Cost of Sales
-17,843,928 GBP2024-01-01 ~ 2024-12-31
-18,155,750 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-4,858,978 GBP2024-01-01 ~ 2024-12-31
-4,742,979 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-3,453,374 GBP2024-01-01 ~ 2024-12-31
-3,176,447 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
522,098 GBP2024-01-01 ~ 2024-12-31
6,512 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
3,403,819 GBP2024-01-01 ~ 2024-12-31
2,864,599 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,775,651 GBP2024-01-01 ~ 2024-12-31
2,295,205 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
2,775,651 GBP2024-01-01 ~ 2024-12-31
2,295,205 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
2,565,613 GBP2024-12-31
3,955,758 GBP2023-12-31
Fixed Assets - Investments
926,803 GBP2024-12-31
926,803 GBP2023-12-31
Fixed Assets
3,492,416 GBP2024-12-31
4,882,561 GBP2023-12-31
Debtors
11,605,643 GBP2024-12-31
10,059,283 GBP2023-12-31
Cash at bank and in hand
1,330,641 GBP2024-12-31
1,214,162 GBP2023-12-31
Current Assets
19,150,662 GBP2024-12-31
17,101,671 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-1,388,292 GBP2024-12-31
Net Current Assets/Liabilities
17,762,370 GBP2024-12-31
16,102,138 GBP2023-12-31
Total Assets Less Current Liabilities
21,254,786 GBP2024-12-31
20,984,699 GBP2023-12-31
Net Assets/Liabilities
20,702,759 GBP2024-12-31
20,427,108 GBP2023-12-31
Equity
Called up share capital
100,000 GBP2024-12-31
100,000 GBP2023-12-31
100,000 GBP2022-12-31
Retained earnings (accumulated losses)
20,602,759 GBP2024-12-31
20,327,108 GBP2023-12-31
18,031,903 GBP2022-12-31
Equity
20,702,759 GBP2024-12-31
20,427,108 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
2,775,651 GBP2024-01-01 ~ 2024-12-31
2,295,205 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-2,500,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
14,470 GBP2024-01-01 ~ 2024-12-31
14,830 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
2132024-01-01 ~ 2024-12-31
2162023-01-01 ~ 2023-12-31
Wages/Salaries
7,492,744 GBP2024-01-01 ~ 2024-12-31
7,289,091 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
437,381 GBP2024-01-01 ~ 2024-12-31
534,810 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
8,700,794 GBP2024-01-01 ~ 2024-12-31
8,565,606 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
220,740 GBP2024-01-01 ~ 2024-12-31
304,122 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-5,564 GBP2024-01-01 ~ 2024-12-31
-36,551 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
6,452,408 GBP2024-12-31
26,737,403 GBP2023-12-31
Furniture and fittings
833,015 GBP2024-12-31
1,089,462 GBP2023-12-31
Motor vehicles
597,236 GBP2024-12-31
608,492 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
7,882,659 GBP2024-12-31
28,435,357 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-20,680,806 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-263,192 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-110,444 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-21,054,442 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,253,469 GBP2024-12-31
23,179,820 GBP2023-12-31
Furniture and fittings
612,350 GBP2024-12-31
826,959 GBP2023-12-31
Motor vehicles
451,227 GBP2024-12-31
472,820 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,317,046 GBP2024-12-31
24,479,599 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
658,007 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
47,384 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
69,524 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
774,915 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-19,584,358 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-261,993 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-91,117 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-19,937,468 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
2,198,939 GBP2024-12-31
3,557,583 GBP2023-12-31
Furniture and fittings
220,665 GBP2024-12-31
262,503 GBP2023-12-31
Motor vehicles
146,009 GBP2024-12-31
135,672 GBP2023-12-31
Finished Goods/Goods for Resale
900,693 GBP2024-12-31
881,775 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
5,256,801 GBP2024-12-31
4,948,774 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
46,752 GBP2024-12-31
175,260 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
5,953,730 GBP2024-12-31
4,521,613 GBP2023-12-31
Other Debtors
Current
43,557 GBP2024-12-31
138,288 GBP2023-12-31
Prepayments/Accrued Income
Current
304,803 GBP2024-12-31
275,348 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
11,605,643 GBP2024-12-31
Amounts falling due within one year, Current
10,059,283 GBP2023-12-31
Trade Creditors/Trade Payables
Current
869,606 GBP2024-12-31
875,029 GBP2023-12-31
Amounts owed to group undertakings
Current
410,943 GBP2024-12-31
0 GBP2023-12-31
Other Taxation & Social Security Payable
Current
90,577 GBP2024-12-31
94,070 GBP2023-12-31
Other Creditors
Current
17,166 GBP2024-12-31
21,479 GBP2023-12-31
Creditors
Current
1,388,292 GBP2024-12-31
999,533 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
302,737 GBP2024-12-31
296,011 GBP2023-12-31
Between two and five year
579,927 GBP2024-12-31
745,505 GBP2023-12-31
More than five year
505,340 GBP2024-12-31
615,596 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,388,004 GBP2024-12-31
1,657,112 GBP2023-12-31