Distribution Costs
-1,291,750 GBP2024-01-01 ~ 2024-12-31
-1,218,118 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,756,848 GBP2024-01-01 ~ 2024-12-31
-3,113,275 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
923 GBP2024-01-01 ~ 2024-12-31
948 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
540,988 GBP2024-01-01 ~ 2024-12-31
425,061 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
393,111 GBP2024-01-01 ~ 2024-12-31
567,570 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Other
10,453 GBP2024-12-31
13,130 GBP2023-12-31
Property, Plant & Equipment
4,920,155 GBP2024-12-31
5,041,298 GBP2023-12-31
Fixed Assets
4,930,608 GBP2024-12-31
5,054,428 GBP2023-12-31
Debtors
8,749,916 GBP2024-12-31
8,765,847 GBP2023-12-31
Cash at bank and in hand
105 GBP2024-12-31
1,653,479 GBP2023-12-31
Current Assets
14,472,213 GBP2024-12-31
14,519,315 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-9,639,070 GBP2024-12-31
Net Current Assets/Liabilities
4,833,143 GBP2024-12-31
3,807,595 GBP2023-12-31
Total Assets Less Current Liabilities
9,763,751 GBP2024-12-31
8,862,023 GBP2023-12-31
Net Assets/Liabilities
7,432,587 GBP2024-12-31
7,039,476 GBP2023-12-31
Equity
Called up share capital
100,000 GBP2024-12-31
100,000 GBP2023-12-31
100,000 GBP2022-12-31
Revaluation reserve
2,136,943 GBP2024-12-31
2,136,943 GBP2023-12-31
2,136,943 GBP2022-12-31
Retained earnings (accumulated losses)
5,195,644 GBP2024-12-31
4,802,533 GBP2023-12-31
4,234,963 GBP2022-12-31
Equity
7,432,587 GBP2024-12-31
7,039,476 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
393,111 GBP2024-01-01 ~ 2024-12-31
567,570 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
35,700 GBP2024-01-01 ~ 2024-12-31
36,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
452024-01-01 ~ 2024-12-31
462023-01-01 ~ 2023-12-31
Wages/Salaries
2,146,781 GBP2024-01-01 ~ 2024-12-31
1,896,028 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
88,429 GBP2024-01-01 ~ 2024-12-31
82,217 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,474,614 GBP2024-01-01 ~ 2024-12-31
2,167,164 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
588,808 GBP2024-01-01 ~ 2024-12-31
353,644 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
136,548 GBP2024-01-01 ~ 2024-12-31
-142,509 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
4,774,485 GBP2024-12-31
4,774,485 GBP2023-12-31
Plant and equipment
1,039,073 GBP2024-12-31
1,060,190 GBP2023-12-31
Furniture and fittings
246,522 GBP2024-12-31
299,406 GBP2023-12-31
Computers
72,370 GBP2024-12-31
66,067 GBP2023-12-31
Motor vehicles
84,512 GBP2024-12-31
126,662 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
6,216,962 GBP2024-12-31
6,326,810 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-33,608 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-54,823 GBP2024-01-01 ~ 2024-12-31
Computers
-2,538 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-42,150 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-133,119 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
0 GBP2024-12-31
0 GBP2023-12-31
Plant and equipment
978,292 GBP2024-12-31
948,459 GBP2023-12-31
Furniture and fittings
195,869 GBP2024-12-31
218,870 GBP2023-12-31
Computers
42,311 GBP2024-12-31
30,063 GBP2023-12-31
Motor vehicles
80,335 GBP2024-12-31
88,120 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,296,807 GBP2024-12-31
1,285,512 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
63,441 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
31,439 GBP2024-01-01 ~ 2024-12-31
Computers
13,975 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
9,778 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
118,633 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-33,608 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-54,440 GBP2024-01-01 ~ 2024-12-31
Computers
-1,727 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-17,563 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-107,338 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
4,774,485 GBP2024-12-31
Plant and equipment
60,781 GBP2024-12-31
111,731 GBP2023-12-31
Furniture and fittings
50,653 GBP2024-12-31
80,536 GBP2023-12-31
Computers
30,059 GBP2024-12-31
36,004 GBP2023-12-31
Motor vehicles
4,177 GBP2024-12-31
38,542 GBP2023-12-31
Owned/Freehold, Land and buildings
4,774,485 GBP2023-12-31
Amounts invested in assets
Non-current
0 GBP2024-12-31
0 GBP2023-12-31
Finished Goods/Goods for Resale
5,719,192 GBP2024-12-31
4,096,989 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
3,072,327 GBP2024-12-31
3,035,857 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
16,609 GBP2024-12-31
15,005 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
4,352,442 GBP2024-12-31
4,697,067 GBP2023-12-31
Other Debtors
Current
699,096 GBP2024-12-31
575,460 GBP2023-12-31
Prepayments/Accrued Income
Current
609,442 GBP2024-12-31
442,458 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
2,995,755 GBP2024-12-31
4,579,440 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
11,611 GBP2024-12-31
15,349 GBP2023-12-31
Trade Creditors/Trade Payables
Current
3,033,882 GBP2024-12-31
2,410,593 GBP2023-12-31
Corporation Tax Payable
Current
222,613 GBP2024-12-31
263,189 GBP2023-12-31
Other Taxation & Social Security Payable
Current
394,404 GBP2024-12-31
331,812 GBP2023-12-31
Other Creditors
Current
2,654,573 GBP2024-12-31
2,113,973 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
152,228 GBP2024-12-31
153,421 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
1,742,500 GBP2024-12-31
1,353,750 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
26,124 GBP2024-12-31
42,805 GBP2023-12-31
Creditors
Non-current
1,768,624 GBP2024-12-31
1,396,555 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
11,611 GBP2024-12-31
15,349 GBP2023-12-31
Minimum gross finance lease payments owing
37,735 GBP2024-12-31
58,154 GBP2023-12-31
Bank Borrowings
2,052,500 GBP2024-12-31
1,661,250 GBP2023-12-31
Bank Overdrafts
2,685,755 GBP2024-12-31
4,271,940 GBP2023-12-31
Total Borrowings
4,738,255 GBP2024-12-31
5,933,190 GBP2023-12-31
Current
2,995,755 GBP2024-12-31
4,579,440 GBP2023-12-31
Non-current
1,742,500 GBP2024-12-31
1,353,750 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
100,000 shares2024-12-31
100,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
296,698 GBP2024-12-31
Between two and five year
412,603 GBP2024-12-31
More than five year
12,462 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
721,763 GBP2024-12-31