Average Number of Employees
712021-01-01 ~ 2021-12-31
572020-01-01 ~ 2020-12-31
Turnover/Revenue
11,741,230 GBP2021-01-01 ~ 2021-12-31
9,278,396 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
-5,376,965 GBP2021-01-01 ~ 2021-12-31
-4,262,843 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
6,364,265 GBP2021-01-01 ~ 2021-12-31
5,015,553 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
-3,645,878 GBP2021-01-01 ~ 2021-12-31
-2,441,858 GBP2020-01-01 ~ 2020-12-31
Operating Profit/Loss
2,748,782 GBP2021-01-01 ~ 2021-12-31
3,393,819 GBP2020-01-01 ~ 2020-12-31
Other Interest Receivable/Similar Income (Finance Income)
150,079 GBP2021-01-01 ~ 2021-12-31
138,188 GBP2020-01-01 ~ 2020-12-31
Interest Payable/Similar Charges (Finance Costs)
-6 GBP2021-01-01 ~ 2021-12-31
-9 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
2,898,855 GBP2021-01-01 ~ 2021-12-31
3,531,998 GBP2020-01-01 ~ 2020-12-31
Profit/Loss
2,280,208 GBP2021-01-01 ~ 2021-12-31
2,979,365 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment
1,765,950 GBP2021-12-31
999,661 GBP2020-12-31
Fixed Assets
1,765,950 GBP2021-12-31
999,661 GBP2020-12-31
Total Inventories
946,950 GBP2021-12-31
948,685 GBP2020-12-31
Debtors
Current
4,887,062 GBP2021-12-31
4,519,971 GBP2020-12-31
Cash at bank and in hand
4,492,998 GBP2021-12-31
2,938,770 GBP2020-12-31
Current Assets
10,327,010 GBP2021-12-31
8,407,426 GBP2020-12-31
Creditors
Current, Amounts falling due within one year
-2,978,839 GBP2021-12-31
-2,686,856 GBP2020-12-31
Net Current Assets/Liabilities
7,348,171 GBP2021-12-31
5,720,570 GBP2020-12-31
Total Assets Less Current Liabilities
9,114,121 GBP2021-12-31
6,720,231 GBP2020-12-31
Net Assets/Liabilities
8,855,294 GBP2021-12-31
6,575,086 GBP2020-12-31
Equity
Called up share capital
150,000 GBP2021-12-31
150,000 GBP2020-12-31
150,000 GBP2020-01-01
Retained earnings (accumulated losses)
8,705,294 GBP2021-12-31
6,425,086 GBP2020-12-31
3,445,721 GBP2020-01-01
Equity
8,855,294 GBP2021-12-31
6,575,086 GBP2020-12-31
3,595,721 GBP2020-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,280,208 GBP2021-01-01 ~ 2021-12-31
2,979,365 GBP2020-01-01 ~ 2020-12-31
Audit Fees/Expenses
15,000 GBP2021-01-01 ~ 2021-12-31
9,750 GBP2020-01-01 ~ 2020-12-31
Wages/Salaries
2,224,913 GBP2021-01-01 ~ 2021-12-31
1,628,431 GBP2020-01-01 ~ 2020-12-31
Social Security Costs
200,465 GBP2021-01-01 ~ 2021-12-31
156,165 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
2,488,627 GBP2021-01-01 ~ 2021-12-31
1,831,124 GBP2020-01-01 ~ 2020-12-31
Director Remuneration
107,375 GBP2021-01-01 ~ 2021-12-31
92,085 GBP2020-01-01 ~ 2020-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
49,772 GBP2021-01-01 ~ 2021-12-31
25,404 GBP2020-01-01 ~ 2020-12-31
Tax Expense/Credit at Applicable Tax Rate
550,782 GBP2021-01-01 ~ 2021-12-31
671,080 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,964,952 GBP2021-12-31
1,869,758 GBP2020-12-31
Furniture and fittings
283,572 GBP2021-12-31
269,346 GBP2020-12-31
Office equipment
211,571 GBP2021-12-31
203,470 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
3,293,179 GBP2021-12-31
2,342,574 GBP2020-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-38,045 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Other Disposals
-38,045 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
979,154 GBP2020-12-31
Furniture and fittings
204,530 GBP2020-12-31
Office equipment
159,229 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,342,913 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
163,444 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings, Owned/Freehold
14,333 GBP2021-01-01 ~ 2021-12-31
Office equipment, Owned/Freehold
18,372 GBP2021-01-01 ~ 2021-12-31
Owned/Freehold
210,353 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-26,037 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-26,037 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,116,561 GBP2021-12-31
Furniture and fittings
218,863 GBP2021-12-31
Office equipment
177,601 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,527,229 GBP2021-12-31
Property, Plant & Equipment
Plant and equipment
848,391 GBP2021-12-31
890,604 GBP2020-12-31
Furniture and fittings
64,709 GBP2021-12-31
64,816 GBP2020-12-31
Office equipment
33,970 GBP2021-12-31
44,241 GBP2020-12-31
Finished Goods/Goods for Resale
946,950 GBP2021-12-31
948,685 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
1,402,840 GBP2021-12-31
1,449,462 GBP2020-12-31
Amounts Owed by Group Undertakings
Current
3,153,280 GBP2021-12-31
3,000,000 GBP2020-12-31
Other Debtors
Current
3,310 GBP2021-12-31
1,271 GBP2020-12-31
Prepayments/Accrued Income
Current
162,597 GBP2021-12-31
69,238 GBP2020-12-31
Amount of corporation tax that is recoverable
Current
165,035 GBP2021-12-31
Trade Creditors/Trade Payables
Current
688,401 GBP2021-12-31
518,938 GBP2020-12-31
Amounts owed to group undertakings
Current
1,410,655 GBP2021-12-31
1,064,072 GBP2020-12-31
Corporation Tax Payable
Current
237,625 GBP2020-12-31
Taxation/Social Security Payable
Current
300,066 GBP2021-12-31
526,453 GBP2020-12-31
Accrued Liabilities/Deferred Income
Current
437,217 GBP2021-12-31
197,268 GBP2020-12-31
Creditors
Current
2,978,839 GBP2021-12-31
2,686,856 GBP2020-12-31
Net Deferred Tax Liability/Asset
258,827 GBP2021-12-31
145,145 GBP2020-12-31
107,137 GBP2020-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
113,682 GBP2021-01-01 ~ 2021-12-31
38,008 GBP2020-01-01 ~ 2020-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
260,209 GBP2021-12-31
145,956 GBP2020-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
150,000 shares2021-12-31
150,000 shares2020-12-31
Par Value of Share
Class 1 ordinary share
12021-01-01 ~ 2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
211,667 GBP2021-12-31
Between one and five year
673,333 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
885,000 GBP2021-12-31