Turnover/Revenue
83,749,201 GBP2021-01-01 ~ 2021-12-31
47,824,580 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
-68,078,768 GBP2021-01-01 ~ 2021-12-31
-37,491,506 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
15,670,433 GBP2021-01-01 ~ 2021-12-31
10,333,074 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
-11,337,269 GBP2021-01-01 ~ 2021-12-31
-12,260,636 GBP2020-01-01 ~ 2020-12-31
Profit/Loss
1,894,456 GBP2021-01-01 ~ 2021-12-31
-2,485,201 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
1,894,456 GBP2021-01-01 ~ 2021-12-31
-2,485,201 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment
3,359,943 GBP2021-12-31
3,909,595 GBP2020-12-31
Investment Property
2,540,000 GBP2021-12-31
2,340,000 GBP2020-12-31
Fixed Assets - Investments
2,193,450 GBP2021-12-31
2,193,450 GBP2020-12-31
Fixed Assets
8,093,393 GBP2021-12-31
8,443,045 GBP2020-12-31
Total Inventories
6,973,263 GBP2021-12-31
4,053,144 GBP2020-12-31
Debtors
7,205,032 GBP2021-12-31
6,930,348 GBP2020-12-31
Cash at bank and in hand
9,041,067 GBP2021-12-31
5,968,347 GBP2020-12-31
Current Assets
23,219,362 GBP2021-12-31
16,951,839 GBP2020-12-31
Creditors
Current
-7,071,643 GBP2021-12-31
-4,889,599 GBP2020-12-31
Net Current Assets/Liabilities
16,147,719 GBP2021-12-31
12,062,240 GBP2020-12-31
Total Assets Less Current Liabilities
24,241,112 GBP2021-12-31
20,505,285 GBP2020-12-31
Creditors
Non-current
-30,000 GBP2021-12-31
-30,000 GBP2020-12-31
Net Assets/Liabilities
18,858,901 GBP2021-12-31
17,416,269 GBP2020-12-31
Equity
Called up share capital
50,000 GBP2021-12-31
50,000 GBP2020-12-31
50,000 GBP2019-12-31
Revaluation reserve
1,273,092 GBP2021-12-31
1,273,092 GBP2020-12-31
1,273,092 GBP2019-12-31
Other miscellaneous reserve
48,176 GBP2021-12-31
0 GBP2020-12-31
0 GBP2019-12-31
Retained earnings (accumulated losses)
17,487,633 GBP2021-12-31
16,093,177 GBP2020-12-31
19,078,378 GBP2019-12-31
Equity
18,858,901 GBP2021-12-31
17,416,269 GBP2020-12-31
20,401,470 GBP2019-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,894,456 GBP2021-01-01 ~ 2021-12-31
-2,485,201 GBP2020-01-01 ~ 2020-12-31
Dividends Paid
Retained earnings (accumulated losses)
-500,000 GBP2020-01-01 ~ 2020-12-31
Dividends Paid
-500,000 GBP2021-01-01 ~ 2021-12-31
Audit Fees/Expenses
27,000 GBP2021-01-01 ~ 2021-12-31
31,250 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Depreciation Expense
938,130 GBP2021-01-01 ~ 2021-12-31
1,021,941 GBP2020-01-01 ~ 2020-12-31
Average Number of Employees
542021-01-01 ~ 2021-12-31
562020-01-01 ~ 2020-12-31
Wages/Salaries
1,926,891 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
272,310 GBP2021-01-01 ~ 2021-12-31
1,414,466 GBP2020-01-01 ~ 2020-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
83,273 GBP2021-01-01 ~ 2021-12-31
104,060 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
2,282,474 GBP2021-01-01 ~ 2021-12-31
Director Remuneration
559,368 GBP2021-01-01 ~ 2021-12-31
563,819 GBP2020-01-01 ~ 2020-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
32,984 GBP2021-01-01 ~ 2021-12-31
-15,606 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
2,764,956 GBP2021-01-01 ~ 2021-12-31
-1,921,724 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
208,707 GBP2021-12-31
208,707 GBP2020-12-31
Plant and equipment
14,312,429 GBP2021-12-31
13,948,565 GBP2020-12-31
Motor vehicles
1,736,274 GBP2021-12-31
1,805,133 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
16,257,410 GBP2021-12-31
15,962,405 GBP2020-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-715 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
-122,524 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Other Disposals
-123,239 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
128,407 GBP2021-12-31
120,326 GBP2020-12-31
Plant and equipment
11,533,768 GBP2021-12-31
10,747,246 GBP2020-12-31
Motor vehicles
1,235,292 GBP2021-12-31
1,185,238 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
12,897,467 GBP2021-12-31
12,052,810 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
8,081 GBP2021-01-01 ~ 2021-12-31
Plant and equipment
787,237 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
142,812 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
938,130 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-715 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
-92,758 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-93,473 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
80,300 GBP2021-12-31
88,381 GBP2020-12-31
Plant and equipment
2,778,661 GBP2021-12-31
3,201,319 GBP2020-12-31
Motor vehicles
500,982 GBP2021-12-31
619,895 GBP2020-12-31
Investment Property - Fair Value Model
2,540,000 GBP2021-12-31
2,340,000 GBP2020-12-31
Raw materials and consumables
6,973,263 GBP2021-12-31
4,053,144 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
3,227,498 GBP2021-12-31
4,407,825 GBP2020-12-31
Amount of corporation tax that is recoverable
Current
0 GBP2021-12-31
658,756 GBP2020-12-31
Amounts Owed by Group Undertakings
Current
849,773 GBP2021-12-31
849,159 GBP2020-12-31
Other Debtors
Current
2,774,297 GBP2021-12-31
592,388 GBP2020-12-31
Prepayments/Accrued Income
Current
282,319 GBP2021-12-31
422,220 GBP2020-12-31
Debtors
Current, Amounts falling due within one year
7,205,032 GBP2021-12-31
6,930,348 GBP2020-12-31
Trade Creditors/Trade Payables
Current
2,149,518 GBP2021-12-31
1,584,234 GBP2020-12-31
Amounts owed to group undertakings
Current
839,672 GBP2021-12-31
480,447 GBP2020-12-31
Corporation Tax Payable
Current
489,987 GBP2021-12-31
0 GBP2020-12-31
Accrued Liabilities/Deferred Income
Current
3,592,466 GBP2021-12-31
2,824,918 GBP2020-12-31
Other Remaining Borrowings
Non-current
30,000 GBP2021-12-31
30,000 GBP2020-12-31
Total Borrowings
Non-current
30,000 GBP2021-12-31
30,000 GBP2020-12-31
Operating Profit/Loss
508,298 GBP2021-01-01 ~ 2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
387,500 GBP2021-12-31
387,500 GBP2020-12-31
Between two and five year
1,550,000 GBP2021-12-31
1,550,000 GBP2020-12-31
More than five year
387,500 GBP2021-12-31
775,000 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,325,000 GBP2021-12-31
2,712,500 GBP2020-12-31