Average Number of Employees
972024-01-01 ~ 2024-12-31
952023-01-01 ~ 2023-12-31
Par Value of Share
Class 2 ordinary share
12024-01-01 ~ 2024-12-31
Class 3 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
14,688,256 GBP2024-01-01 ~ 2024-12-31
13,085,518 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
11,845,916 GBP2024-01-01 ~ 2024-12-31
10,401,151 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,842,340 GBP2024-01-01 ~ 2024-12-31
2,684,367 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
719,658 GBP2024-01-01 ~ 2024-12-31
621,482 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
1,311,339 GBP2024-01-01 ~ 2024-12-31
1,278,147 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
811,343 GBP2024-01-01 ~ 2024-12-31
784,738 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
44,308 GBP2024-01-01 ~ 2024-12-31
1,096 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-45,217 GBP2024-01-01 ~ 2024-12-31
-7,131 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,820,861 GBP2024-01-01 ~ 2024-12-31
4,292,965 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
52,652 GBP2024-01-01 ~ 2024-12-31
136,214 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,768,209 GBP2024-01-01 ~ 2024-12-31
4,156,751 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
2,404,209 GBP2024-01-01 ~ 2024-12-31
3,820,751 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
2,514,062 GBP2024-12-31
2,436,985 GBP2023-12-31
Fixed Assets - Investments
2,657,629 GBP2024-12-31
2,737,636 GBP2023-12-31
Fixed Assets
5,171,691 GBP2024-12-31
5,174,621 GBP2023-12-31
Total Inventories
1,859,907 GBP2024-12-31
1,910,704 GBP2023-12-31
Debtors
2,489,180 GBP2024-12-31
2,091,119 GBP2023-12-31
Cash at bank and in hand
1,732,588 GBP2024-12-31
1,088,830 GBP2023-12-31
Current Assets
6,081,675 GBP2024-12-31
5,090,653 GBP2023-12-31
Creditors
Current
2,372,405 GBP2024-12-31
1,718,366 GBP2023-12-31
Net Current Assets/Liabilities
3,709,270 GBP2024-12-31
3,372,287 GBP2023-12-31
Total Assets Less Current Liabilities
8,880,961 GBP2024-12-31
8,546,908 GBP2023-12-31
Net Assets/Liabilities
8,685,293 GBP2024-12-31
8,281,084 GBP2023-12-31
Equity
Called up share capital
2,634,581 GBP2024-12-31
2,634,581 GBP2023-12-31
2,634,581 GBP2022-12-31
Retained earnings (accumulated losses)
6,050,712 GBP2024-12-31
5,646,503 GBP2023-12-31
4,475,752 GBP2022-12-31
Equity
8,685,293 GBP2024-12-31
8,281,084 GBP2023-12-31
7,110,333 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,404,209 GBP2024-01-01 ~ 2024-12-31
3,820,751 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-2,000,000 GBP2024-01-01 ~ 2024-12-31
-2,650,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-2,000,000 GBP2024-01-01 ~ 2024-12-31
-2,650,000 GBP2023-01-01 ~ 2023-12-31
Bank Overdrafts
-969,134 GBP2022-12-31
Director Remuneration
134,141 GBP2024-01-01 ~ 2024-12-31
113,001 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
404,147 GBP2024-01-01 ~ 2024-12-31
404,578 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
23,030 GBP2024-01-01 ~ 2024-12-31
32,256 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
122,808 GBP2024-01-01 ~ 2024-12-31
79,900 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
705,215 GBP2024-01-01 ~ 2024-12-31
1,073,241 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
2,518,468 GBP2024-12-31
2,504,800 GBP2023-12-31
Plant and equipment
5,939,052 GBP2024-12-31
5,629,307 GBP2023-12-31
Motor vehicles
552,303 GBP2024-12-31
404,321 GBP2023-12-31
Computers
62,123 GBP2024-12-31
52,294 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
9,071,946 GBP2024-12-31
8,590,722 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
1,636,982 GBP2024-12-31
1,620,823 GBP2023-12-31
Plant and equipment
4,547,594 GBP2024-12-31
4,243,446 GBP2023-12-31
Motor vehicles
327,713 GBP2024-12-31
251,530 GBP2023-12-31
Computers
45,595 GBP2024-12-31
37,938 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,557,884 GBP2024-12-31
6,153,737 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
16,159 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
304,148 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
76,183 GBP2024-01-01 ~ 2024-12-31
Computers
7,657 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
404,147 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
881,486 GBP2024-12-31
883,977 GBP2023-12-31
Plant and equipment
1,391,458 GBP2024-12-31
1,385,861 GBP2023-12-31
Motor vehicles
224,590 GBP2024-12-31
152,791 GBP2023-12-31
Computers
16,528 GBP2024-12-31
14,356 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
2,654,223 GBP2024-12-31
2,751,223 GBP2023-12-31
Investments in Group Undertakings
2,654,223 GBP2024-12-31
2,734,230 GBP2023-12-31
Merchandise
1,859,907 GBP2024-12-31
1,910,704 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,100,381 GBP2024-12-31
1,705,685 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
18,083 GBP2024-12-31
15,941 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
-45 GBP2024-12-31
3,371 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
117,865 GBP2024-12-31
99,196 GBP2023-12-31
Prepayments
Current
252,896 GBP2024-12-31
266,926 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
2,489,180 GBP2024-12-31
2,091,119 GBP2023-12-31
Trade Creditors/Trade Payables
Current
981,825 GBP2024-12-31
904,739 GBP2023-12-31
Amounts owed to group undertakings
Current
794,854 GBP2024-12-31
117,744 GBP2023-12-31
Corporation Tax Payable
Current
122,808 GBP2024-12-31
99,502 GBP2023-12-31
Other Taxation & Social Security Payable
Current
111,121 GBP2024-12-31
98,483 GBP2023-12-31
Other Creditors
Current
90,708 GBP2024-12-31
178,955 GBP2023-12-31
Accrued Liabilities
Current
271,089 GBP2024-12-31
318,943 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
134,865 GBP2024-12-31
147,223 GBP2023-12-31
Between one and five year
200,197 GBP2024-12-31
208,921 GBP2023-12-31
All periods
335,062 GBP2024-12-31
356,144 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
195,668 GBP2024-12-31
265,824 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
195,668 GBP2024-12-31
265,824 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
2,555,981 shares2024-12-31
Class 3 ordinary share
78,600 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,768,209 GBP2024-01-01 ~ 2024-12-31