Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
46,753,182 GBP2024-01-01 ~ 2024-12-31
42,882,512 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
38,056,098 GBP2024-01-01 ~ 2024-12-31
34,881,596 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
8,697,084 GBP2024-01-01 ~ 2024-12-31
8,000,916 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
4,426,420 GBP2024-01-01 ~ 2024-12-31
4,852,268 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
1,573,053 GBP2024-01-01 ~ 2024-12-31
1,623,883 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
2,697,611 GBP2024-01-01 ~ 2024-12-31
1,524,765 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
57,992 GBP2024-01-01 ~ 2024-12-31
93,797 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,639,619 GBP2024-01-01 ~ 2024-12-31
1,430,968 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
130,250 GBP2024-01-01 ~ 2024-12-31
363,584 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,509,369 GBP2024-01-01 ~ 2024-12-31
1,067,384 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
2,509,369 GBP2024-01-01 ~ 2024-12-31
1,067,384 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
7,144 GBP2024-12-31
11,079 GBP2023-12-31
Property, Plant & Equipment
5,247,919 GBP2024-12-31
4,602,481 GBP2023-12-31
Fixed Assets - Investments
50 GBP2024-12-31
50 GBP2023-12-31
Fixed Assets
5,255,113 GBP2024-12-31
4,613,610 GBP2023-12-31
Total Inventories
2,494,646 GBP2024-12-31
2,243,092 GBP2023-12-31
Debtors
13,162,060 GBP2024-12-31
11,839,176 GBP2023-12-31
Cash at bank and in hand
874,643 GBP2024-12-31
13,699 GBP2023-12-31
Current Assets
16,531,349 GBP2024-12-31
14,095,967 GBP2023-12-31
Creditors
Current
10,213,489 GBP2024-12-31
9,524,450 GBP2023-12-31
Net Current Assets/Liabilities
6,317,860 GBP2024-12-31
4,571,517 GBP2023-12-31
Total Assets Less Current Liabilities
11,572,973 GBP2024-12-31
9,185,127 GBP2023-12-31
Creditors
Non-current
-176,997 GBP2024-12-31
-335,497 GBP2023-12-31
Net Assets/Liabilities
11,180,828 GBP2024-12-31
8,671,459 GBP2023-12-31
Equity
Called up share capital
38,802 GBP2024-12-31
38,802 GBP2023-12-31
38,802 GBP2022-12-31
Retained earnings (accumulated losses)
11,142,026 GBP2024-12-31
8,632,657 GBP2023-12-31
7,565,273 GBP2022-12-31
Equity
11,180,828 GBP2024-12-31
8,671,459 GBP2023-12-31
7,604,075 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,509,369 GBP2024-01-01 ~ 2024-12-31
1,067,384 GBP2023-01-01 ~ 2023-12-31
Bank Overdrafts
-52,199 GBP2023-12-31
-256,757 GBP2022-12-31
Wages/Salaries
3,415,449 GBP2024-01-01 ~ 2024-12-31
4,061,277 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
389,851 GBP2024-01-01 ~ 2024-12-31
393,127 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
276,201 GBP2024-01-01 ~ 2024-12-31
310,099 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
4,081,501 GBP2024-01-01 ~ 2024-12-31
4,764,503 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1272024-01-01 ~ 2024-12-31
1662023-01-01 ~ 2023-12-31
Director Remuneration
183,200 GBP2024-01-01 ~ 2024-12-31
336,357 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
381,286 GBP2024-01-01 ~ 2024-12-31
523,161 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
96,538 GBP2024-01-01 ~ 2024-12-31
367,560 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
659,905 GBP2024-01-01 ~ 2024-12-31
336,578 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
853,271 GBP2023-12-31
Development expenditure
30,089 GBP2023-12-31
Intangible Assets - Gross Cost
883,360 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
853,271 GBP2024-12-31
853,271 GBP2023-12-31
Development expenditure
22,945 GBP2024-12-31
19,010 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
876,216 GBP2024-12-31
872,281 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
3,935 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
3,935 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
7,144 GBP2024-12-31
11,079 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
5,938,709 GBP2024-12-31
5,096,424 GBP2023-12-31
Land and buildings, Short leasehold
4,778 GBP2024-12-31
4,778 GBP2023-12-31
Plant and equipment
3,789,105 GBP2024-12-31
3,688,159 GBP2023-12-31
Motor vehicles
1,973,616 GBP2024-12-31
1,898,599 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
11,706,208 GBP2024-12-31
10,687,960 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-8,750 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-8,750 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
1,551,378 GBP2024-12-31
1,445,250 GBP2023-12-31
Land and buildings, Short leasehold
4,778 GBP2024-12-31
4,778 GBP2023-12-31
Plant and equipment
3,130,889 GBP2024-12-31
2,921,928 GBP2023-12-31
Motor vehicles
1,771,244 GBP2024-12-31
1,713,523 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,458,289 GBP2024-12-31
6,085,479 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
106,128 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
208,961 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
66,197 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
381,286 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-8,476 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-8,476 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
4,387,331 GBP2024-12-31
3,651,174 GBP2023-12-31
Plant and equipment
658,216 GBP2024-12-31
766,231 GBP2023-12-31
Motor vehicles
202,372 GBP2024-12-31
185,076 GBP2023-12-31
Finished Goods
2,494,646 GBP2024-12-31
2,243,092 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
5,296,561 GBP2024-12-31
5,257,893 GBP2023-12-31
Other Debtors
Current
5,763 GBP2024-12-31
133 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
71,014 GBP2024-12-31
98,942 GBP2023-12-31
Prepayments/Accrued Income
Current
7,787,538 GBP2024-12-31
6,480,664 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
13,162,060 GBP2024-12-31
11,839,176 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
154,594 GBP2024-12-31
199,274 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,707,017 GBP2024-12-31
1,682,622 GBP2023-12-31
Amounts owed to group undertakings
Current
8,066,729 GBP2024-12-31
7,094,142 GBP2023-12-31
Corporation Tax Payable
Current
82,847 GBP2024-12-31
351,157 GBP2023-12-31
Other Taxation & Social Security Payable
Current
104,642 GBP2024-12-31
106,755 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
97,660 GBP2024-12-31
90,500 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
176,997 GBP2024-12-31
335,497 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
154,594 GBP2024-12-31
147,075 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
154,594 GBP2024-12-31
199,274 GBP2023-12-31
Bank Borrowings
Non-current, Between one and two years
153,698 GBP2023-12-31
Between two and five year, Non-current
33,398 GBP2024-12-31
181,799 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
260,814 GBP2024-12-31
960 GBP2023-12-31
Between one and five year
1,037,341 GBP2024-12-31
960 GBP2023-12-31
More than five year
408,455 GBP2024-12-31
All periods
1,706,610 GBP2024-12-31
1,920 GBP2023-12-31
Bank Overdrafts
Secured
52,199 GBP2023-12-31
Bank Borrowings
Secured
331,591 GBP2024-12-31
482,572 GBP2023-12-31
Total Borrowings
Secured
331,591 GBP2024-12-31
534,771 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
215,148 GBP2024-12-31
178,171 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
215,148 GBP2024-12-31
178,171 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
38,802 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,509,369 GBP2024-01-01 ~ 2024-12-31