Distribution Costs
-1,049,403 GBP2024-01-01 ~ 2024-12-31
-944,775 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,119,980 GBP2024-01-01 ~ 2024-12-31
-1,002,776 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
39,893 GBP2024-01-01 ~ 2024-12-31
2,868 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,779,414 GBP2024-01-01 ~ 2024-12-31
1,721,056 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,037,387 GBP2024-01-01 ~ 2024-12-31
1,268,507 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other than goodwill
0 GBP2024-12-31
1,534 GBP2023-12-31
Property, Plant & Equipment
4,481,461 GBP2024-12-31
4,427,849 GBP2023-12-31
Fixed Assets
4,481,461 GBP2024-12-31
4,429,383 GBP2023-12-31
Debtors
3,357,930 GBP2024-12-31
3,569,716 GBP2023-12-31
Cash at bank and in hand
105,609 GBP2024-12-31
188,258 GBP2023-12-31
Current Assets
5,918,858 GBP2024-12-31
6,411,189 GBP2023-12-31
Net Current Assets/Liabilities
3,395,088 GBP2024-12-31
2,377,583 GBP2023-12-31
Total Assets Less Current Liabilities
7,876,549 GBP2024-12-31
6,806,966 GBP2023-12-31
Net Assets/Liabilities
6,986,804 GBP2024-12-31
5,949,417 GBP2023-12-31
Equity
Called up share capital
500,000 GBP2024-12-31
500,000 GBP2023-12-31
500,000 GBP2022-12-31
Revaluation reserve
1,850,682 GBP2024-12-31
1,965,709 GBP2023-12-31
2,080,421 GBP2022-12-31
Retained earnings (accumulated losses)
4,636,122 GBP2024-12-31
3,483,708 GBP2023-12-31
3,600,489 GBP2022-12-31
Equity
6,986,804 GBP2024-12-31
5,949,417 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,037,387 GBP2024-01-01 ~ 2024-12-31
1,268,507 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,500,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,000,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
17,400 GBP2024-01-01 ~ 2024-12-31
14,680 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
472024-01-01 ~ 2024-12-31
452023-01-01 ~ 2023-12-31
Wages/Salaries
2,173,428 GBP2024-01-01 ~ 2024-12-31
2,122,104 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
287,518 GBP2024-01-01 ~ 2024-12-31
247,611 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,460,946 GBP2024-01-01 ~ 2024-12-31
2,369,715 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
273,700 GBP2024-01-01 ~ 2024-12-31
293,276 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
32,196 GBP2024-01-01 ~ 2024-12-31
34,790 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Computer software
116,199 GBP2024-12-31
233,194 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
6,162,490 GBP2024-12-31
6,019,587 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
96,334 GBP2023-12-31
Plant and equipment
5,037,742 GBP2024-12-31
4,844,032 GBP2023-12-31
Motor vehicles
8,915 GBP2024-12-31
8,915 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
11,305,481 GBP2024-12-31
10,968,868 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-66,424 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-66,424 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
2,600,244 GBP2024-12-31
2,416,014 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
96,334 GBP2023-12-31
Plant and equipment
4,121,347 GBP2024-12-31
4,024,365 GBP2023-12-31
Motor vehicles
6,095 GBP2024-12-31
4,306 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,824,020 GBP2024-12-31
6,541,019 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
163,406 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
1,789 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
349,425 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-66,424 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-66,424 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
3,562,246 GBP2024-12-31
3,603,573 GBP2023-12-31
Plant and equipment
916,395 GBP2024-12-31
819,667 GBP2023-12-31
Motor vehicles
2,820 GBP2024-12-31
4,609 GBP2023-12-31
Finished Goods/Goods for Resale
2,339,672 GBP2024-12-31
2,561,323 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,191,254 GBP2024-12-31
3,450,899 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
39,656 GBP2024-12-31
0 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
1,265 GBP2024-12-31
989 GBP2023-12-31
Other Debtors
Current
52,596 GBP2024-12-31
46,874 GBP2023-12-31
Prepayments/Accrued Income
Current
73,159 GBP2024-12-31
70,954 GBP2023-12-31
Trade Creditors/Trade Payables
Current
403,082 GBP2024-12-31
345,608 GBP2023-12-31
Amounts owed to group undertakings
Current
1,728,636 GBP2024-12-31
3,314,231 GBP2023-12-31
Corporation Tax Payable
Current
0 GBP2024-12-31
233 GBP2023-12-31
Other Taxation & Social Security Payable
Current
54,629 GBP2024-12-31
52,283 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
337,423 GBP2024-12-31
321,251 GBP2023-12-31
Creditors
Current
2,523,770 GBP2024-12-31
4,033,606 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
500,000 shares2024-12-31
500,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
106,176 GBP2024-12-31
Between two and five year
161,692 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
267,868 GBP2024-12-31