Average Number of Employees
5552024-01-01 ~ 2024-12-31
5682023-01-01 ~ 2023-12-31
Turnover/Revenue
184,525,897 GBP2024-01-01 ~ 2024-12-31
186,553,866 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-161,754,108 GBP2024-01-01 ~ 2024-12-31
-164,729,920 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
22,771,789 GBP2024-01-01 ~ 2024-12-31
21,823,946 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-7,112,730 GBP2024-01-01 ~ 2024-12-31
-6,998,929 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-16,032,760 GBP2024-01-01 ~ 2024-12-31
-14,993,030 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
471,539 GBP2024-01-01 ~ 2024-12-31
618,437 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
367,931 GBP2024-01-01 ~ 2024-12-31
142,583 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
839,470 GBP2024-01-01 ~ 2024-12-31
761,020 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,001,670 GBP2024-01-01 ~ 2024-12-31
522,020 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
5,479,203 GBP2024-12-31
6,231,548 GBP2023-12-31
Fixed Assets
5,479,203 GBP2024-12-31
6,231,548 GBP2023-12-31
Total Inventories
6,350,480 GBP2024-12-31
6,740,319 GBP2023-12-31
Debtors
Current
27,880,053 GBP2024-12-31
33,290,268 GBP2023-12-31
Cash at bank and in hand
19,554,968 GBP2024-12-31
22,197,718 GBP2023-12-31
Current Assets
53,785,501 GBP2024-12-31
62,228,305 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-29,738,306 GBP2023-12-31
Net Current Assets/Liabilities
23,899,057 GBP2024-12-31
32,489,999 GBP2023-12-31
Total Assets Less Current Liabilities
29,378,260 GBP2024-12-31
38,721,547 GBP2023-12-31
Net Assets/Liabilities
29,147,440 GBP2024-12-31
38,328,527 GBP2023-12-31
Equity
Called up share capital
30,100 GBP2024-12-31
30,100 GBP2023-12-31
30,100 GBP2023-01-01
Share premium
16,043 GBP2024-12-31
16,043 GBP2023-12-31
16,043 GBP2023-01-01
Capital redemption reserve
3,010 GBP2024-12-31
3,010 GBP2023-12-31
3,010 GBP2023-01-01
Retained earnings (accumulated losses)
29,098,287 GBP2024-12-31
38,279,374 GBP2023-12-31
37,757,354 GBP2023-01-01
Equity
29,147,440 GBP2024-12-31
38,328,527 GBP2023-12-31
37,806,507 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
1,001,670 GBP2024-01-01 ~ 2024-12-31
522,020 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-10,182,757 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
-10,182,757 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
27,000 GBP2024-01-01 ~ 2024-12-31
26,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
18,968,384 GBP2024-01-01 ~ 2024-12-31
18,085,439 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
1,660,480 GBP2024-01-01 ~ 2024-12-31
1,574,254 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
20,957,946 GBP2024-01-01 ~ 2024-12-31
19,971,757 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
223,111 GBP2024-01-01 ~ 2024-12-31
665,304 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-162,200 GBP2024-01-01 ~ 2024-12-31
96,381 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
209,868 GBP2024-01-01 ~ 2024-12-31
178,840 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
10,182,757 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Buildings
2,495,653 GBP2024-12-31
2,495,653 GBP2023-12-31
Plant and equipment
10,592,055 GBP2024-12-31
10,494,221 GBP2023-12-31
Motor vehicles
272,755 GBP2024-12-31
245,511 GBP2023-12-31
Other
557,850 GBP2024-12-31
557,850 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
19,674,423 GBP2024-12-31
19,549,345 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
8,394,190 GBP2023-12-31
Motor vehicles
119,466 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
13,317,797 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
877,423 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
9,214,508 GBP2024-12-31
Motor vehicles
119,466 GBP2024-12-31
Other
557,850 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
14,195,220 GBP2024-12-31
Property, Plant & Equipment
Buildings
1,607,606 GBP2024-12-31
1,657,793 GBP2023-12-31
Plant and equipment
1,377,547 GBP2024-12-31
2,100,031 GBP2023-12-31
Motor vehicles
153,289 GBP2024-12-31
126,045 GBP2023-12-31
Raw materials and consumables
4,466,839 GBP2024-12-31
4,642,031 GBP2023-12-31
Finished Goods/Goods for Resale
1,883,641 GBP2024-12-31
2,098,288 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
24,355,130 GBP2024-12-31
22,614,277 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
810,304 GBP2024-12-31
8,154,319 GBP2023-12-31
Other Debtors
Current
1,197,705 GBP2024-12-31
1,257,649 GBP2023-12-31
Prepayments/Accrued Income
Current
1,420,240 GBP2024-12-31
1,167,349 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
96,674 GBP2024-12-31
96,674 GBP2023-12-31
Bank Overdrafts
-7 GBP2024-12-31
-7 GBP2023-12-31
Cash and Cash Equivalents
19,554,961 GBP2024-12-31
22,197,711 GBP2023-12-31
Bank Overdrafts
Current
7 GBP2024-12-31
7 GBP2023-12-31
Trade Creditors/Trade Payables
Current
13,421,942 GBP2024-12-31
12,817,161 GBP2023-12-31
Amounts owed to group undertakings
Current
4,214,017 GBP2024-12-31
4,793,754 GBP2023-12-31
Taxation/Social Security Payable
Current
423,817 GBP2024-12-31
417,418 GBP2023-12-31
Other Creditors
Current
1,114,054 GBP2024-12-31
1,094,200 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
10,712,607 GBP2024-12-31
10,615,766 GBP2023-12-31
Creditors
Current
29,886,444 GBP2024-12-31
29,738,306 GBP2023-12-31
Net Deferred Tax Liability/Asset
230,820 GBP2024-12-31
393,020 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
162,200 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
237,277 GBP2024-12-31
398,666 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
30,100 shares2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
95,000 GBP2024-12-31
96,200 GBP2023-12-31
Between one and five year
285,000 GBP2024-12-31
285,000 GBP2023-12-31
More than five year
380,000 GBP2024-12-31
387,917 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
760,000 GBP2024-12-31
769,117 GBP2023-12-31