Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Class 2 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
110,960,614 GBP2024-01-01 ~ 2024-12-31
103,666,872 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-50,786,741 GBP2024-01-01 ~ 2024-12-31
-49,107,753 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
60,173,873 GBP2024-01-01 ~ 2024-12-31
54,559,119 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-17,482,153 GBP2024-01-01 ~ 2024-12-31
-16,817,533 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-21,614,372 GBP2024-01-01 ~ 2024-12-31
-15,412,038 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
21,077,348 GBP2024-01-01 ~ 2024-12-31
22,329,548 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
23,812 GBP2024-01-01 ~ 2024-12-31
29,194 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-14,612 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
21,101,160 GBP2024-01-01 ~ 2024-12-31
22,344,130 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
17,017,592 GBP2024-01-01 ~ 2024-12-31
16,591,092 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
47,393,996 GBP2024-12-31
47,012,819 GBP2023-12-31
48,729,533 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-16,636,415 GBP2024-01-01 ~ 2024-12-31
-18,307,806 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
305,001 GBP2024-12-31
270,867 GBP2023-12-31
Property, Plant & Equipment
53,114,020 GBP2024-12-31
55,239,921 GBP2023-12-31
Fixed Assets
53,419,021 GBP2024-12-31
55,510,788 GBP2023-12-31
Total Inventories
15,907,164 GBP2024-12-31
13,549,640 GBP2023-12-31
Debtors
2,962,616 GBP2024-12-31
1,882,647 GBP2023-12-31
Cash at bank and in hand
3,169,067 GBP2024-12-31
1,271,411 GBP2023-12-31
Current Assets
22,038,847 GBP2024-12-31
16,703,698 GBP2023-12-31
Net Current Assets/Liabilities
2,447,464 GBP2024-12-31
379,078 GBP2023-12-31
Total Assets Less Current Liabilities
55,866,485 GBP2024-12-31
55,889,866 GBP2023-12-31
Net Assets/Liabilities
47,444,096 GBP2024-12-31
47,062,919 GBP2023-12-31
Equity
Called up share capital
50,100 GBP2024-12-31
50,100 GBP2023-12-31
Equity
47,444,096 GBP2024-12-31
47,062,919 GBP2023-12-31
Wages/Salaries
15,804,979 GBP2024-01-01 ~ 2024-12-31
15,333,844 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
1,447,565 GBP2024-01-01 ~ 2024-12-31
1,334,941 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
316,828 GBP2024-01-01 ~ 2024-12-31
261,311 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
17,569,372 GBP2024-01-01 ~ 2024-12-31
16,930,096 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
5292024-01-01 ~ 2024-12-31
5212023-01-01 ~ 2023-12-31
Director Remuneration
79,080 GBP2024-01-01 ~ 2024-12-31
102,208 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
5,537,604 GBP2024-01-01 ~ 2024-12-31
4,577,850 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
19,750 GBP2024-01-01 ~ 2024-12-31
15,070 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
4,488,126 GBP2024-01-01 ~ 2024-12-31
2,470,138 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
5,275,290 GBP2024-01-01 ~ 2024-12-31
5,255,563 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
16,636,415 GBP2024-01-01 ~ 2024-12-31
18,307,806 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
344,652 GBP2024-12-31
281,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
39,651 GBP2024-12-31
10,133 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
29,518 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Development expenditure
305,001 GBP2024-12-31
270,867 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
5,451,061 GBP2024-12-31
5,316,799 GBP2023-12-31
Land and buildings, Short leasehold
18,588 GBP2023-12-31
Plant and equipment
52,126,352 GBP2024-12-31
50,555,900 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-801,430 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
352,630 GBP2024-12-31
249,504 GBP2023-12-31
Plant and equipment
21,905,454 GBP2024-12-31
19,235,367 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
103,126 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
2,735,933 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-65,846 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
5,098,431 GBP2024-12-31
5,067,295 GBP2023-12-31
Plant and equipment
30,220,898 GBP2024-12-31
31,320,533 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
19,474,006 GBP2024-12-31
18,482,449 GBP2023-12-31
Motor vehicles
8,725,384 GBP2024-12-31
8,188,736 GBP2023-12-31
Computers
854,871 GBP2024-12-31
796,310 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
86,631,674 GBP2024-12-31
83,358,782 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-101,670 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-903,100 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
5,506,088 GBP2024-12-31
4,073,632 GBP2023-12-31
Motor vehicles
5,023,618 GBP2024-12-31
3,930,895 GBP2023-12-31
Computers
729,864 GBP2024-12-31
629,463 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
33,517,654 GBP2024-12-31
28,118,861 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
1,432,456 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
1,165,688 GBP2024-01-01 ~ 2024-12-31
Computers
100,401 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
5,537,604 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-72,965 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-138,811 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
13,967,918 GBP2024-12-31
14,408,817 GBP2023-12-31
Motor vehicles
3,701,766 GBP2024-12-31
4,257,841 GBP2023-12-31
Computers
125,007 GBP2024-12-31
166,847 GBP2023-12-31
Merchandise
15,520,441 GBP2024-12-31
12,954,172 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
806,307 GBP2024-12-31
44,346 GBP2023-12-31
Other Debtors
Current
67,277 GBP2024-12-31
1,353,258 GBP2023-12-31
Prepayments
Current
2,089,032 GBP2024-12-31
485,043 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
2,962,616 GBP2024-12-31
1,882,647 GBP2023-12-31
Trade Creditors/Trade Payables
Current
3,650,983 GBP2024-12-31
2,706,442 GBP2023-12-31
Corporation Tax Payable
Current
1,483,207 GBP2024-12-31
1,466,117 GBP2023-12-31
Other Taxation & Social Security Payable
Current
335,472 GBP2024-12-31
323,856 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
969,971 GBP2024-12-31
1,080,771 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
4,439,008 GBP2024-12-31
Between one and five year
17,756,032 GBP2024-12-31
More than five year
17,756,032 GBP2024-12-31
All periods
39,951,072 GBP2024-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
8,422,389 GBP2024-12-31
8,826,947 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,000 shares2024-12-31
Class 2 ordinary share
100 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
17,017,592 GBP2024-01-01 ~ 2024-12-31