Average Number of Employees
1012022-01-01 ~ 2022-12-31
882021-01-01 ~ 2021-12-31
Profit/Loss
1,600,489 GBP2022-01-01 ~ 2022-12-31
1,433,244 GBP2021-01-01 ~ 2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
67,167 GBP2022-12-31
66,105 GBP2021-12-31
Turnover/Revenue
81,096,213 GBP2022-01-01 ~ 2022-12-31
62,789,452 GBP2021-01-01 ~ 2021-12-31
Cost of Sales
72,854,398 GBP2022-01-01 ~ 2022-12-31
56,650,293 GBP2021-01-01 ~ 2021-12-31
Gross Profit/Loss
8,241,815 GBP2022-01-01 ~ 2022-12-31
6,139,159 GBP2021-01-01 ~ 2021-12-31
Administrative Expenses
6,229,317 GBP2022-01-01 ~ 2022-12-31
4,389,585 GBP2021-01-01 ~ 2021-12-31
Operating Profit/Loss
2,015,157 GBP2022-01-01 ~ 2022-12-31
1,789,074 GBP2021-01-01 ~ 2021-12-31
Interest Payable/Similar Charges (Finance Costs)
43,344 GBP2022-01-01 ~ 2022-12-31
28,120 GBP2021-01-01 ~ 2021-12-31
Profit/Loss on Ordinary Activities Before Tax
1,971,851 GBP2022-01-01 ~ 2022-12-31
1,760,954 GBP2021-01-01 ~ 2021-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
371,362 GBP2022-01-01 ~ 2022-12-31
327,710 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
1,600,489 GBP2022-01-01 ~ 2022-12-31
1,433,244 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
343,130 GBP2022-12-31
350,109 GBP2021-12-31
Total Inventories
13,909,188 GBP2022-12-31
10,308,598 GBP2021-12-31
Debtors
1,297,288 GBP2022-12-31
1,388,013 GBP2021-12-31
Cash at bank and in hand
2,340,484 GBP2022-12-31
1,029,142 GBP2021-12-31
Current Assets
17,546,960 GBP2022-12-31
12,725,753 GBP2021-12-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
99,500 GBP2022-12-31
92,800 GBP2021-12-31
Trade Creditors/Trade Payables
Amounts falling due within one year
9,802,978 GBP2022-12-31
6,159,045 GBP2021-12-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
948,206 GBP2022-12-31
752,185 GBP2021-12-31
Creditors
Amounts falling due within one year
12,012,478 GBP2022-12-31
8,596,939 GBP2021-12-31
Net Current Assets/Liabilities
5,534,482 GBP2022-12-31
4,128,814 GBP2021-12-31
Total Assets Less Current Liabilities
5,877,612 GBP2022-12-31
4,478,923 GBP2021-12-31
Bank Borrowings/Overdrafts
Amounts falling due after one year
188,539 GBP2022-12-31
291,449 GBP2021-12-31
Net Assets/Liabilities
5,621,906 GBP2022-12-31
4,121,369 GBP2021-12-31
Equity
Called up share capital
5,050 GBP2022-12-31
2 GBP2021-12-31
2 GBP2020-12-31
Retained earnings (accumulated losses)
5,616,856 GBP2022-12-31
4,121,367 GBP2021-12-31
2,708,123 GBP2020-12-31
Equity
5,621,906 GBP2022-12-31
4,121,369 GBP2021-12-31
Restated amount
4,121,369 GBP2021-12-31
2,708,125 GBP2020-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,600,489 GBP2022-01-01 ~ 2022-12-31
1,433,244 GBP2021-01-01 ~ 2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,600,489 GBP2022-01-01 ~ 2022-12-31
1,433,244 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
Retained earnings (accumulated losses)
-105,000 GBP2022-01-01 ~ 2022-12-31
-20,000 GBP2021-01-01 ~ 2021-12-31
Dividends Paid
-105,000 GBP2022-01-01 ~ 2022-12-31
-20,000 GBP2021-01-01 ~ 2021-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-105,000 GBP2022-01-01 ~ 2022-12-31
-20,000 GBP2021-01-01 ~ 2021-12-31
Equity - Income/Expense Recognised Directly
-99,952 GBP2022-01-01 ~ 2022-12-31
-20,000 GBP2021-01-01 ~ 2021-12-31
Issue of Equity Instruments
Called up share capital
5,048 GBP2022-01-01 ~ 2022-12-31
Issue of Equity Instruments
5,048 GBP2022-01-01 ~ 2022-12-31
Equity - Income/Expense Recognised Directly
Called up share capital
5,048 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
109,846 GBP2022-01-01 ~ 2022-12-31
70,778 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
0.202022-01-01 ~ 2022-12-31
Furniture and fittings
0.202022-01-01 ~ 2022-12-31
Average number of employees in administration and support functions
122022-01-01 ~ 2022-12-31
132021-01-01 ~ 2021-12-31
Wages/Salaries
3,262,523 GBP2022-01-01 ~ 2022-12-31
2,415,595 GBP2021-01-01 ~ 2021-12-31
Social Security Costs
358,768 GBP2022-01-01 ~ 2022-12-31
257,435 GBP2021-01-01 ~ 2021-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
535,253 GBP2022-01-01 ~ 2022-12-31
66,752 GBP2021-01-01 ~ 2021-12-31
Staff Costs/Employee Benefits Expense
4,156,544 GBP2022-01-01 ~ 2022-12-31
2,739,782 GBP2021-01-01 ~ 2021-12-31
Director Remuneration
218,150 GBP2022-01-01 ~ 2022-12-31
197,800 GBP2021-01-01 ~ 2021-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
1,062 GBP2022-01-01 ~ 2022-12-31
53,845 GBP2021-01-01 ~ 2021-12-31
Tax Expense/Credit at Applicable Tax Rate
374,509 GBP2022-01-01 ~ 2022-12-31
334,583 GBP2021-01-01 ~ 2021-12-31
Dividends Paid on Shares
All ordinary shares
105,000 GBP2022-01-01 ~ 2022-12-31
20,000 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
274,779 GBP2022-12-31
266,504 GBP2021-12-31
Furniture and fittings
592,997 GBP2022-12-31
498,405 GBP2021-12-31
Property, Plant & Equipment - Gross Cost
867,776 GBP2022-12-31
764,909 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
157,397 GBP2022-12-31
124,794 GBP2021-12-31
Furniture and fittings
367,249 GBP2022-12-31
290,006 GBP2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
524,646 GBP2022-12-31
414,800 GBP2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
41,417 GBP2022-01-01 ~ 2022-12-31
Furniture and fittings
68,429 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
109,846 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
Plant and equipment
117,382 GBP2022-12-31
141,710 GBP2021-12-31
Furniture and fittings
225,748 GBP2022-12-31
208,399 GBP2021-12-31
Finished Goods
13,909,188 GBP2022-12-31
10,308,598 GBP2021-12-31
Trade Debtors/Trade Receivables
590,896 GBP2022-12-31
673,821 GBP2021-12-31
Prepayments/Accrued Income
242,068 GBP2022-12-31
244,004 GBP2021-12-31
Other Debtors
464,324 GBP2022-12-31
470,188 GBP2021-12-31
Corporation Tax Payable
Amounts falling due within one year
362,783 GBP2022-12-31
273,865 GBP2021-12-31
Other Taxation & Social Security Payable
Amounts falling due within one year
658,615 GBP2022-12-31
1,004,609 GBP2021-12-31
Amounts owed to directors
Amounts falling due within one year
95,002 GBP2022-12-31
100,000 GBP2021-12-31
Other Creditors
Amounts falling due within one year
45,394 GBP2022-12-31
214,435 GBP2021-12-31
Deferred Tax Liabilities
67,167 GBP2022-12-31
66,105 GBP2021-12-31
Par Value of Share
Class 1 ordinary share
1 shares2022-01-01 ~ 2022-12-31
Class 2 ordinary share
1 shares2022-01-01 ~ 2022-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
5,000 shares2022-12-31
2 shares2021-12-31
Class 2 ordinary share
50 shares2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
43,500 GBP2022-12-31
43,500 GBP2021-12-31
Between one and five year
160,000 GBP2022-12-31
240,000 GBP2021-12-31
More than five year
1,324,029 GBP2022-12-31
378,000 GBP2021-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,527,529 GBP2022-12-31
661,500 GBP2021-12-31