Cost of Sales
-73,366,000 GBP2023-01-01 ~ 2023-12-31
-68,048,855 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-16,029,987 GBP2023-01-01 ~ 2023-12-31
-11,572,837 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-11,820,756 GBP2023-01-01 ~ 2023-12-31
-9,547,095 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
0 GBP2023-01-01 ~ 2023-12-31
1,067,314 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
6,738,746 GBP2023-01-01 ~ 2023-12-31
5,801,880 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
5,065,244 GBP2023-01-01 ~ 2023-12-31
4,711,243 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Goodwill
1,488,319 GBP2023-12-31
1,843,622 GBP2022-12-31
Net goodwill
1,488,319 GBP2023-12-31
Other
455,748 GBP2023-12-31
532,544 GBP2022-12-31
Intangible Assets
1,944,067 GBP2023-12-31
2,372,777 GBP2022-12-31
Property, Plant & Equipment
11,492,836 GBP2023-12-31
11,399,198 GBP2022-12-31
Fixed Assets - Investments
134 GBP2023-12-31
134 GBP2022-12-31
Fixed Assets
13,437,037 GBP2023-12-31
13,772,109 GBP2022-12-31
Debtors
Current
22,098,766 GBP2023-12-31
19,696,261 GBP2022-12-31
Cash at bank and in hand
5,757,114 GBP2023-12-31
4,132,709 GBP2022-12-31
Current Assets
41,629,770 GBP2023-12-31
38,893,077 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-26,777,135 GBP2023-12-31
-24,675,870 GBP2022-12-31
Net Current Assets/Liabilities
14,852,635 GBP2023-12-31
14,217,207 GBP2022-12-31
Total Assets Less Current Liabilities
28,289,672 GBP2023-12-31
27,989,316 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
0 GBP2023-12-31
-4,380,000 GBP2022-12-31
Net Assets/Liabilities
26,671,334 GBP2023-12-31
22,116,479 GBP2022-12-31
Equity
Called up share capital
567,099 GBP2023-12-31
567,099 GBP2022-12-31
567,099 GBP2021-12-31
Other miscellaneous reserve
712,000 GBP2023-12-31
712,000 GBP2022-12-31
Retained earnings (accumulated losses)
25,392,235 GBP2023-12-31
20,837,380 GBP2022-12-31
16,636,526 GBP2021-12-31
Equity
26,671,334 GBP2023-12-31
22,116,479 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
5,065,244 GBP2023-01-01 ~ 2023-12-31
4,711,243 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-510,389 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-510,389 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
26,093 GBP2023-01-01 ~ 2023-12-31
49,124 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
3362023-01-01 ~ 2023-12-31
3132022-01-01 ~ 2022-12-31
Wages/Salaries
11,556,001 GBP2023-01-01 ~ 2023-12-31
10,395,632 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
285,868 GBP2023-01-01 ~ 2023-12-31
264,950 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
12,757,735 GBP2023-01-01 ~ 2023-12-31
11,500,638 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
103,226 GBP2023-01-01 ~ 2023-12-31
102,898 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
125,501 GBP2023-01-01 ~ 2023-12-31
-12,985 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
3,553,037 GBP2022-12-31
Intangible Assets - Gross Cost
3,818,697 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
2,064,718 GBP2023-12-31
1,709,414 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
1,874,630 GBP2023-12-31
1,445,921 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
355,304 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
428,709 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
114,953 GBP2023-12-31
66,261 GBP2022-12-31
Improvements to leasehold property
2,536,911 GBP2023-12-31
2,536,911 GBP2022-12-31
Plant and equipment
19,302,214 GBP2023-12-31
18,557,171 GBP2022-12-31
Furniture and fittings
3,330,682 GBP2023-12-31
3,232,973 GBP2022-12-31
Computers
1,270,802 GBP2023-12-31
1,069,052 GBP2022-12-31
Motor vehicles
240,134 GBP2023-12-31
240,134 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
27,644,270 GBP2023-12-31
25,702,502 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-3,071 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Computers
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-3,071 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
220 GBP2023-12-31
0 GBP2022-12-31
Improvements to leasehold property
654,609 GBP2023-12-31
588,670 GBP2022-12-31
Plant and equipment
12,742,923 GBP2023-12-31
11,418,514 GBP2022-12-31
Furniture and fittings
1,657,344 GBP2023-12-31
1,334,308 GBP2022-12-31
Computers
866,614 GBP2023-12-31
736,216 GBP2022-12-31
Motor vehicles
229,724 GBP2023-12-31
225,596 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
16,151,434 GBP2023-12-31
14,303,304 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
220 GBP2023-01-01 ~ 2023-12-31
Improvements to leasehold property
65,939 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
1,325,069 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
323,036 GBP2023-01-01 ~ 2023-12-31
Computers
130,398 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
4,128 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,848,790 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-660 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
0 GBP2023-01-01 ~ 2023-12-31
Computers
0 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
0 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-660 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
114,733 GBP2023-12-31
66,261 GBP2022-12-31
Improvements to leasehold property
1,882,302 GBP2023-12-31
1,948,241 GBP2022-12-31
Plant and equipment
6,559,291 GBP2023-12-31
7,138,657 GBP2022-12-31
Furniture and fittings
1,673,338 GBP2023-12-31
1,898,665 GBP2022-12-31
Computers
404,188 GBP2023-12-31
332,836 GBP2022-12-31
Motor vehicles
10,410 GBP2023-12-31
14,538 GBP2022-12-31
Finished Goods/Goods for Resale
7,979,971 GBP2023-12-31
8,391,399 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
20,387,639 GBP2023-12-31
18,953,016 GBP2022-12-31
Amount of corporation tax that is recoverable
Current
0 GBP2023-12-31
13,999 GBP2022-12-31
Other Debtors
Current
723,632 GBP2023-12-31
162,802 GBP2022-12-31
Prepayments/Accrued Income
Current
987,495 GBP2023-12-31
566,444 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
22,098,766 GBP2023-12-31
19,696,261 GBP2022-12-31
Prepayments/Accrued Income
618,750 GBP2022-12-31
Debtors
23,554,166 GBP2023-12-31
21,770,411 GBP2022-12-31
Trade Creditors/Trade Payables
Current
13,087,732 GBP2023-12-31
10,760,015 GBP2022-12-31
Amounts owed to group undertakings
Current
4,160,490 GBP2023-12-31
4,890,620 GBP2022-12-31
Corporation Tax Payable
Current
1,547,026 GBP2023-12-31
1,067,906 GBP2022-12-31
Other Taxation & Social Security Payable
Current
2,497,587 GBP2023-12-31
3,016,605 GBP2022-12-31
Other Creditors
Current
2,499,107 GBP2023-12-31
1,989,577 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
2,705,174 GBP2023-12-31
2,649,166 GBP2022-12-31
Creditors
Current
26,777,135 GBP2023-12-31
24,675,870 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
0 GBP2023-12-31
4,380,000 GBP2022-12-31
Bank Borrowings
0 GBP2023-12-31
4,380,000 GBP2022-12-31
Total Borrowings
Non-current
0 GBP2023-12-31
4,380,000 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
394,824 GBP2023-12-31
516,681 GBP2022-12-31
Between two and five year
1,212,468 GBP2023-12-31
1,930,139 GBP2022-12-31
More than five year
886,848 GBP2023-12-31
989,525 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,494,140 GBP2023-12-31
3,436,345 GBP2022-12-31