Average Number of Employees
72024-01-01 ~ 2024-12-31
72023-01-01 ~ 2023-12-31
Turnover/Revenue
8,686,000 GBP2024-01-01 ~ 2024-12-31
12,996,000 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-5,794,636 GBP2024-01-01 ~ 2024-12-31
-6,125,383 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,891,364 GBP2024-01-01 ~ 2024-12-31
6,870,617 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,377,667 GBP2024-01-01 ~ 2024-12-31
-1,532,843 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,513,697 GBP2024-01-01 ~ 2024-12-31
5,337,774 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
768,334 GBP2024-01-01 ~ 2024-12-31
691,090 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,419,101 GBP2024-01-01 ~ 2024-12-31
6,848,515 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,659,380 GBP2024-01-01 ~ 2024-12-31
5,542,654 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
3,197,148 GBP2024-12-31
2,913,594 GBP2023-12-31
Fixed Assets - Investments
5,689,593 GBP2024-12-31
5,673,124 GBP2023-12-31
Fixed Assets
8,886,741 GBP2024-12-31
8,586,718 GBP2023-12-31
Total Inventories
32,099,831 GBP2024-12-31
29,951,262 GBP2023-12-31
Debtors
Current
1,985,786 GBP2024-12-31
1,615,583 GBP2023-12-31
Cash at bank and in hand
13,180,217 GBP2024-12-31
13,794,898 GBP2023-12-31
Current Assets
47,265,834 GBP2024-12-31
45,361,743 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-13,128,876 GBP2023-12-31
Net Current Assets/Liabilities
33,468,767 GBP2024-12-31
32,232,867 GBP2023-12-31
Total Assets Less Current Liabilities
42,355,508 GBP2024-12-31
40,819,585 GBP2023-12-31
Net Assets/Liabilities
42,185,952 GBP2024-12-31
40,526,572 GBP2023-12-31
Equity
Called up share capital
1,047,288 GBP2024-12-31
1,047,288 GBP2023-12-31
1,047,288 GBP2023-01-01
Revaluation reserve
243,363 GBP2024-12-31
243,363 GBP2023-12-31
243,363 GBP2023-01-01
Capital redemption reserve
15,141 GBP2024-12-31
15,141 GBP2023-12-31
15,141 GBP2023-01-01
Retained earnings (accumulated losses)
40,880,160 GBP2024-12-31
39,220,780 GBP2023-12-31
37,710,185 GBP2023-01-01
Equity
42,185,952 GBP2024-12-31
40,526,572 GBP2023-12-31
39,015,977 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,659,380 GBP2024-01-01 ~ 2024-12-31
5,542,654 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,659,380 GBP2024-01-01 ~ 2024-12-31
5,542,654 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,659,380 GBP2024-01-01 ~ 2024-12-31
5,542,654 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-4,032,059 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-4,032,059 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-4,032,059 GBP2023-01-01 ~ 2023-12-31
Equity - Income/Expense Recognised Directly
-4,032,059 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
18,000 GBP2024-01-01 ~ 2024-12-31
16,173 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,136,744 GBP2024-01-01 ~ 2024-12-31
Staff Costs/Employee Benefits Expense
1,156,744 GBP2024-01-01 ~ 2024-12-31
Director Remuneration
1,136,744 GBP2024-01-01 ~ 2024-12-31
1,275,494 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
115,168 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
604,775 GBP2024-01-01 ~ 2024-12-31
1,610,771 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
140,000 GBP2024-12-31
140,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
140,000 GBP2024-12-31
140,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
3,567,328 GBP2024-12-31
3,506,126 GBP2023-12-31
Plant and equipment
2,910,127 GBP2024-12-31
2,621,372 GBP2023-12-31
Motor vehicles
390,102 GBP2024-12-31
326,677 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
6,867,557 GBP2024-12-31
6,454,175 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-74,768 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-24,745 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-99,513 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,741,347 GBP2023-12-31
Motor vehicles
150,643 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
3,540,581 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
56,324 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
211,023 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-60,710 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-20,484 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-81,194 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,811,188 GBP2024-12-31
Motor vehicles
186,483 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,670,410 GBP2024-12-31
Property, Plant & Equipment
Buildings
1,894,589 GBP2024-12-31
1,857,535 GBP2023-12-31
Plant and equipment
1,098,939 GBP2024-12-31
880,025 GBP2023-12-31
Motor vehicles
203,619 GBP2024-12-31
176,034 GBP2023-12-31
Finished Goods/Goods for Resale
32,099,831 GBP2024-12-31
29,951,262 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
12,150 GBP2024-12-31
88,728 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
5,010 GBP2024-12-31
Other Debtors
Current
1,874,005 GBP2024-12-31
1,417,659 GBP2023-12-31
Prepayments/Accrued Income
Current
94,621 GBP2024-12-31
109,196 GBP2023-12-31
Cash and Cash Equivalents
13,180,217 GBP2024-12-31
13,794,898 GBP2023-12-31
Bank Borrowings
Current
12,637,830 GBP2024-12-31
12,433,380 GBP2023-12-31
Trade Creditors/Trade Payables
Current
141,704 GBP2024-12-31
93,738 GBP2023-12-31
Amounts owed to group undertakings
Current
114,527 GBP2024-12-31
65,730 GBP2023-12-31
Corporation Tax Payable
Current
507,270 GBP2024-12-31
279,449 GBP2023-12-31
Taxation/Social Security Payable
Current
76,378 GBP2023-12-31
Other Creditors
Current
269,546 GBP2024-12-31
19,103 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
126,190 GBP2024-12-31
161,098 GBP2023-12-31
Creditors
Current
13,797,067 GBP2024-12-31
13,128,876 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
12,433,380 GBP2023-12-31
Total Borrowings
12,637,830 GBP2024-12-31
12,433,380 GBP2023-12-31
Net Deferred Tax Liability/Asset
-169,556 GBP2024-12-31
-293,013 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-169,556 GBP2024-12-31
-293,013 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
12,462 shares2024-12-31
12,462 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.0002024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
1,034,826 shares2024-12-31
1,034,826 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1.0002024-01-01 ~ 2024-12-31