Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
218,500,350 GBP2024-01-01 ~ 2024-12-31
203,978,101 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
124,732,514 GBP2024-01-01 ~ 2024-12-31
131,093,734 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
93,767,836 GBP2024-01-01 ~ 2024-12-31
72,884,367 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
37,021,796 GBP2024-01-01 ~ 2024-12-31
38,142,424 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
3,684,800 GBP2024-01-01 ~ 2024-12-31
1,263,059 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
53,074,129 GBP2024-01-01 ~ 2024-12-31
33,482,722 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
14,275,974 GBP2024-01-01 ~ 2024-12-31
2,142,837 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
38,798,155 GBP2024-01-01 ~ 2024-12-31
31,339,885 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
34,297,565 GBP2024-01-01 ~ 2024-12-31
32,538,822 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
468,000 GBP2024-12-31
569,286 GBP2023-12-31
Property, Plant & Equipment
117,774,690 GBP2024-12-31
125,180,979 GBP2023-12-31
Fixed Assets - Investments
816,000 GBP2024-12-31
816,000 GBP2023-12-31
Fixed Assets
119,058,690 GBP2024-12-31
126,566,265 GBP2023-12-31
Total Inventories
24,743,363 GBP2024-12-31
19,524,494 GBP2023-12-31
Debtors
52,551,762 GBP2024-12-31
50,277,221 GBP2023-12-31
Cash at bank and in hand
13,911,888 GBP2024-12-31
18,293,621 GBP2023-12-31
Current Assets
91,207,013 GBP2024-12-31
88,095,336 GBP2023-12-31
Creditors
Current
44,458,397 GBP2024-12-31
66,501,526 GBP2023-12-31
Net Current Assets/Liabilities
46,748,616 GBP2024-12-31
21,593,810 GBP2023-12-31
Total Assets Less Current Liabilities
165,807,306 GBP2024-12-31
148,160,075 GBP2023-12-31
Net Assets/Liabilities
122,140,376 GBP2024-12-31
87,842,811 GBP2023-12-31
Equity
Called up share capital
52,000,000 GBP2024-12-31
52,000,000 GBP2023-12-31
52,000,000 GBP2022-12-31
Retained earnings (accumulated losses)
67,418,841 GBP2024-12-31
28,620,686 GBP2023-12-31
-2,719,199 GBP2022-12-31
Equity
122,140,376 GBP2024-12-31
87,842,811 GBP2023-12-31
55,303,989 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
38,798,155 GBP2024-01-01 ~ 2024-12-31
31,339,885 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
14,611,628 GBP2024-01-01 ~ 2024-12-31
13,639,593 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
1,368,813 GBP2024-01-01 ~ 2024-12-31
1,240,256 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
483,531 GBP2024-01-01 ~ 2024-12-31
511,805 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
16,463,972 GBP2024-01-01 ~ 2024-12-31
15,391,654 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
3162024-01-01 ~ 2024-12-31
2972023-01-01 ~ 2023-12-31
Director Remuneration
132,836 GBP2024-01-01 ~ 2024-12-31
140,767 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
18,105,340 GBP2024-01-01 ~ 2024-12-31
18,568,017 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
71,500 GBP2024-01-01 ~ 2024-12-31
55,000 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
14,818,977 GBP2024-01-01 ~ 2024-12-31
5,961,461 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
13,268,532 GBP2024-01-01 ~ 2024-12-31
7,875,136 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
500,000 GBP2024-12-31
500,000 GBP2023-12-31
Development expenditure
663,501 GBP2024-12-31
663,501 GBP2023-12-31
Computer software
134,116 GBP2024-12-31
119,035 GBP2023-12-31
Intangible Assets - Gross Cost
1,297,617 GBP2024-12-31
1,282,536 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
300,000 GBP2024-12-31
275,000 GBP2023-12-31
Development expenditure
431,964 GBP2024-12-31
350,634 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
829,617 GBP2024-12-31
713,250 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
25,000 GBP2024-01-01 ~ 2024-12-31
Development expenditure
81,330 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Increase From Amortisation Charge for Year
116,367 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
200,000 GBP2024-12-31
225,000 GBP2023-12-31
Development expenditure
231,537 GBP2024-12-31
312,867 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
73,675,804 GBP2024-12-31
73,115,881 GBP2023-12-31
Improvements to leasehold property
5,050,672 GBP2024-12-31
2,469,997 GBP2023-12-31
Plant and equipment
130,559,966 GBP2024-12-31
126,017,630 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-102,471 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
19,825,839 GBP2024-12-31
17,344,690 GBP2023-12-31
Plant and equipment
83,067,876 GBP2024-12-31
69,385,373 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
2,481,149 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
13,697,833 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-15,330 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
53,849,965 GBP2024-12-31
55,771,191 GBP2023-12-31
Improvements to leasehold property
5,050,672 GBP2024-12-31
2,469,997 GBP2023-12-31
Plant and equipment
47,492,090 GBP2024-12-31
56,632,257 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
17,449,409 GBP2024-12-31
14,911,666 GBP2023-12-31
Motor vehicles
3,236,957 GBP2024-12-31
2,773,913 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
229,972,808 GBP2024-12-31
219,289,087 GBP2023-12-31
Property, Plant & Equipment - Disposals
-102,471 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
7,000,412 GBP2024-12-31
5,394,494 GBP2023-12-31
Motor vehicles
2,303,991 GBP2024-12-31
1,983,551 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
112,198,118 GBP2024-12-31
94,108,108 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
1,605,918 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
320,440 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
18,105,340 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-15,330 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
10,448,997 GBP2024-12-31
9,517,172 GBP2023-12-31
Motor vehicles
932,966 GBP2024-12-31
790,362 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
816,000 GBP2023-12-31
Investments in Group Undertakings
816,000 GBP2024-12-31
816,000 GBP2023-12-31
Merchandise
24,743,363 GBP2024-12-31
19,524,494 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
37,043,296 GBP2024-12-31
42,967,726 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
13,014,089 GBP2024-12-31
576,312 GBP2023-12-31
Other Debtors
Current
1,138,392 GBP2024-12-31
172,993 GBP2023-12-31
Prepayments/Accrued Income
Current
175,285 GBP2024-12-31
386,369 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
51,371,062 GBP2024-12-31
Amounts falling due within one year, Current
44,103,400 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
37,697,830 GBP2024-12-31
55,097,728 GBP2023-12-31
Other Creditors
Non-current
1,292,567 GBP2024-12-31
Bank Borrowings
Current, Amounts falling due within one year
16,496,476 GBP2024-12-31
Between two and five year, Non-current
29,156,034 GBP2024-12-31
Non-current, Between two and five year
42,316,383 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
4,676,533 GBP2024-12-31
5,219,536 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
52,000,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
38,798,155 GBP2024-01-01 ~ 2024-12-31