Par Value of Share
Class 1 ordinary share
12021-01-01 ~ 2021-12-31
Turnover/Revenue
30,617,511 GBP2021-01-01 ~ 2021-12-31
25,318,461 GBP2020-01-01 ~ 2020-12-31
Cost of Sales
-25,429,084 GBP2021-01-01 ~ 2021-12-31
-20,637,339 GBP2020-01-01 ~ 2020-12-31
Gross Profit/Loss
5,188,427 GBP2021-01-01 ~ 2021-12-31
4,681,122 GBP2020-01-01 ~ 2020-12-31
Administrative Expenses
-3,192,309 GBP2021-01-01 ~ 2021-12-31
-2,975,136 GBP2020-01-01 ~ 2020-12-31
Operating Profit/Loss
1,998,618 GBP2021-01-01 ~ 2021-12-31
1,815,805 GBP2020-01-01 ~ 2020-12-31
Profit/Loss on Ordinary Activities Before Tax
1,989,133 GBP2021-01-01 ~ 2021-12-31
1,800,532 GBP2020-01-01 ~ 2020-12-31
Profit/Loss
1,577,272 GBP2021-01-01 ~ 2021-12-31
1,431,540 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
1,577,272 GBP2021-01-01 ~ 2021-12-31
1,431,540 GBP2020-01-01 ~ 2020-12-31
Intangible Assets
922,689 GBP2021-12-31
1,208,788 GBP2020-12-31
Property, Plant & Equipment
261,424 GBP2021-12-31
292,561 GBP2020-12-31
Fixed Assets
1,184,113 GBP2021-12-31
1,501,349 GBP2020-12-31
Total Inventories
7,895,131 GBP2021-12-31
5,468,765 GBP2020-12-31
Debtors
3,263,571 GBP2021-12-31
3,073,035 GBP2020-12-31
Cash at bank and in hand
629,662 GBP2021-12-31
705,251 GBP2020-12-31
Current Assets
11,788,364 GBP2021-12-31
9,247,051 GBP2020-12-31
Net Current Assets/Liabilities
4,126,827 GBP2021-12-31
2,230,271 GBP2020-12-31
Total Assets Less Current Liabilities
5,310,940 GBP2021-12-31
3,731,620 GBP2020-12-31
Creditors
Non-current
-1,958 GBP2020-12-31
Net Assets/Liabilities
5,294,016 GBP2021-12-31
3,716,744 GBP2020-12-31
Equity
Called up share capital
1,000 GBP2021-12-31
1,000 GBP2020-12-31
1,000 GBP2019-12-31
Retained earnings (accumulated losses)
5,293,016 GBP2021-12-31
3,715,744 GBP2020-12-31
2,284,204 GBP2019-12-31
Equity
5,294,016 GBP2021-12-31
3,716,744 GBP2020-12-31
2,285,204 GBP2019-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,577,272 GBP2021-01-01 ~ 2021-12-31
1,431,540 GBP2020-01-01 ~ 2020-12-31
Wages/Salaries
863,306 GBP2021-01-01 ~ 2021-12-31
1,082,666 GBP2020-01-01 ~ 2020-12-31
Social Security Costs
81,114 GBP2021-01-01 ~ 2021-12-31
79,209 GBP2020-01-01 ~ 2020-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
12,650 GBP2021-01-01 ~ 2021-12-31
13,031 GBP2020-01-01 ~ 2020-12-31
Staff Costs/Employee Benefits Expense
957,070 GBP2021-01-01 ~ 2021-12-31
1,174,906 GBP2020-01-01 ~ 2020-12-31
Average Number of Employees
212021-01-01 ~ 2021-12-31
252020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
59,877 GBP2021-01-01 ~ 2021-12-31
55,513 GBP2020-01-01 ~ 2020-12-31
Audit Fees/Expenses
15,000 GBP2021-01-01 ~ 2021-12-31
10,710 GBP2020-01-01 ~ 2020-12-31
Current Tax for the Period
407,855 GBP2021-01-01 ~ 2021-12-31
373,591 GBP2020-01-01 ~ 2020-12-31
Tax Expense/Credit at Applicable Tax Rate
377,935 GBP2021-01-01 ~ 2021-12-31
342,101 GBP2020-01-01 ~ 2020-12-31
Intangible Assets - Gross Cost
Net goodwill
2,860,985 GBP2020-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
1,938,296 GBP2021-12-31
1,652,197 GBP2020-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
286,099 GBP2021-01-01 ~ 2021-12-31
Intangible Assets
Net goodwill
922,689 GBP2021-12-31
1,208,788 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
158,273 GBP2021-12-31
151,868 GBP2020-12-31
Furniture and fittings
183,813 GBP2021-12-31
161,020 GBP2020-12-31
Motor vehicles
80,165 GBP2021-12-31
80,165 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
669,749 GBP2021-12-31
640,551 GBP2020-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-2,714 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings
-3,445 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Disposals
-6,159 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
114,416 GBP2021-12-31
103,787 GBP2020-12-31
Furniture and fittings
122,202 GBP2021-12-31
107,643 GBP2020-12-31
Motor vehicles
45,956 GBP2021-12-31
35,558 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
408,325 GBP2021-12-31
347,990 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
13,343 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings
18,004 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
10,398 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
66,494 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-2,714 GBP2021-01-01 ~ 2021-12-31
Furniture and fittings
-3,445 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-6,159 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Plant and equipment
43,857 GBP2021-12-31
48,081 GBP2020-12-31
Furniture and fittings
61,611 GBP2021-12-31
53,377 GBP2020-12-31
Motor vehicles
34,209 GBP2021-12-31
44,607 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
6,617 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
21,898 GBP2021-12-31
43,661 GBP2020-12-31
Finished Goods
7,895,131 GBP2021-12-31
5,468,765 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
2,320,947 GBP2021-12-31
2,147,237 GBP2020-12-31
Amounts Owed by Group Undertakings
Current
844,808 GBP2021-12-31
647,973 GBP2020-12-31
Other Debtors
Current
1,043 GBP2021-12-31
40,462 GBP2020-12-31
Amount of value-added tax that is recoverable
Current
65,171 GBP2020-12-31
Prepayments/Accrued Income
Current
11,950 GBP2021-12-31
6,766 GBP2020-12-31
Debtors
Amounts falling due within one year, Current
3,263,571 GBP2021-12-31
3,073,035 GBP2020-12-31
Other Remaining Borrowings
Current
175,366 GBP2021-12-31
159,436 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Current
1,958 GBP2021-12-31
12,269 GBP2020-12-31
Trade Creditors/Trade Payables
Current
178,628 GBP2021-12-31
497,327 GBP2020-12-31
Amounts owed to group undertakings
Current
6,333,600 GBP2021-12-31
6,032,540 GBP2020-12-31
Corporation Tax Payable
Current
53,668 GBP2021-12-31
181,861 GBP2020-12-31
Other Taxation & Social Security Payable
Current
19,739 GBP2021-12-31
20,759 GBP2020-12-31
Accrued Liabilities/Deferred Income
Current
147,500 GBP2021-12-31
111,502 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Non-current
1,958 GBP2020-12-31
Between one and five year, hire purchase agreements
1,958 GBP2020-12-31
hire purchase agreements
1,958 GBP2021-12-31
14,227 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
9,900 GBP2021-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
16,924 GBP2021-12-31
12,918 GBP2020-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,577,272 GBP2021-01-01 ~ 2021-12-31