Cost of Sales
-10,942,221 GBP2023-04-01 ~ 2024-03-31
-10,494,737 GBP2022-04-01 ~ 2023-03-31
Distribution Costs
-3,171,012 GBP2023-04-01 ~ 2024-03-31
-2,533,317 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-3,741,792 GBP2023-04-01 ~ 2024-03-31
-3,858,506 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
246,240 GBP2023-04-01 ~ 2024-03-31
109,944 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
3,004,221 GBP2023-04-01 ~ 2024-03-31
2,565,317 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
2,379,477 GBP2023-04-01 ~ 2024-03-31
2,807,960 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
9,865,092 GBP2024-03-31
10,061,172 GBP2023-03-31
Investment Property
275,000 GBP2024-03-31
275,000 GBP2023-03-31
Fixed Assets - Investments
3,620,819 GBP2024-03-31
3,130,963 GBP2023-03-31
Fixed Assets
13,760,911 GBP2024-03-31
13,467,135 GBP2023-03-31
Debtors
4,438,825 GBP2024-03-31
5,458,063 GBP2023-03-31
Cash at bank and in hand
5,502,269 GBP2024-03-31
5,839,312 GBP2023-03-31
Current Assets
16,331,868 GBP2024-03-31
16,893,029 GBP2023-03-31
Creditors
Current, Amounts falling due within one year
-4,176,085 GBP2024-03-31
Net Current Assets/Liabilities
12,155,783 GBP2024-03-31
12,600,372 GBP2023-03-31
Total Assets Less Current Liabilities
25,916,694 GBP2024-03-31
26,067,507 GBP2023-03-31
Creditors
Non-current, Amounts falling due after one year
-993,612 GBP2024-03-31
Net Assets/Liabilities
23,490,112 GBP2024-03-31
23,220,172 GBP2023-03-31
Equity
Called up share capital
19,270 GBP2024-03-31
19,270 GBP2023-03-31
19,270 GBP2022-03-31
Revaluation reserve
2,498,484 GBP2024-03-31
2,542,597 GBP2023-03-31
2,578,402 GBP2022-03-31
Capital redemption reserve
7,472 GBP2024-03-31
7,472 GBP2023-03-31
7,472 GBP2022-03-31
Retained earnings (accumulated losses)
20,964,886 GBP2024-03-31
20,650,833 GBP2023-03-31
19,494,475 GBP2022-03-31
Equity
23,490,112 GBP2024-03-31
23,220,172 GBP2023-03-31
Profit/Loss
Retained earnings (accumulated losses)
2,379,477 GBP2023-04-01 ~ 2024-03-31
2,807,960 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-1,687,407 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-2,109,537 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
26,500 GBP2023-04-01 ~ 2024-03-31
25,000 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
1652023-04-01 ~ 2024-03-31
1732022-04-01 ~ 2023-03-31
Wages/Salaries
4,773,127 GBP2023-04-01 ~ 2024-03-31
4,223,631 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
96,827 GBP2023-04-01 ~ 2024-03-31
81,996 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
5,298,252 GBP2023-04-01 ~ 2024-03-31
4,693,198 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
40,000 GBP2023-04-01 ~ 2024-03-31
40,000 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
50,483 GBP2023-04-01 ~ 2024-03-31
472,246 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
4,101,668 GBP2023-03-31
Plant and equipment
8,361,128 GBP2024-03-31
7,776,828 GBP2023-03-31
Furniture and fittings
741,382 GBP2024-03-31
796,977 GBP2023-03-31
Computers
322,756 GBP2024-03-31
326,803 GBP2023-03-31
Motor vehicles
268,757 GBP2024-03-31
252,123 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
13,822,451 GBP2024-03-31
13,254,399 GBP2023-03-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-125,950 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
-94,478 GBP2023-04-01 ~ 2024-03-31
Computers
-15,629 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
-49,599 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals
-285,656 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
4,128,428 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,118,006 GBP2024-03-31
2,433,917 GBP2023-03-31
Furniture and fittings
237,784 GBP2024-03-31
238,645 GBP2023-03-31
Computers
235,718 GBP2024-03-31
190,517 GBP2023-03-31
Motor vehicles
113,993 GBP2024-03-31
139,332 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,957,359 GBP2024-03-31
3,193,227 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
61,042 GBP2023-04-01 ~ 2024-03-31
Plant and equipment
770,625 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
80,837 GBP2023-04-01 ~ 2024-03-31
Computers
56,257 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
12,462 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
981,223 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-86,536 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
-81,698 GBP2023-04-01 ~ 2024-03-31
Computers
-11,056 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
-37,801 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-217,091 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
251,858 GBP2024-03-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
3,876,570 GBP2024-03-31
3,910,852 GBP2023-03-31
Plant and equipment
5,243,122 GBP2024-03-31
5,342,911 GBP2023-03-31
Furniture and fittings
503,598 GBP2024-03-31
558,332 GBP2023-03-31
Computers
87,038 GBP2024-03-31
136,286 GBP2023-03-31
Motor vehicles
154,764 GBP2024-03-31
112,791 GBP2023-03-31
Investment Property - Fair Value Model
275,000 GBP2023-03-31
Amounts invested in assets
Non-current
3,620,819 GBP2024-03-31
3,130,963 GBP2023-03-31
Finished Goods/Goods for Resale
4,473,762 GBP2024-03-31
3,487,492 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
2,521,221 GBP2024-03-31
2,880,340 GBP2023-03-31
Amount of corporation tax that is recoverable
Current
0 GBP2024-03-31
886,480 GBP2023-03-31
Amounts Owed by Group Undertakings
Current
28,076 GBP2024-03-31
0 GBP2023-03-31
Other Debtors
Current
128,293 GBP2024-03-31
28,839 GBP2023-03-31
Prepayments/Accrued Income
Current
661,235 GBP2024-03-31
662,404 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
3,338,825 GBP2024-03-31
Amounts falling due within one year, Current
4,458,063 GBP2023-03-31
Other Debtors
Non-current
1,100,000 GBP2024-03-31
1,000,000 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
514,354 GBP2024-03-31
523,344 GBP2023-03-31
Trade Creditors/Trade Payables
Current
1,912,139 GBP2024-03-31
2,463,385 GBP2023-03-31
Corporation Tax Payable
Current
390,194 GBP2024-03-31
0 GBP2023-03-31
Other Taxation & Social Security Payable
Current
113,956 GBP2024-03-31
459,590 GBP2023-03-31
Other Creditors
Current
398,185 GBP2024-03-31
436,223 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
847,257 GBP2024-03-31
410,115 GBP2023-03-31
Creditors
Current
4,176,085 GBP2024-03-31
4,292,657 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
993,612 GBP2024-03-31
1,462,335 GBP2023-03-31
Minimum gross finance lease payments owing
Amounts falling due within one year
514,354 GBP2024-03-31
523,344 GBP2023-03-31
Minimum gross finance lease payments owing
1,507,966 GBP2024-03-31
1,985,679 GBP2023-03-31
Equity
Called up share capital
19,270 GBP2024-03-31
19,270 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
410,954 GBP2024-03-31
153,318 GBP2023-03-31
Between two and five year
1,161,608 GBP2024-03-31
59,892 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,572,562 GBP2024-03-31
213,210 GBP2023-03-31