Average Number of Employees
782023-01-01 ~ 2023-12-31
782022-01-01 ~ 2022-12-31
Par Value of Share
Class 3 ordinary share
12023-01-01 ~ 2023-12-31
Turnover/Revenue
13,085,518 GBP2023-01-01 ~ 2023-12-31
11,371,059 GBP2022-01-01 ~ 2022-12-31
Cost of Sales
10,401,151 GBP2023-01-01 ~ 2023-12-31
9,586,360 GBP2022-01-01 ~ 2022-12-31
Gross Profit/Loss
2,684,367 GBP2023-01-01 ~ 2023-12-31
1,784,699 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
621,482 GBP2023-01-01 ~ 2023-12-31
625,641 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
1,278,147 GBP2023-01-01 ~ 2023-12-31
1,078,425 GBP2022-01-01 ~ 2022-12-31
Operating Profit/Loss
784,738 GBP2023-01-01 ~ 2023-12-31
80,633 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
1,096 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-7,131 GBP2023-01-01 ~ 2023-12-31
41,900 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
4,292,965 GBP2023-01-01 ~ 2023-12-31
3,038,733 GBP2022-01-01 ~ 2022-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
136,214 GBP2023-01-01 ~ 2023-12-31
130,387 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
4,156,751 GBP2023-01-01 ~ 2023-12-31
2,908,346 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
3,820,751 GBP2023-01-01 ~ 2023-12-31
3,237,346 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
2,436,985 GBP2023-12-31
2,317,039 GBP2022-12-31
Fixed Assets - Investments
2,737,636 GBP2023-12-31
2,737,636 GBP2022-12-31
Fixed Assets
5,174,621 GBP2023-12-31
5,054,675 GBP2022-12-31
Total Inventories
1,910,704 GBP2023-12-31
1,781,735 GBP2022-12-31
Debtors
2,091,119 GBP2023-12-31
2,303,140 GBP2022-12-31
Cash at bank and in hand
1,088,830 GBP2023-12-31
545,991 GBP2022-12-31
Current Assets
5,090,653 GBP2023-12-31
4,630,866 GBP2022-12-31
Creditors
Current
1,718,366 GBP2023-12-31
2,365,699 GBP2022-12-31
Net Current Assets/Liabilities
3,372,287 GBP2023-12-31
2,265,167 GBP2022-12-31
Total Assets Less Current Liabilities
8,546,908 GBP2023-12-31
7,319,842 GBP2022-12-31
Net Assets/Liabilities
8,281,084 GBP2023-12-31
7,110,333 GBP2022-12-31
Equity
Called up share capital
2,634,581 GBP2023-12-31
2,634,581 GBP2022-12-31
2,634,581 GBP2021-12-31
Retained earnings (accumulated losses)
5,646,503 GBP2023-12-31
4,475,752 GBP2022-12-31
3,238,406 GBP2021-12-31
Equity
8,281,084 GBP2023-12-31
7,110,333 GBP2022-12-31
5,872,987 GBP2021-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
3,820,751 GBP2023-01-01 ~ 2023-12-31
3,237,346 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,650,000 GBP2023-01-01 ~ 2023-12-31
-2,000,000 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-2,650,000 GBP2023-01-01 ~ 2023-12-31
-2,000,000 GBP2022-01-01 ~ 2022-12-31
Bank Overdrafts
-969,134 GBP2022-12-31
-832,244 GBP2021-12-31
Director Remuneration
113,001 GBP2023-01-01 ~ 2023-12-31
105,235 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
404,578 GBP2023-01-01 ~ 2023-12-31
413,631 GBP2022-01-01 ~ 2022-12-31
Audit Fees/Expenses
32,256 GBP2023-01-01 ~ 2023-12-31
20,997 GBP2022-01-01 ~ 2022-12-31
Current Tax for the Period
79,900 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
1,073,241 GBP2023-01-01 ~ 2023-12-31
577,359 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
2,504,800 GBP2023-12-31
2,456,430 GBP2022-12-31
Plant and equipment
5,629,307 GBP2023-12-31
5,161,894 GBP2022-12-31
Motor vehicles
404,321 GBP2023-12-31
404,321 GBP2022-12-31
Computers
52,294 GBP2023-12-31
43,553 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
8,590,722 GBP2023-12-31
8,066,198 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
1,620,823 GBP2023-12-31
1,604,906 GBP2022-12-31
Plant and equipment
4,243,446 GBP2023-12-31
3,942,196 GBP2022-12-31
Motor vehicles
251,530 GBP2023-12-31
171,266 GBP2022-12-31
Computers
37,938 GBP2023-12-31
30,791 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,153,737 GBP2023-12-31
5,749,159 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
15,917 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
301,250 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
80,264 GBP2023-01-01 ~ 2023-12-31
Computers
7,147 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
404,578 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings
883,977 GBP2023-12-31
851,524 GBP2022-12-31
Plant and equipment
1,385,861 GBP2023-12-31
1,219,698 GBP2022-12-31
Motor vehicles
152,791 GBP2023-12-31
233,055 GBP2022-12-31
Computers
14,356 GBP2023-12-31
12,762 GBP2022-12-31
Investments in Group Undertakings
Cost valuation
2,751,223 GBP2022-12-31
Investments in Group Undertakings
2,734,230 GBP2023-12-31
2,734,230 GBP2022-12-31
Merchandise
1,910,704 GBP2023-12-31
1,781,735 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
1,705,685 GBP2023-12-31
2,098,068 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
15,941 GBP2023-12-31
16,637 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
3,371 GBP2023-12-31
3,371 GBP2022-12-31
Amount of value-added tax that is recoverable
Current
99,196 GBP2023-12-31
74,159 GBP2022-12-31
Prepayments
Current
266,926 GBP2023-12-31
110,905 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
2,091,119 GBP2023-12-31
2,303,140 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
969,134 GBP2022-12-31
Trade Creditors/Trade Payables
Current
904,739 GBP2023-12-31
816,130 GBP2022-12-31
Amounts owed to group undertakings
Current
117,744 GBP2023-12-31
94,585 GBP2022-12-31
Corporation Tax Payable
Current
99,502 GBP2023-12-31
Other Taxation & Social Security Payable
Current
98,483 GBP2023-12-31
85,141 GBP2022-12-31
Other Creditors
Current
178,955 GBP2023-12-31
174,245 GBP2022-12-31
Accrued Liabilities
Current
318,943 GBP2023-12-31
226,464 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
147,223 GBP2023-12-31
152,494 GBP2022-12-31
Between one and five year
208,921 GBP2023-12-31
284,237 GBP2022-12-31
All periods
356,144 GBP2023-12-31
436,731 GBP2022-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
265,824 GBP2023-12-31
209,509 GBP2022-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
265,824 GBP2023-12-31
209,509 GBP2022-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
2,634,581 shares2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
4,156,751 GBP2023-01-01 ~ 2023-12-31