(expand)Distribution Costs
-1,162,356 GBP2024-01-01 ~ 2024-12-31
-1,007,864 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,317,307 GBP2024-01-01 ~ 2024-12-31
-3,292,767 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
4,008 GBP2024-01-01 ~ 2024-12-31
187 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
-329,276 GBP2024-01-01 ~ 2024-12-31
741,194 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-227,101 GBP2024-01-01 ~ 2024-12-31
544,902 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
9,401 GBP2024-12-31
14,101 GBP2023-12-31
Property, Plant & Equipment
5,923,538 GBP2024-12-31
5,890,376 GBP2023-12-31
Fixed Assets
5,937,939 GBP2024-12-31
5,909,477 GBP2023-12-31
Total Inventories
3,952,180 GBP2024-12-31
3,930,018 GBP2023-12-31
Debtors
5,425,768 GBP2024-12-31
4,921,273 GBP2023-12-31
Cash at bank and in hand
6,382 GBP2024-12-31
1,750 GBP2023-12-31
Current Assets
9,384,330 GBP2024-12-31
8,853,041 GBP2023-12-31
Net Current Assets/Liabilities
1,882,009 GBP2024-12-31
2,127,062 GBP2023-12-31
Total Assets Less Current Liabilities
7,819,948 GBP2024-12-31
8,036,539 GBP2023-12-31
Net Assets/Liabilities
4,280,462 GBP2024-12-31
5,512,885 GBP2023-12-31
Equity
Called up share capital
17,500 GBP2024-12-31
17,500 GBP2023-12-31
17,500 GBP2022-12-31
Capital redemption reserve
6 GBP2024-12-31
6 GBP2023-12-31
6 GBP2022-12-31
Retained earnings (accumulated losses)
4,262,956 GBP2024-12-31
5,495,379 GBP2023-12-31
5,269,426 GBP2022-12-31
Equity
4,280,462 GBP2024-12-31
5,512,885 GBP2023-12-31
5,286,932 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-227,101 GBP2024-01-01 ~ 2024-12-31
544,902 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,005,322 GBP2024-01-01 ~ 2024-12-31
-318,949 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,005,322 GBP2024-01-01 ~ 2024-12-31
-318,949 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
384,673 GBP2024-01-01 ~ 2024-12-31
348,105 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
5,521,144 GBP2024-01-01 ~ 2024-12-31
4,854,227 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
496,311 GBP2024-01-01 ~ 2024-12-31
429,123 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
6,062,317 GBP2024-01-01 ~ 2024-12-31
5,332,267 GBP2023-01-01 ~ 2023-12-31
Average number of employees in administration and support functions
242024-01-01 ~ 2024-12-31
232023-01-01 ~ 2023-12-31
Average Number of Employees
1652024-01-01 ~ 2024-12-31
1532023-01-01 ~ 2023-12-31
Director Remuneration
113,373 GBP2024-01-01 ~ 2024-12-31
111,651 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
19,372 GBP2024-01-01 ~ 2024-12-31
17,530 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-40,000 GBP2024-01-01 ~ 2024-12-31
96,603 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
-82,319 GBP2024-01-01 ~ 2024-12-31
174,333 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
510,269 GBP2024-12-31
550,269 GBP2023-12-31
Intangible Assets - Gross Cost
Goodwill
47,001 GBP2024-12-31
47,001 GBP2023-12-31
Intangible Assets - Gross Cost
47,001 GBP2024-12-31
47,001 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
37,600 GBP2024-12-31
32,900 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
37,600 GBP2024-12-31
32,900 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
4,700 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
4,700 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Goodwill
9,401 GBP2024-12-31
14,101 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
3,377,583 GBP2023-12-31
Plant and equipment
5,022,201 GBP2024-12-31
4,943,786 GBP2023-12-31
Office equipment
288,155 GBP2024-12-31
280,726 GBP2023-12-31
Motor vehicles
775,975 GBP2024-12-31
596,950 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
10,875,037 GBP2024-12-31
10,610,168 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-4,560 GBP2024-01-01 ~ 2024-12-31
Office equipment
-7,661 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-184,925 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-197,146 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
3,377,583 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
527,577 GBP2023-12-31
Plant and equipment
2,892,078 GBP2024-12-31
2,726,623 GBP2023-12-31
Office equipment
240,268 GBP2024-12-31
234,106 GBP2023-12-31
Motor vehicles
362,076 GBP2024-12-31
407,417 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,951,499 GBP2024-12-31
4,719,792 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
166,305 GBP2024-01-01 ~ 2024-12-31
Office equipment
15,408 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
97,529 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
384,673 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-850 GBP2024-01-01 ~ 2024-12-31
Office equipment
-9,246 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-142,870 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-152,966 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
2,790,054 GBP2024-12-31
2,850,006 GBP2023-12-31
Plant and equipment
2,130,123 GBP2024-12-31
2,217,163 GBP2023-12-31
Office equipment
47,887 GBP2024-12-31
46,620 GBP2023-12-31
Motor vehicles
413,899 GBP2024-12-31
189,533 GBP2023-12-31
Raw materials and consumables
496,464 GBP2024-12-31
349,317 GBP2023-12-31
Merchandise
250,771 GBP2024-12-31
206,088 GBP2023-12-31
Finished Goods/Goods for Resale
3,204,945 GBP2024-12-31
3,374,613 GBP2023-12-31
Trade Debtors/Trade Receivables
Current, Amounts falling due within one year
3,550,589 GBP2024-12-31
3,020,565 GBP2023-12-31
Other Debtors
Current, Amounts falling due within one year
319,261 GBP2024-12-31
271,396 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
5,425,768 GBP2024-12-31
4,921,273 GBP2023-12-31
Cash and Cash Equivalents
6,382 GBP2024-12-31
1,750 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
3,541,335 GBP2024-12-31
4,297,663 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
510,269 GBP2024-12-31
510,269 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2024-12-31
10,000 shares2023-12-31
Par Value of Share
Class 2 ordinary share
12024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
938 shares2024-12-31
938 shares2023-12-31
Par Value of Share
Class 3 ordinary share
12024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
938 shares2024-12-31
938 shares2023-12-31
Par Value of Share
Class 4 ordinary share
12024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
938 shares2024-12-31
938 shares2023-12-31
Number of Shares Issued (Fully Paid)
17,500 shares2024-12-31
17,500 shares2023-12-31
Nominal value of allotted share capital
17,500 GBP2024-01-01 ~ 2024-12-31
17,500 GBP2023-01-01 ~ 2023-12-31
Bank Borrowings
Non-current
1,250,897 GBP2024-12-31
361,642 GBP2023-12-31
Other Remaining Borrowings
Non-current
167,980 GBP2024-12-31
192,933 GBP2023-12-31
Total Borrowings
Non-current
1,696,546 GBP2024-12-31
613,680 GBP2023-12-31
Bank Borrowings
Current
150,639 GBP2024-12-31
1,176,941 GBP2023-12-31
Bank Overdrafts
Current
711,140 GBP2024-12-31
1,003,065 GBP2023-12-31
Other Remaining Borrowings
Current
2,561,949 GBP2024-12-31
2,055,668 GBP2023-12-31
Total Borrowings
Current
3,541,335 GBP2024-12-31
4,297,663 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
93,967 GBP2024-12-31
46,233 GBP2023-12-31
Minimum gross finance lease payments owing
371,636 GBP2024-12-31
105,337 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
130,272 GBP2024-12-31
91,773 GBP2023-12-31
Between two and five year
482,425 GBP2024-12-31
344,359 GBP2023-12-31
More than five year
736,100 GBP2024-12-31
617,500 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,348,797 GBP2024-12-31
1,053,632 GBP2023-12-31
Dividend per share (interim)
57.452024-01-01 ~ 2024-12-31
10.512023-01-01 ~ 2023-12-31