Par Value of Share
Class 1 ordinary share
02021-01-01 ~ 2021-12-31
Class 2 ordinary share
02021-01-01 ~ 2021-12-31
Property, Plant & Equipment
673,270 GBP2021-12-31
652,587 GBP2020-12-31
Fixed Assets - Investments
212,679 GBP2021-12-31
212,679 GBP2020-12-31
Fixed Assets
885,949 GBP2021-12-31
865,266 GBP2020-12-31
Total Inventories
5,781,428 GBP2021-12-31
2,931,086 GBP2020-12-31
Debtors
12,271,257 GBP2021-12-31
9,285,482 GBP2020-12-31
Cash at bank and in hand
583,600 GBP2021-12-31
1,713,753 GBP2020-12-31
Current Assets
18,636,285 GBP2021-12-31
13,930,321 GBP2020-12-31
Net Current Assets/Liabilities
10,548,034 GBP2021-12-31
5,543,759 GBP2020-12-31
Total Assets Less Current Liabilities
11,433,983 GBP2021-12-31
6,409,025 GBP2020-12-31
Net Assets/Liabilities
11,322,588 GBP2021-12-31
4,995,560 GBP2020-12-31
Equity
Called up share capital
596,000 GBP2021-12-31
596,000 GBP2020-12-31
600,000 GBP2019-12-31
Capital redemption reserve
4,000 GBP2021-12-31
4,000 GBP2020-12-31
Retained earnings (accumulated losses)
10,722,588 GBP2021-12-31
4,395,560 GBP2020-12-31
3,286,686 GBP2019-12-31
Equity
11,322,588 GBP2021-12-31
4,995,560 GBP2020-12-31
3,886,686 GBP2019-12-31
Dividends Paid
Retained earnings (accumulated losses)
-792,900 GBP2021-01-01 ~ 2021-12-31
-933,598 GBP2020-01-01 ~ 2020-12-31
Dividends Paid
-792,900 GBP2021-01-01 ~ 2021-12-31
-933,598 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
7,119,928 GBP2021-01-01 ~ 2021-12-31
2,319,695 GBP2020-01-01 ~ 2020-12-31
Comprehensive Income/Expense
7,119,928 GBP2021-01-01 ~ 2021-12-31
2,319,695 GBP2020-01-01 ~ 2020-12-31
Average Number of Employees
1152021-01-01 ~ 2021-12-31
1132020-01-01 ~ 2020-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
286,435 GBP2021-12-31
226,045 GBP2020-12-31
Motor vehicles
16,000 GBP2021-12-31
16,000 GBP2020-12-31
Computers
323,432 GBP2021-12-31
255,294 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
1,077,231 GBP2021-12-31
948,703 GBP2020-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-21,325 GBP2021-01-01 ~ 2021-12-31
Computers
-16,407 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Disposals
-37,732 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
124,380 GBP2021-12-31
86,632 GBP2020-12-31
Motor vehicles
7,625 GBP2021-12-31
4,833 GBP2020-12-31
Computers
97,819 GBP2021-12-31
75,651 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
403,961 GBP2021-12-31
296,116 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
41,787 GBP2021-01-01 ~ 2021-12-31
Motor vehicles
2,792 GBP2021-01-01 ~ 2021-12-31
Computers
38,575 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
128,291 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-4,039 GBP2021-01-01 ~ 2021-12-31
Computers
-16,407 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-20,446 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Plant and equipment
162,055 GBP2021-12-31
139,413 GBP2020-12-31
Motor vehicles
8,375 GBP2021-12-31
11,167 GBP2020-12-31
Computers
225,613 GBP2021-12-31
179,643 GBP2020-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
161,759 GBP2020-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
68,562 GBP2020-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
15,794 GBP2021-01-01 ~ 2021-12-31
Under hire purchased contracts or finance leases
22,294 GBP2021-01-01 ~ 2021-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
93,197 GBP2020-12-31
Under hire purchased contracts or finance leases
161,447 GBP2020-12-31
Investments in Group Undertakings
Cost valuation
212,679 GBP2020-12-31
Investments in Group Undertakings
212,679 GBP2021-12-31
212,679 GBP2020-12-31
Finished Goods
5,781,428 GBP2021-12-31
2,931,086 GBP2020-12-31
Trade Debtors/Trade Receivables
Current
464,971 GBP2021-12-31
325,635 GBP2020-12-31
Amounts Owed by Group Undertakings
Current
10,444,736 GBP2021-12-31
8,043,331 GBP2020-12-31
Other Debtors
Current
273,493 GBP2021-12-31
136,817 GBP2020-12-31
Amount of value-added tax that is recoverable
Current
218,166 GBP2021-12-31
106,653 GBP2020-12-31
Prepayments/Accrued Income
Current
864,701 GBP2021-12-31
564,669 GBP2020-12-31
Debtors
Amounts falling due within one year, Current
12,271,257 GBP2021-12-31
9,285,482 GBP2020-12-31
Bank Borrowings/Overdrafts
Current
3,142,961 GBP2021-12-31
4,073,171 GBP2020-12-31
Other Remaining Borrowings
Current
100,604 GBP2021-12-31
687,566 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Current
48,947 GBP2020-12-31
Trade Creditors/Trade Payables
Current
3,950,066 GBP2021-12-31
2,166,676 GBP2020-12-31
Amounts owed to group undertakings
Current
311,868 GBP2020-12-31
Corporation Tax Payable
Current
567,309 GBP2021-12-31
434,014 GBP2020-12-31
Other Taxation & Social Security Payable
Current
55,883 GBP2021-12-31
44,424 GBP2020-12-31
Accrued Liabilities/Deferred Income
Current
221,338 GBP2021-12-31
402,074 GBP2020-12-31
Bank Borrowings/Overdrafts
Non-current
125,813 GBP2020-12-31
Other Remaining Borrowings
Non-current
1,132,502 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Non-current
71,358 GBP2020-12-31
Bank Borrowings
Between two and five year, Non-current
30,813 GBP2020-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
71,358 GBP2020-12-31
hire purchase agreements
120,305 GBP2020-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
136,360 GBP2021-12-31
136,360 GBP2020-12-31
Between one and five year
393,750 GBP2021-12-31
528,750 GBP2020-12-31
All periods
530,110 GBP2021-12-31
665,110 GBP2020-12-31
Bank Borrowings
Secured
3,142,961 GBP2021-12-31
4,198,984 GBP2020-12-31
Total Borrowings
Secured
3,142,961 GBP2021-12-31
4,319,289 GBP2020-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
111,395 GBP2021-12-31
83,792 GBP2020-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
96,000 shares2021-12-31
Class 2 ordinary share
500,000 shares2021-12-31
Profit/Loss
Retained earnings (accumulated losses)
7,119,928 GBP2021-01-01 ~ 2021-12-31
Profit/Loss
7,119,928 GBP2021-01-01 ~ 2021-12-31