Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
26,442,000 GBP2024-01-01 ~ 2024-12-31
24,147,293 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
17,425,393 GBP2024-01-01 ~ 2024-12-31
16,686,237 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
9,016,607 GBP2024-01-01 ~ 2024-12-31
7,461,056 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
1,437,122 GBP2024-01-01 ~ 2024-12-31
1,288,174 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
7,125,791 GBP2024-01-01 ~ 2024-12-31
5,961,670 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
603,694 GBP2024-01-01 ~ 2024-12-31
361,212 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
2,758 GBP2024-01-01 ~ 2024-12-31
5,839 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
296,544 GBP2024-01-01 ~ 2024-12-31
270,319 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
309,908 GBP2024-01-01 ~ 2024-12-31
96,732 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-439,100 GBP2024-01-01 ~ 2024-12-31
26,900 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
749,008 GBP2024-01-01 ~ 2024-12-31
69,832 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
749,008 GBP2024-01-01 ~ 2024-12-31
69,832 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
6,965,740 GBP2024-12-31
7,114,977 GBP2023-12-31
Total Inventories
1,291,340 GBP2024-12-31
1,334,392 GBP2023-12-31
Debtors
5,071,956 GBP2024-12-31
4,991,035 GBP2023-12-31
Cash at bank and in hand
14 GBP2024-12-31
42,134 GBP2023-12-31
Current Assets
6,363,310 GBP2024-12-31
6,367,561 GBP2023-12-31
Creditors
Current
6,458,333 GBP2024-12-31
5,879,386 GBP2023-12-31
Net Current Assets/Liabilities
-95,023 GBP2024-12-31
488,175 GBP2023-12-31
Total Assets Less Current Liabilities
6,870,717 GBP2024-12-31
7,603,152 GBP2023-12-31
Net Assets/Liabilities
3,557,293 GBP2024-12-31
3,519,165 GBP2023-12-31
Equity
Called up share capital
60 GBP2024-12-31
60 GBP2023-12-31
60 GBP2022-12-31
Revaluation reserve
95,269 GBP2024-12-31
114,319 GBP2023-12-31
133,369 GBP2022-12-31
Retained earnings (accumulated losses)
3,461,964 GBP2024-12-31
3,404,786 GBP2023-12-31
3,433,204 GBP2022-12-31
Equity
3,557,293 GBP2024-12-31
3,519,165 GBP2023-12-31
3,566,633 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-710,880 GBP2024-01-01 ~ 2024-12-31
-117,300 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-710,880 GBP2024-01-01 ~ 2024-12-31
-117,300 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
768,058 GBP2024-01-01 ~ 2024-12-31
88,882 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
6,341,478 GBP2024-01-01 ~ 2024-12-31
5,995,690 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
553,457 GBP2024-01-01 ~ 2024-12-31
506,148 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
105,085 GBP2024-01-01 ~ 2024-12-31
88,920 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
7,000,020 GBP2024-01-01 ~ 2024-12-31
6,590,758 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1712024-01-01 ~ 2024-12-31
1662023-01-01 ~ 2023-12-31
Director Remuneration
146,667 GBP2024-01-01 ~ 2024-12-31
150,667 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
271,159 GBP2024-01-01 ~ 2024-12-31
260,532 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
19,900 GBP2024-01-01 ~ 2024-12-31
18,000 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
77,477 GBP2024-01-01 ~ 2024-12-31
24,183 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
4,472,857 GBP2024-12-31
4,469,032 GBP2023-12-31
Plant and equipment
10,000,047 GBP2024-12-31
9,641,572 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-126,704 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
96,883 GBP2024-12-31
80,714 GBP2023-12-31
Plant and equipment
7,837,662 GBP2024-12-31
7,363,139 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
16,169 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
580,877 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-106,354 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
4,375,974 GBP2024-12-31
4,388,318 GBP2023-12-31
Plant and equipment
2,162,385 GBP2024-12-31
2,278,433 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
1,046,524 GBP2024-12-31
972,252 GBP2023-12-31
Computers
243,927 GBP2024-12-31
233,841 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
16,522,652 GBP2024-12-31
16,075,994 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-84,800 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-211,504 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
879,354 GBP2024-12-31
836,775 GBP2023-12-31
Computers
230,743 GBP2024-12-31
225,408 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
9,556,912 GBP2024-12-31
8,961,017 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
78,579 GBP2024-01-01 ~ 2024-12-31
Computers
5,335 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
738,249 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-36,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-142,354 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles
167,170 GBP2024-12-31
135,477 GBP2023-12-31
Computers
13,184 GBP2024-12-31
8,433 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
2,545,134 GBP2024-12-31
2,447,714 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
1,330,601 GBP2024-12-31
1,137,809 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Plant and equipment
437,917 GBP2024-01-01 ~ 2024-12-31
Motor vehicles, Under hire purchased contracts or finance leases
29,173 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
467,090 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
1,214,533 GBP2024-12-31
Motor vehicles, Under hire purchased contracts or finance leases
99,496 GBP2024-12-31
25,797 GBP2023-12-31
Under hire purchased contracts or finance leases
1,314,029 GBP2024-12-31
1,335,702 GBP2023-12-31
Under hire purchased contracts or finance leases, Plant and equipment
1,309,905 GBP2023-12-31
Merchandise
948,947 GBP2024-12-31
960,152 GBP2023-12-31
Value of work in progress
342,393 GBP2024-12-31
374,240 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
4,418,198 GBP2024-12-31
4,131,335 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
325,157 GBP2024-12-31
325,157 GBP2023-12-31
Other Debtors
Current
16,102 GBP2024-12-31
73,180 GBP2023-12-31
Prepayments/Accrued Income
Current
270,716 GBP2024-12-31
323,045 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
5,071,956 GBP2024-12-31
4,991,035 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
366,380 GBP2024-12-31
223,980 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
532,160 GBP2024-12-31
449,303 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,247,208 GBP2024-12-31
1,475,480 GBP2023-12-31
Corporation Tax Payable
Current
14,102 GBP2024-12-31
Other Taxation & Social Security Payable
Current
627,769 GBP2024-12-31
534,099 GBP2023-12-31
Other Creditors
Current
3,222,488 GBP2024-12-31
3,057,253 GBP2023-12-31
Accrued Liabilities
Current
328,953 GBP2024-12-31
128,137 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
2,696,332 GBP2024-12-31
2,905,923 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
617,092 GBP2024-12-31
738,964 GBP2023-12-31
Bank Borrowings
Non-current, Between two and five year
732,308 GBP2024-12-31
Between two and five year, Non-current
686,408 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
738,964 GBP2023-12-31
hire purchase agreements
1,149,252 GBP2024-12-31
1,188,267 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
273,731 GBP2024-12-31
273,731 GBP2023-12-31
Between one and five year
353,924 GBP2024-12-31
619,653 GBP2023-12-31
All periods
627,655 GBP2024-12-31
893,384 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
439,100 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
60 shares2024-12-31