Distribution Costs
-814,878 GBP2024-01-01 ~ 2024-12-31
-840,401 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-20,197,163 GBP2024-01-01 ~ 2024-12-31
-20,510,960 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
195,001 GBP2024-01-01 ~ 2024-12-31
72,644 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
577,971 GBP2024-01-01 ~ 2024-12-31
2,438,324 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
436,223 GBP2024-01-01 ~ 2024-12-31
1,708,229 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
436,223 GBP2024-01-01 ~ 2024-12-31
1,708,229 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
12,662,699 GBP2024-12-31
12,283,993 GBP2023-12-31
Fixed Assets - Investments
453,146 GBP2024-12-31
488,064 GBP2023-12-31
Fixed Assets
13,115,845 GBP2024-12-31
12,772,057 GBP2023-12-31
Debtors
5,527,799 GBP2024-12-31
6,458,527 GBP2023-12-31
Cash at bank and in hand
6,751,422 GBP2024-12-31
6,611,034 GBP2023-12-31
Current Assets
20,369,080 GBP2024-12-31
22,144,481 GBP2023-12-31
Net Current Assets/Liabilities
9,131,857 GBP2024-12-31
9,111,519 GBP2023-12-31
Total Assets Less Current Liabilities
22,247,702 GBP2024-12-31
21,883,576 GBP2023-12-31
Net Assets/Liabilities
21,812,551 GBP2024-12-31
21,376,328 GBP2023-12-31
Equity
Called up share capital
50,000 GBP2024-12-31
50,000 GBP2023-12-31
50,000 GBP2022-12-31
Retained earnings (accumulated losses)
21,762,551 GBP2024-12-31
21,326,328 GBP2023-12-31
20,368,099 GBP2022-12-31
Equity
21,812,551 GBP2024-12-31
21,376,328 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
436,223 GBP2024-01-01 ~ 2024-12-31
1,708,229 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-750,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
32,000 GBP2024-01-01 ~ 2024-12-31
32,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
2652024-01-01 ~ 2024-12-31
2922023-01-01 ~ 2023-12-31
Wages/Salaries
10,277,585 GBP2024-01-01 ~ 2024-12-31
10,629,655 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
471,197 GBP2024-01-01 ~ 2024-12-31
472,468 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
11,804,759 GBP2024-01-01 ~ 2024-12-31
12,195,898 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
726,926 GBP2024-01-01 ~ 2024-12-31
683,281 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-72,097 GBP2024-01-01 ~ 2024-12-31
94,589 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
12,646,649 GBP2023-12-31
Plant and equipment
2,475,913 GBP2024-12-31
2,650,388 GBP2023-12-31
Furniture and fittings
3,411,805 GBP2024-12-31
3,310,875 GBP2023-12-31
Motor vehicles
3,517,173 GBP2024-12-31
3,538,764 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
22,987,036 GBP2024-12-31
22,146,676 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-310,773 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-4,624 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-245,115 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-560,512 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
3,017,109 GBP2023-12-31
Plant and equipment
1,965,735 GBP2024-12-31
2,110,344 GBP2023-12-31
Furniture and fittings
2,580,048 GBP2024-12-31
2,448,581 GBP2023-12-31
Motor vehicles
2,460,616 GBP2024-12-31
2,286,649 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
10,324,337 GBP2024-12-31
9,862,683 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
147,494 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
132,663 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
326,582 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
907,568 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-292,103 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-1,196 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-152,615 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-445,914 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
510,178 GBP2024-12-31
540,044 GBP2023-12-31
Furniture and fittings
831,757 GBP2024-12-31
862,295 GBP2023-12-31
Motor vehicles
1,056,557 GBP2024-12-31
1,252,114 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
9,629,540 GBP2023-12-31
Finished Goods/Goods for Resale
8,089,859 GBP2024-12-31
9,074,920 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
4,109,418 GBP2024-12-31
4,788,995 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
216,411 GBP2024-12-31
345,256 GBP2023-12-31
Other Debtors
Current
376,271 GBP2024-12-31
398,750 GBP2023-12-31
Prepayments/Accrued Income
Current
788,779 GBP2024-12-31
687,378 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
0 GBP2024-12-31
800,000 GBP2023-12-31
Other Remaining Borrowings
Current
0 GBP2024-12-31
99,244 GBP2023-12-31
Trade Creditors/Trade Payables
Current
6,226,125 GBP2024-12-31
6,321,967 GBP2023-12-31
Amounts owed to group undertakings
Current
2,574,568 GBP2024-12-31
3,074,568 GBP2023-12-31
Other Taxation & Social Security Payable
Current
1,238,082 GBP2024-12-31
1,158,054 GBP2023-12-31
Other Creditors
Current
433,187 GBP2024-12-31
482,803 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
764,953 GBP2024-12-31
1,096,018 GBP2023-12-31
Creditors
Current
11,237,223 GBP2024-12-31
13,032,962 GBP2023-12-31
Bank Borrowings
0 GBP2024-12-31
800,000 GBP2023-12-31
Total Borrowings
0 GBP2024-12-31
899,244 GBP2023-12-31
Current
0 GBP2024-12-31
899,244 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
50,000 shares2024-12-31
50,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
805,917 GBP2024-12-31
Between two and five year
924,000 GBP2024-12-31
More than five year
96,250 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,826,167 GBP2024-12-31