Distribution Costs
-16,562,741 GBP2024-01-01 ~ 2024-12-31
-14,989,095 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-14,803,492 GBP2024-01-01 ~ 2024-12-31
-13,065,884 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
4,599,624 GBP2024-01-01 ~ 2024-12-31
64,748 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-4,051,532 GBP2024-01-01 ~ 2024-12-31
2,543,454 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-3,681,288 GBP2024-01-01 ~ 2024-12-31
1,950,016 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
4,065,140 GBP2024-12-31
3,918,109 GBP2023-12-31
Property, Plant & Equipment
41,489,502 GBP2024-12-31
38,454,880 GBP2023-12-31
Investment Property
2,181,215 GBP2024-12-31
2,442,595 GBP2023-12-31
Fixed Assets - Investments
268,705 GBP2024-12-31
4,992,124 GBP2023-12-31
Fixed Assets
48,004,562 GBP2024-12-31
49,807,708 GBP2023-12-31
Debtors
10,742,100 GBP2024-12-31
14,875,213 GBP2023-12-31
Cash at bank and in hand
369,478 GBP2024-12-31
75,341 GBP2023-12-31
Current Assets
26,786,328 GBP2024-12-31
29,730,135 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-13,009,813 GBP2023-12-31
Net Current Assets/Liabilities
17,839,163 GBP2024-12-31
16,720,322 GBP2023-12-31
Total Assets Less Current Liabilities
65,843,725 GBP2024-12-31
66,528,030 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-15,951,148 GBP2023-12-31
Net Assets/Liabilities
44,333,594 GBP2024-12-31
48,681,882 GBP2023-12-31
Equity
Called up share capital
3,543,750 GBP2024-12-31
3,543,750 GBP2023-12-31
3,543,750 GBP2022-12-31
Retained earnings (accumulated losses)
40,789,844 GBP2024-12-31
45,138,132 GBP2023-12-31
44,522,116 GBP2022-12-31
Equity
44,333,594 GBP2024-12-31
48,681,882 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-3,681,288 GBP2024-01-01 ~ 2024-12-31
1,950,016 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,334,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-667,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
45,000 GBP2024-01-01 ~ 2024-12-31
43,775 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
4602024-01-01 ~ 2024-12-31
4352023-01-01 ~ 2023-12-31
Wages/Salaries
14,526,198 GBP2024-01-01 ~ 2024-12-31
13,176,702 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
829,657 GBP2024-01-01 ~ 2024-12-31
816,180 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
16,788,958 GBP2024-01-01 ~ 2024-12-31
15,283,326 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
454,320 GBP2024-01-01 ~ 2024-12-31
259,160 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-72,777 GBP2024-01-01 ~ 2024-12-31
218,718 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
6,648,259 GBP2024-12-31
4,705,789 GBP2023-12-31
Computer software
190,824 GBP2024-12-31
190,824 GBP2023-12-31
Intangible Assets - Gross Cost
6,839,083 GBP2024-12-31
4,896,613 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
2,583,119 GBP2024-12-31
787,680 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
2,773,943 GBP2024-12-31
978,504 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
445,439 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
445,439 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
4,065,140 GBP2024-12-31
3,918,109 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
23,203,230 GBP2024-12-31
23,203,230 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
9,940,902 GBP2023-12-31
Plant and equipment
8,707,351 GBP2024-12-31
7,739,002 GBP2023-12-31
Furniture and fittings
3,226,499 GBP2024-12-31
2,805,023 GBP2023-12-31
Motor vehicles
7,657,719 GBP2024-12-31
6,897,662 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
57,198,516 GBP2024-12-31
50,585,819 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-51,683 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-50 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-658,239 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-709,972 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
2,848,267 GBP2024-12-31
2,649,913 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
1,029,017 GBP2023-12-31
Plant and equipment
4,008,923 GBP2024-12-31
3,465,531 GBP2023-12-31
Furniture and fittings
2,418,736 GBP2024-12-31
2,266,099 GBP2023-12-31
Motor vehicles
2,805,603 GBP2024-12-31
2,720,379 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
15,709,014 GBP2024-12-31
12,130,939 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
593,705 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
152,637 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
599,279 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,667,548 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-50,313 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-514,055 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-564,368 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
20,354,963 GBP2024-12-31
Plant and equipment
4,698,428 GBP2024-12-31
4,273,471 GBP2023-12-31
Furniture and fittings
807,763 GBP2024-12-31
538,924 GBP2023-12-31
Motor vehicles
4,852,116 GBP2024-12-31
4,177,283 GBP2023-12-31
Owned/Freehold, Land and buildings
20,553,317 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
8,911,885 GBP2023-12-31
Investment Property - Fair Value Model
2,181,215 GBP2024-12-31
2,442,595 GBP2023-12-31
Amounts invested in assets
Non-current
268,705 GBP2024-12-31
4,992,124 GBP2023-12-31
Finished Goods/Goods for Resale
15,669,765 GBP2024-12-31
14,774,099 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
7,307,388 GBP2024-12-31
7,543,809 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
34,412 GBP2024-12-31
3,753,116 GBP2023-12-31
Other Debtors
Current
1,696,438 GBP2024-12-31
1,820,201 GBP2023-12-31
Prepayments/Accrued Income
Current
1,399,862 GBP2024-12-31
1,714,087 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
304,000 GBP2024-12-31
44,000 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
10,742,100 GBP2024-12-31
Current, Amounts falling due within one year
14,875,213 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
120,459 GBP2024-12-31
938,483 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
1,494,387 GBP2024-12-31
458,220 GBP2023-12-31
Trade Creditors/Trade Payables
Current
4,909,071 GBP2024-12-31
5,946,357 GBP2023-12-31
Amounts owed to group undertakings
Current
320,466 GBP2024-12-31
3,274,855 GBP2023-12-31
Corporation Tax Payable
Current
0 GBP2024-12-31
297,467 GBP2023-12-31
Other Taxation & Social Security Payable
Current
479,344 GBP2024-12-31
698,070 GBP2023-12-31
Other Creditors
Current
325,734 GBP2024-12-31
93,657 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,297,704 GBP2024-12-31
1,302,704 GBP2023-12-31
Creditors
Current
8,947,165 GBP2024-12-31
13,009,813 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
746,855 GBP2024-12-31
694,518 GBP2023-12-31
Amounts owed to group undertakings
Non-current
18,319,276 GBP2024-12-31
15,256,630 GBP2023-12-31
Creditors
Non-current
19,066,131 GBP2024-12-31
15,951,148 GBP2023-12-31
Bank Overdrafts
120,459 GBP2024-12-31
938,483 GBP2023-12-31
Total Borrowings
Current
120,459 GBP2024-12-31
938,483 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
1,494,387 GBP2024-12-31
458,220 GBP2023-12-31
Minimum gross finance lease payments owing
2,241,242 GBP2024-12-31
1,152,738 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
3,543,750 shares2024-12-31
3,543,750 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
419,287 GBP2024-12-31
Between two and five year
419,377 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
838,664 GBP2024-12-31