Par Value of Share
Class 1 ordinary share
12021-01-01 ~ 2021-12-31
Turnover/Revenue
47,799,956 GBP2021-01-01 ~ 2021-12-31
32,518,968 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
27,297,265 GBP2021-01-01 ~ 2021-12-31
17,278,908 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
20,502,691 GBP2021-01-01 ~ 2021-12-31
15,240,060 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
19,099,968 GBP2021-01-01 ~ 2021-12-31
16,843,142 GBP2020-01-01 ~ 2020-12-31
Operating Profit/Loss
1,467,226 GBP2021-01-01 ~ 2021-12-31
-408,492 GBP2020-01-01 ~ 2020-12-31
Interest Payable/Similar Charges (Finance Costs)
190,982 GBP2021-01-01 ~ 2021-12-31
309,092 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
464,514 GBP2021-01-01 ~ 2021-12-31
-607,163 GBP2020-01-01 ~ 2020-12-31
Profit/Loss
464,514 GBP2021-01-01 ~ 2021-12-31
-607,163 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
464,514 GBP2021-01-01 ~ 2021-12-31
-607,163 GBP2020-01-01 ~ 2020-12-31
Intangible Assets
96,760 GBP2021-12-31
140,383 GBP2020-12-31
Property, Plant & Equipment
1,296,421 GBP2021-12-31
498,685 GBP2020-12-31
Fixed Assets
1,393,181 GBP2021-12-31
639,068 GBP2020-12-31
Total Inventories
1,173,191 GBP2021-12-31
925,393 GBP2020-12-31
Debtors
3,530,005 GBP2021-12-31
2,159,712 GBP2020-12-31
Cash at bank and in hand
613,774 GBP2021-12-31
466,912 GBP2020-12-31
Current Assets
5,316,970 GBP2021-12-31
3,552,017 GBP2020-12-31
Creditors
Current
13,488,821 GBP2021-12-31
12,878,304 GBP2020-12-31
Net Current Assets/Liabilities
-8,171,851 GBP2021-12-31
-9,326,287 GBP2020-12-31
Total Assets Less Current Liabilities
-6,778,670 GBP2021-12-31
-8,687,219 GBP2020-12-31
Creditors
Non-current
-71,579 GBP2021-12-31
Net Assets/Liabilities
-7,590,657 GBP2021-12-31
-8,945,171 GBP2020-12-31
Equity
Called up share capital
890,001 GBP2021-12-31
1 GBP2020-12-31
1 GBP2019-12-31
Retained earnings (accumulated losses)
-8,480,658 GBP2021-12-31
-8,945,172 GBP2020-12-31
-8,338,009 GBP2019-12-31
Equity
-7,590,657 GBP2021-12-31
-8,945,171 GBP2020-12-31
-8,338,008 GBP2019-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
464,514 GBP2021-01-01 ~ 2021-12-31
-607,163 GBP2020-01-01 ~ 2020-12-31
Issue of Equity Instruments
Called up share capital
890,000 GBP2021-01-01 ~ 2021-12-31
Issue of Equity Instruments
890,000 GBP2021-01-01 ~ 2021-12-31
Wages/Salaries
10,909,970 GBP2021-01-01 ~ 2021-12-31
9,624,645 GBP2020-01-01 ~ 2020-12-31
Social Security Costs
1,012,689 GBP2021-01-01 ~ 2021-12-31
801,953 GBP2020-01-01 ~ 2020-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
213,227 GBP2021-01-01 ~ 2021-12-31
192,450 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
12,135,886 GBP2021-01-01 ~ 2021-12-31
10,619,048 GBP2020-01-01 ~ 2020-12-31
Average Number of Employees
4282021-01-01 ~ 2021-12-31
4162020-01-01 ~ 2020-12-31
Director Remuneration
171,500 GBP2021-01-01 ~ 2021-12-31
171,500 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
398,165 GBP2021-01-01 ~ 2021-12-31
143,048 GBP2020-01-01 ~ 2020-12-31
Audit Fees/Expenses
85,181 GBP2021-01-01 ~ 2021-12-31
39,510 GBP2020-01-01 ~ 2020-12-31
Tax Expense/Credit at Applicable Tax Rate
88,258 GBP2021-01-01 ~ 2021-12-31
-115,361 GBP2020-01-01 ~ 2020-12-31
Intangible Assets - Gross Cost
Net goodwill
2 GBP2020-12-31
Patents/Trademarks/Licences/Concessions
174,492 GBP2020-12-31
Intangible Assets - Gross Cost
174,494 GBP2020-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
2 GBP2021-12-31
2 GBP2020-12-31
Patents/Trademarks/Licences/Concessions
77,732 GBP2021-12-31
34,109 GBP2020-12-31
Intangible Assets - Accumulated Amortisation & Impairment
77,734 GBP2021-12-31
34,111 GBP2020-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
43,623 GBP2021-01-01 ~ 2021-12-31
Intangible Assets - Increase From Amortisation Charge for Year
43,623 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
96,760 GBP2021-12-31
140,383 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
705,704 GBP2021-12-31
236,850 GBP2020-12-31
Furniture and fittings
582,636 GBP2021-12-31
150,683 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
239,788 GBP2021-12-31
59,044 GBP2020-12-31
Furniture and fittings
134,591 GBP2021-12-31
58,683 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
180,744 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings
75,908 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Plant and equipment
465,916 GBP2021-12-31
177,806 GBP2020-12-31
Furniture and fittings
448,045 GBP2021-12-31
92,000 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
67,351 GBP2021-12-31
67,351 GBP2020-12-31
Computers
496,228 GBP2021-12-31
187,663 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
1,912,196 GBP2021-12-31
702,824 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
30,308 GBP2021-12-31
16,837 GBP2020-12-31
Computers
171,075 GBP2021-12-31
44,632 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
615,775 GBP2021-12-31
204,139 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
13,471 GBP2021-01-01 ~ 2021-12-31
Computers
126,443 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
411,636 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Motor vehicles
37,043 GBP2021-12-31
50,514 GBP2020-12-31
Computers
325,153 GBP2021-12-31
143,031 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
13,471 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
37,043 GBP2021-12-31
50,514 GBP2020-12-31
Merchandise
1,173,191 GBP2021-12-31
925,393 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
1,371,842 GBP2021-12-31
1,485,721 GBP2020-12-31
Other Debtors
Current
2,306 GBP2021-12-31
22,031 GBP2020-12-31
Prepayments
Current
2,155,857 GBP2021-12-31
651,960 GBP2020-12-31
Debtors
Amounts falling due within one year, Current
3,530,005 GBP2021-12-31
2,159,712 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Current
51,620 GBP2021-12-31
18,966 GBP2020-12-31
Trade Creditors/Trade Payables
Current
3,343,088 GBP2021-12-31
3,559,979 GBP2020-12-31
Amounts owed to group undertakings
Current
3,453,892 GBP2021-12-31
2,155,546 GBP2020-12-31
Other Taxation & Social Security Payable
Current
1,293,856 GBP2021-12-31
1,900,967 GBP2020-12-31
Other Creditors
Current
39,398 GBP2021-12-31
41,580 GBP2020-12-31
Accrued Liabilities
Current
2,189,236 GBP2021-12-31
2,342,409 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Non-current
71,579 GBP2021-12-31
Between one and five year, hire purchase agreements
71,579 GBP2021-12-31
hire purchase agreements
123,199 GBP2021-12-31
18,966 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
2,243,580 GBP2021-12-31
1,617,364 GBP2020-12-31
Between one and five year
9,722,872 GBP2021-12-31
6,675,750 GBP2020-12-31
More than five year
26,047,500 GBP2021-12-31
All periods
38,013,952 GBP2021-12-31
8,293,114 GBP2020-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2021-12-31