Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
33,492,909 GBP2024-01-01 ~ 2024-12-31
33,490,312 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
21,856,975 GBP2024-01-01 ~ 2024-12-31
22,174,802 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
11,635,934 GBP2024-01-01 ~ 2024-12-31
11,315,510 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
1,265,947 GBP2024-01-01 ~ 2024-12-31
1,202,836 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
7,634,719 GBP2024-01-01 ~ 2024-12-31
7,147,278 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
2,735,268 GBP2024-01-01 ~ 2024-12-31
2,965,396 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
251,596 GBP2024-01-01 ~ 2024-12-31
259,206 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
46,607 GBP2024-01-01 ~ 2024-12-31
15,355 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
2,940,257 GBP2024-01-01 ~ 2024-12-31
3,209,247 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
750,823 GBP2024-01-01 ~ 2024-12-31
765,477 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,189,434 GBP2024-01-01 ~ 2024-12-31
2,443,770 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
2,189,434 GBP2024-01-01 ~ 2024-12-31
2,443,770 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
12,333,275 GBP2024-12-31
10,791,550 GBP2023-12-31
Fixed Assets - Investments
760 GBP2024-12-31
760 GBP2023-12-31
Fixed Assets
12,334,035 GBP2024-12-31
10,792,310 GBP2023-12-31
Total Inventories
5,781,591 GBP2024-12-31
5,801,834 GBP2023-12-31
Debtors
5,011,658 GBP2024-12-31
5,039,845 GBP2023-12-31
Cash at bank and in hand
2,235,683 GBP2024-12-31
11,285,285 GBP2023-12-31
Current Assets
13,028,932 GBP2024-12-31
22,126,964 GBP2023-12-31
Creditors
Current
5,209,460 GBP2024-12-31
3,887,725 GBP2023-12-31
Net Current Assets/Liabilities
7,819,472 GBP2024-12-31
18,239,239 GBP2023-12-31
Total Assets Less Current Liabilities
20,153,507 GBP2024-12-31
29,031,549 GBP2023-12-31
Creditors
Non-current
-268,391 GBP2024-12-31
-311,590 GBP2023-12-31
Net Assets/Liabilities
18,634,587 GBP2024-12-31
27,601,540 GBP2023-12-31
Equity
Called up share capital
10,760 GBP2024-12-31
10,760 GBP2023-12-31
10,760 GBP2022-12-31
Capital redemption reserve
24 GBP2024-12-31
24 GBP2023-12-31
24 GBP2022-12-31
Retained earnings (accumulated losses)
18,623,803 GBP2024-12-31
27,590,756 GBP2023-12-31
25,146,986 GBP2022-12-31
Equity
18,634,587 GBP2024-12-31
27,601,540 GBP2023-12-31
25,157,770 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,189,434 GBP2024-01-01 ~ 2024-12-31
2,443,770 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-11,156,387 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
-11,156,387 GBP2024-01-01 ~ 2024-12-31
Wages/Salaries
5,622,193 GBP2024-01-01 ~ 2024-12-31
5,326,415 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
627,426 GBP2024-01-01 ~ 2024-12-31
576,077 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
485,506 GBP2024-01-01 ~ 2024-12-31
448,494 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
6,735,125 GBP2024-01-01 ~ 2024-12-31
6,350,986 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1322024-01-01 ~ 2024-12-31
1342023-01-01 ~ 2023-12-31
Director Remuneration
960,154 GBP2024-01-01 ~ 2024-12-31
894,626 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
1,344,282 GBP2024-01-01 ~ 2024-12-31
1,168,390 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
618,713 GBP2024-01-01 ~ 2024-12-31
690,923 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
735,064 GBP2024-01-01 ~ 2024-12-31
802,312 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
7,263,150 GBP2024-12-31
5,860,317 GBP2023-12-31
Plant and equipment
13,147,118 GBP2024-12-31
11,799,560 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-103,370 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
651,628 GBP2024-12-31
518,094 GBP2023-12-31
Plant and equipment
8,562,783 GBP2024-12-31
7,605,443 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
133,534 GBP2024-01-01 ~ 2024-12-31
Land and buildings, Short leasehold
23,373 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
1,043,367 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-86,027 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
6,611,522 GBP2024-12-31
5,342,223 GBP2023-12-31
Plant and equipment
4,584,335 GBP2024-12-31
4,194,117 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
1,402,487 GBP2024-12-31
1,375,291 GBP2023-12-31
Motor vehicles
1,344,350 GBP2024-12-31
1,507,650 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
23,157,105 GBP2024-12-31
20,936,607 GBP2023-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-539 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-382,382 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-880,080 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
943,845 GBP2024-12-31
859,233 GBP2023-12-31
Motor vehicles
665,574 GBP2024-12-31
827,049 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
10,823,830 GBP2024-12-31
10,145,057 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
84,954 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
186,283 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,471,511 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-342 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-347,758 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-792,738 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
458,642 GBP2024-12-31
516,058 GBP2023-12-31
Motor vehicles
678,776 GBP2024-12-31
680,601 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
127,229 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
441,296 GBP2024-12-31
531,450 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
760 GBP2023-12-31
Investments in Group Undertakings
760 GBP2024-12-31
760 GBP2023-12-31
Raw Materials
1,983,428 GBP2024-12-31
2,193,719 GBP2023-12-31
Finished Goods
3,798,163 GBP2024-12-31
3,608,115 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
4,285,552 GBP2024-12-31
4,396,294 GBP2023-12-31
Other Debtors
Current
10,739 GBP2023-12-31
Prepayments
Current
726,106 GBP2024-12-31
632,812 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
5,011,658 GBP2024-12-31
Current, Amounts falling due within one year
5,039,845 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
126,767 GBP2024-12-31
138,801 GBP2023-12-31
Trade Creditors/Trade Payables
Current
3,159,069 GBP2024-12-31
2,652,028 GBP2023-12-31
Corporation Tax Payable
Current
380,372 GBP2024-12-31
324,257 GBP2023-12-31
Other Taxation & Social Security Payable
Current
908,153 GBP2024-12-31
644,854 GBP2023-12-31
Other Creditors
Current
50,179 GBP2024-12-31
49,824 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
584,920 GBP2024-12-31
77,961 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
268,391 GBP2024-12-31
311,590 GBP2023-12-31
hire purchase agreements
395,158 GBP2024-12-31
450,391 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
225,820 GBP2024-12-31
310,611 GBP2023-12-31
Between one and five year
294,530 GBP2024-12-31
686,225 GBP2023-12-31
More than five year
540,000 GBP2023-12-31
All periods
520,350 GBP2024-12-31
1,536,836 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
1,250,529 GBP2024-12-31
1,118,419 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,250,529 GBP2024-12-31
1,118,419 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,760 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,189,434 GBP2024-01-01 ~ 2024-12-31