Turnover/Revenue
9,554,832 GBP2021-01-01 ~ 2021-12-31
8,417,419 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
-4,526,323 GBP2021-01-01 ~ 2021-12-31
-3,952,005 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
5,028,509 GBP2021-01-01 ~ 2021-12-31
4,465,414 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
-2,981,716 GBP2021-01-01 ~ 2021-12-31
-3,174,858 GBP2020-01-01 ~ 2020-12-31
Operating Profit/Loss
2,301,095 GBP2021-01-01 ~ 2021-12-31
1,638,651 GBP2020-01-01 ~ 2020-12-31
Other Interest Receivable/Similar Income (Finance Income)
25,816 GBP2021-01-01 ~ 2021-12-31
3,593 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
2,326,911 GBP2021-01-01 ~ 2021-12-31
1,642,244 GBP2020-01-01 ~ 2020-12-31
Profit/Loss
2,010,695 GBP2021-01-01 ~ 2021-12-31
1,473,474 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment
276,142 GBP2021-12-31
222,581 GBP2020-12-31
Total Inventories
1,322,639 GBP2021-12-31
838,437 GBP2020-12-31
Debtors
10,080,899 GBP2021-12-31
6,367,425 GBP2020-12-31
Cash at bank and in hand
1,388,583 GBP2021-12-31
4,035,661 GBP2020-12-31
Current Assets
12,792,121 GBP2021-12-31
11,241,523 GBP2020-12-31
Creditors
Current, Amounts falling due within one year
-1,534,146 GBP2021-12-31
-1,950,910 GBP2020-12-31
Net Current Assets/Liabilities
11,257,975 GBP2021-12-31
9,290,613 GBP2020-12-31
Total Assets Less Current Liabilities
11,534,117 GBP2021-12-31
9,513,194 GBP2020-12-31
Net Assets/Liabilities
11,482,459 GBP2021-12-31
9,471,764 GBP2020-12-31
Equity
Called up share capital
400,727 GBP2021-12-31
400,727 GBP2020-12-31
400,727 GBP2019-12-31
Share premium
3,163,068 GBP2021-12-31
3,163,068 GBP2020-12-31
3,163,068 GBP2019-12-31
Capital redemption reserve
318,109 GBP2021-12-31
318,109 GBP2020-12-31
Retained earnings (accumulated losses)
7,600,555 GBP2021-12-31
5,589,860 GBP2020-12-31
6,560,874 GBP2019-12-31
Equity
11,482,459 GBP2021-12-31
9,471,764 GBP2020-12-31
10,442,778 GBP2019-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,010,695 GBP2021-01-01 ~ 2021-12-31
1,473,474 GBP2020-01-01 ~ 2020-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,444,488 GBP2020-01-01 ~ 2020-12-31
Audit Fees/Expenses
20,000 GBP2021-01-01 ~ 2021-12-31
19,500 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Depreciation Expense
120,449 GBP2021-01-01 ~ 2021-12-31
79,809 GBP2020-01-01 ~ 2020-12-31
Average Number of Employees
762021-01-01 ~ 2021-12-31
792020-01-01 ~ 2020-12-31
Wages/Salaries
2,876,385 GBP2021-01-01 ~ 2021-12-31
3,006,351 GBP2020-01-01 ~ 2020-12-31
Social Security Costs
279,158 GBP2021-01-01 ~ 2021-12-31
348,349 GBP2020-01-01 ~ 2020-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
46,392 GBP2021-01-01 ~ 2021-12-31
53,985 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
3,201,935 GBP2021-01-01 ~ 2021-12-31
3,408,685 GBP2020-01-01 ~ 2020-12-31
Director Remuneration
371,523 GBP2021-01-01 ~ 2021-12-31
589,327 GBP2020-01-01 ~ 2020-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
10,228 GBP2021-01-01 ~ 2021-12-31
5,820 GBP2020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
720,582 GBP2021-12-31
720,582 GBP2020-12-31
Plant and equipment
556,352 GBP2021-12-31
528,731 GBP2020-12-31
Furniture and fittings
417,512 GBP2021-12-31
411,793 GBP2020-12-31
Motor vehicles
337,190 GBP2021-12-31
196,520 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
2,031,636 GBP2021-12-31
1,857,626 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
720,582 GBP2021-12-31
720,582 GBP2020-12-31
Plant and equipment
511,787 GBP2021-12-31
486,997 GBP2020-12-31
Furniture and fittings
404,561 GBP2021-12-31
385,215 GBP2020-12-31
Motor vehicles
118,564 GBP2021-12-31
42,251 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,755,494 GBP2021-12-31
1,635,045 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
0 GBP2021-01-01 ~ 2021-12-31
Plant and equipment
24,790 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings
19,346 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
76,313 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
120,449 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Improvements to leasehold property
0 GBP2021-12-31
0 GBP2020-12-31
Plant and equipment
44,565 GBP2021-12-31
41,734 GBP2020-12-31
Furniture and fittings
12,951 GBP2021-12-31
26,578 GBP2020-12-31
Motor vehicles
218,626 GBP2021-12-31
154,269 GBP2020-12-31
Raw materials and consumables
1,322,639 GBP2021-12-31
838,437 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
1,387,550 GBP2021-12-31
936,465 GBP2020-12-31
Amount of corporation tax that is recoverable
Current
0 GBP2021-12-31
17,600 GBP2020-12-31
Amounts Owed by Group Undertakings
Current
5,180,199 GBP2021-12-31
5,367,128 GBP2020-12-31
Other Debtors
Current
3,500,000 GBP2021-12-31
33,500 GBP2020-12-31
Prepayments/Accrued Income
Current
13,150 GBP2021-12-31
12,732 GBP2020-12-31
Debtors
Current, Amounts falling due within one year
10,080,899 GBP2021-12-31
6,367,425 GBP2020-12-31
Trade Creditors/Trade Payables
Current
122,710 GBP2021-12-31
105,716 GBP2020-12-31
Amounts owed to group undertakings
Current
239,559 GBP2021-12-31
564,994 GBP2020-12-31
Corporation Tax Payable
Current
84,497 GBP2021-12-31
0 GBP2020-12-31
Other Taxation & Social Security Payable
Current
266,992 GBP2021-12-31
288,930 GBP2020-12-31
Other Creditors
Current
13,029 GBP2021-12-31
12,836 GBP2020-12-31
Accrued Liabilities/Deferred Income
Current
807,359 GBP2021-12-31
978,434 GBP2020-12-31
Creditors
Current
1,534,146 GBP2021-12-31
1,950,910 GBP2020-12-31
Deferred Tax Liabilities
51,658 GBP2021-12-31
41,430 GBP2020-12-31
Equity
Called up share capital
400,727 GBP2021-12-31
400,727 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
16,315 GBP2021-12-31
19,949 GBP2020-12-31
Between two and five year
8,953 GBP2021-12-31
25,268 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
25,268 GBP2021-12-31
45,217 GBP2020-12-31