Distribution Costs
-286,016 GBP2024-01-01 ~ 2024-12-31
-320,144 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,850,240 GBP2024-01-01 ~ 2024-12-31
-2,570,415 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
8,553 GBP2024-01-01 ~ 2024-12-31
12,640 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
444,389 GBP2024-01-01 ~ 2024-12-31
-68,064 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
315,805 GBP2024-01-01 ~ 2024-12-31
-57,713 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
2,555,023 GBP2024-12-31
2,562,382 GBP2023-12-31
Investment Property
484,817 GBP2024-12-31
484,817 GBP2023-12-31
Fixed Assets
3,039,840 GBP2024-12-31
3,047,199 GBP2023-12-31
Debtors
2,347,955 GBP2024-12-31
2,029,505 GBP2023-12-31
Cash at bank and in hand
525,148 GBP2024-12-31
218,050 GBP2023-12-31
Current Assets
3,435,806 GBP2024-12-31
3,280,212 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-1,535,496 GBP2024-12-31
Net Current Assets/Liabilities
1,900,310 GBP2024-12-31
1,873,765 GBP2023-12-31
Total Assets Less Current Liabilities
4,940,150 GBP2024-12-31
4,920,964 GBP2023-12-31
Net Assets/Liabilities
4,437,026 GBP2024-12-31
4,324,736 GBP2023-12-31
Equity
Called up share capital
55,602 GBP2024-12-31
55,602 GBP2023-12-31
55,602 GBP2022-12-31
Share premium
69,784 GBP2024-12-31
69,784 GBP2023-12-31
69,784 GBP2022-12-31
Revaluation reserve
580,920 GBP2024-12-31
624,524 GBP2023-12-31
627,709 GBP2022-12-31
Capital redemption reserve
60,334 GBP2024-12-31
60,334 GBP2023-12-31
60,334 GBP2022-12-31
Retained earnings (accumulated losses)
3,670,386 GBP2024-12-31
3,514,492 GBP2023-12-31
3,839,885 GBP2022-12-31
Equity
4,437,026 GBP2024-12-31
4,324,736 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
315,805 GBP2024-01-01 ~ 2024-12-31
-57,713 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-270,865 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-203,515 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
13,440 GBP2024-01-01 ~ 2024-12-31
11,860 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1082024-01-01 ~ 2024-12-31
1092023-01-01 ~ 2023-12-31
Wages/Salaries
3,899,633 GBP2024-01-01 ~ 2024-12-31
3,536,112 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
94,840 GBP2024-01-01 ~ 2024-12-31
94,485 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,378,236 GBP2024-01-01 ~ 2024-12-31
3,997,535 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
730,469 GBP2024-01-01 ~ 2024-12-31
675,430 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
50,979 GBP2024-01-01 ~ 2024-12-31
-13,035 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
1,259,562 GBP2023-12-31
Plant and equipment
3,746,468 GBP2024-12-31
3,613,010 GBP2023-12-31
Furniture and fittings
562,993 GBP2024-12-31
605,337 GBP2023-12-31
Computers
283,452 GBP2024-12-31
280,452 GBP2023-12-31
Motor vehicles
131,026 GBP2024-12-31
138,376 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
5,983,501 GBP2024-12-31
5,896,737 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-102,082 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-78,626 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-7,350 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-188,058 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,259,562 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,462,974 GBP2024-12-31
2,352,943 GBP2023-12-31
Furniture and fittings
516,519 GBP2024-12-31
578,754 GBP2023-12-31
Computers
164,546 GBP2024-12-31
143,783 GBP2023-12-31
Motor vehicles
76,025 GBP2024-12-31
64,838 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,428,478 GBP2024-12-31
3,334,355 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
201,299 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
16,391 GBP2024-01-01 ~ 2024-12-31
Computers
20,763 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
18,346 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
271,176 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-91,268 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-78,626 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-7,159 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-177,053 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
208,414 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,051,148 GBP2024-12-31
Plant and equipment
1,283,494 GBP2024-12-31
1,260,067 GBP2023-12-31
Furniture and fittings
46,474 GBP2024-12-31
26,583 GBP2023-12-31
Computers
118,906 GBP2024-12-31
136,669 GBP2023-12-31
Motor vehicles
55,001 GBP2024-12-31
73,538 GBP2023-12-31
Owned/Freehold, Land and buildings
1,065,525 GBP2023-12-31
Investment Property - Fair Value Model
484,817 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,691,240 GBP2024-12-31
1,321,219 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
9,471 GBP2024-12-31
9,471 GBP2023-12-31
Other Debtors
Current
423,147 GBP2024-12-31
537,733 GBP2023-12-31
Prepayments/Accrued Income
Current
224,097 GBP2024-12-31
161,082 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
2,347,955 GBP2024-12-31
Amounts falling due within one year, Current
2,029,505 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
144,769 GBP2024-12-31
232,917 GBP2023-12-31
Other Remaining Borrowings
Current
0 GBP2024-12-31
84,460 GBP2023-12-31
Trade Creditors/Trade Payables
Current
602,533 GBP2024-12-31
609,806 GBP2023-12-31
Corporation Tax Payable
Current
77,605 GBP2024-12-31
0 GBP2023-12-31
Other Taxation & Social Security Payable
Current
369,104 GBP2024-12-31
325,244 GBP2023-12-31
Other Creditors
Current
31,460 GBP2024-12-31
68,898 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
310,025 GBP2024-12-31
85,122 GBP2023-12-31
Creditors
Current
1,535,496 GBP2024-12-31
1,406,447 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
160,923 GBP2024-12-31
305,006 GBP2023-12-31
Total Borrowings
Current
0 GBP2024-12-31
84,460 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
160,874 GBP2024-12-31
260,638 GBP2023-12-31
Minimum gross finance lease payments owing
331,302 GBP2024-12-31
591,941 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
305,692 GBP2024-12-31
537,923 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
4,702 shares2024-12-31
4,702 shares2023-12-31
Par Value of Share
Class 3 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
4,810 shares2024-12-31
4,810 shares2023-12-31
Par Value of Share
Class 4 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
4,304 shares2024-12-31
4,304 shares2023-12-31
Equity
Called up share capital
55,602 GBP2024-12-31
55,602 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
35,808 GBP2024-12-31
Between two and five year
72,394 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
108,202 GBP2024-12-31