-12-31
2,206,238 GBP2021-01-01 ~ 2021-12-31
Average Number of Employees
732022-01-01 ~ 2022-12-31
572021-01-01 ~ 2021-12-31
Director Remuneration
80,000 GBP2022-01-01 ~ 2022-12-31
80,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
143,576 GBP2022-01-01 ~ 2022-12-31
145,001 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
9,100 GBP2022-01-01 ~ 2022-12-31
8,500 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Gross Cost
Computer software
96,591 GBP2022-12-31
79,551 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
2,725 GBP2022-12-31
2,725 GBP2021-12-31
Plant and equipment
176,569 GBP2022-12-31
155,530 GBP2021-12-31
Furniture and fittings
121,364 GBP2022-12-31
95,445 GBP2021-12-31
Motor vehicles
403,962 GBP2022-12-31
416,437 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
704,620 GBP2022-12-31
670,137 GBP2021-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-14,995 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Disposals
-14,995 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
2,725 GBP2022-12-31
2,042 GBP2021-12-31
Plant and equipment
89,736 GBP2022-12-31
60,161 GBP2021-12-31
Furniture and fittings
88,128 GBP2022-12-31
74,748 GBP2021-12-31
Motor vehicles
274,711 GBP2022-12-31
180,709 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
455,300 GBP2022-12-31
317,660 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
683 GBP2022-01-01 ~ 2022-12-31
Plant and equipment
29,575 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
13,380 GBP2022-01-01 ~ 2022-12-31
Motor vehicles
99,938 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
143,576 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-5,936 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-5,936 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Plant and equipment
86,833 GBP2022-12-31
95,369 GBP2021-12-31
Furniture and fittings
33,236 GBP2022-12-31
20,697 GBP2021-12-31
Motor vehicles
129,251 GBP2022-12-31
235,728 GBP2021-12-31
Improvements to leasehold property
683 GBP2021-12-31
Finished Goods
3,273,477 GBP2022-12-31
3,007,529 GBP2021-12-31
Trade Debtors/Trade Receivables
Current
3,120,850 GBP2022-12-31
2,493,581 GBP2021-12-31
Amounts Owed by Group Undertakings
Current
465,399 GBP2022-12-31
86,215 GBP2021-12-31
Other Debtors
Current
329,785 GBP2022-12-31
31,785 GBP2021-12-31
Prepayments/Accrued Income
Current
427,434 GBP2022-12-31
408,190 GBP2021-12-31
Debtors
Amounts falling due within one year, Current
4,343,468 GBP2022-12-31
3,019,771 GBP2021-12-31
Bank Borrowings/Overdrafts
Current
10,000 GBP2022-12-31
10,000 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Current
189,878 GBP2022-12-31
215,274 GBP2021-12-31
Trade Creditors/Trade Payables
Current
1,675,520 GBP2022-12-31
1,318,476 GBP2021-12-31
Amounts owed to group undertakings
Current
7,846,215 GBP2022-12-31
5,297,055 GBP2021-12-31
Other Taxation & Social Security Payable
Current
72,074 GBP2022-12-31
64,161 GBP2021-12-31
Amount of value-added tax that is payable
213,568 GBP2022-12-31
148,871 GBP2021-12-31
Other Creditors
Current
2,598 GBP2021-12-31
Advances or credits given to directors
200,000 GBP2022-12-31
200,000 GBP2021-12-31
Accrued Liabilities/Deferred Income
Current
295,108 GBP2022-12-31
367,773 GBP2021-12-31
Bank Borrowings/Overdrafts
Non-current
25,000 GBP2022-12-31
35,000 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Non-current
424,897 GBP2022-12-31
614,775 GBP2021-12-31
Bank Borrowings
Between two and five year, Non-current
15,000 GBP2022-12-31
25,000 GBP2021-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
424,897 GBP2022-12-31
564,744 GBP2021-12-31
hire purchase agreements
614,775 GBP2022-12-31
830,049 GBP2021-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
2,940 shares2022-12-31
Class 3 ordinary share
3,060 shares2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
22,459 GBP2022-01-01 ~ 2022-12-31