(expand)Turnover/Revenue
23,139,539 GBP2024-01-01 ~ 2024-12-31
23,035,368 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-20,106,972 GBP2024-01-01 ~ 2024-12-31
-19,923,658 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
3,032,567 GBP2024-01-01 ~ 2024-12-31
3,111,710 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-5,880 GBP2024-01-01 ~ 2024-12-31
-40,173 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-852,692 GBP2024-01-01 ~ 2024-12-31
-999,210 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
3,037,499 GBP2024-01-01 ~ 2024-12-31
2,250,203 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
386,021 GBP2024-01-01 ~ 2024-12-31
245,936 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
3,041,256 GBP2024-01-01 ~ 2024-12-31
2,144,442 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
2,264,559 GBP2024-01-01 ~ 2024-12-31
1,591,449 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
2,715,171 GBP2024-01-01 ~ 2024-12-31
2,046,735 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
-934,356 GBP2024-12-31
-1,401,535 GBP2023-12-31
Property, Plant & Equipment
10,264,569 GBP2024-12-31
10,089,108 GBP2023-12-31
Fixed Assets - Investments
27,733,261 GBP2024-12-31
26,869,757 GBP2023-12-31
Fixed Assets
37,063,474 GBP2024-12-31
35,557,330 GBP2023-12-31
Total Inventories
1,798,713 GBP2024-12-31
2,126,492 GBP2023-12-31
Debtors
Current
10,345,662 GBP2024-12-31
8,202,824 GBP2023-12-31
Cash at bank and in hand
905 GBP2024-12-31
5,598 GBP2023-12-31
Current Assets
12,145,280 GBP2024-12-31
10,334,914 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-11,555,288 GBP2024-12-31
Net Current Assets/Liabilities
589,992 GBP2024-12-31
-321,172 GBP2023-12-31
Total Assets Less Current Liabilities
37,653,466 GBP2024-12-31
35,236,158 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-1,209,709 GBP2024-12-31
Net Assets/Liabilities
34,628,621 GBP2024-12-31
31,913,450 GBP2023-12-31
Equity
Called up share capital
26,408,000 GBP2024-12-31
26,408,000 GBP2023-12-31
26,408,000 GBP2023-01-01
Share premium
627,661 GBP2024-12-31
627,661 GBP2023-12-31
627,661 GBP2023-01-01
Revaluation reserve
2,626,382 GBP2024-12-31
2,175,770 GBP2023-12-31
1,720,484 GBP2023-01-01
Retained earnings (accumulated losses)
4,966,578 GBP2024-12-31
2,702,019 GBP2023-12-31
1,110,570 GBP2023-01-01
Equity
34,628,621 GBP2024-12-31
31,913,450 GBP2023-12-31
29,866,715 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
2,264,559 GBP2024-01-01 ~ 2024-12-31
1,591,449 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
24,000 GBP2024-01-01 ~ 2024-12-31
24,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
4,927,365 GBP2024-01-01 ~ 2024-12-31
5,771,332 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
285,060 GBP2024-01-01 ~ 2024-12-31
255,548 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
5,242,375 GBP2024-01-01 ~ 2024-12-31
6,081,608 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
148,393 GBP2024-01-01 ~ 2024-12-31
130,425 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-60,239 GBP2024-01-01 ~ 2024-12-31
69,186 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
760,314 GBP2024-01-01 ~ 2024-12-31
407,444 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
-2,335,892 GBP2024-12-31
-2,335,892 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
-1,401,536 GBP2024-12-31
-934,357 GBP2023-12-31
Intangible Assets
Goodwill
-934,356 GBP2024-12-31
-1,401,535 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
8,334,963 GBP2024-12-31
6,662,273 GBP2023-12-31
Plant and equipment
6,520,440 GBP2024-12-31
6,044,018 GBP2023-12-31
Motor vehicles
83,378 GBP2024-12-31
79,378 GBP2023-12-31
Office equipment
280,234 GBP2024-12-31
280,234 GBP2023-12-31
Other
1,071,873 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
15,219,015 GBP2024-12-31
14,137,776 GBP2023-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
600,817 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
3,756,068 GBP2023-12-31
Motor vehicles
14,351 GBP2023-12-31
Office equipment
278,249 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
4,048,668 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
4,332 GBP2024-01-01 ~ 2024-12-31
Office equipment, Owned/Freehold
1,983 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
553,995 GBP2024-01-01 ~ 2024-12-31
Plant and equipment, Under hire purchased contracts or finance leases
329,163 GBP2024-01-01 ~ 2024-12-31
Motor vehicles, Under hire purchased contracts or finance leases
22,620 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
351,783 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,191,459 GBP2024-12-31
Motor vehicles
41,303 GBP2024-12-31
Office equipment
280,232 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,954,446 GBP2024-12-31
Property, Plant & Equipment
Buildings
7,893,511 GBP2024-12-31
6,662,273 GBP2023-12-31
Plant and equipment
2,328,981 GBP2024-12-31
2,287,950 GBP2023-12-31
Motor vehicles
42,075 GBP2024-12-31
65,027 GBP2023-12-31
Office equipment
2 GBP2024-12-31
1,985 GBP2023-12-31
Other
1,071,873 GBP2023-12-31
Raw materials and consumables
783,453 GBP2024-12-31
834,923 GBP2023-12-31
Finished Goods/Goods for Resale
1,015,260 GBP2024-12-31
1,291,569 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
956,786 GBP2024-12-31
588,768 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
4,342,320 GBP2024-12-31
3,515,167 GBP2023-12-31
Other Debtors
Current
166,451 GBP2024-12-31
252,254 GBP2023-12-31
Prepayments/Accrued Income
Current
4,880,105 GBP2024-12-31
3,846,635 GBP2023-12-31
Bank Overdrafts
-2,440,794 GBP2024-12-31
-2,355,758 GBP2023-12-31
Cash and Cash Equivalents
-2,439,889 GBP2024-12-31
-2,350,160 GBP2023-12-31
Bank Overdrafts
Current
2,440,794 GBP2024-12-31
2,355,758 GBP2023-12-31
Bank Borrowings
Current
95,000 GBP2024-12-31
95,000 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,845,579 GBP2024-12-31
2,248,506 GBP2023-12-31
Amounts owed to group undertakings
Current
3,763,412 GBP2024-12-31
2,591,369 GBP2023-12-31
Corporation Tax Payable
Current
1,274,780 GBP2024-12-31
876,563 GBP2023-12-31
Taxation/Social Security Payable
Current
36,224 GBP2024-12-31
37,489 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
579,777 GBP2024-12-31
718,309 GBP2023-12-31
Other Creditors
Current
404,742 GBP2024-12-31
1,402,155 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
114,980 GBP2024-12-31
330,937 GBP2023-12-31
Creditors
Current
11,555,288 GBP2024-12-31
10,656,086 GBP2023-12-31
Bank Borrowings
Non-current
671,937 GBP2024-12-31
745,583 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
537,772 GBP2024-12-31
851,955 GBP2023-12-31
Creditors
Non-current
1,209,709 GBP2024-12-31
1,597,538 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
95,000 GBP2024-12-31
Non-current, Between one and two years
95,000 GBP2024-12-31
95,000 GBP2023-12-31
Non-current, Between two and five year
285,000 GBP2024-12-31
285,000 GBP2023-12-31
Total Borrowings
766,937 GBP2024-12-31
840,583 GBP2023-12-31
Minimum gross finance lease payments owing
1,117,549 GBP2024-12-31
1,570,264 GBP2023-12-31
Net Deferred Tax Liability/Asset
-1,815,136 GBP2024-12-31
-1,725,170 GBP2023-12-31
-1,504,222 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
60,239 GBP2024-01-01 ~ 2024-12-31
-69,186 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-342,265 GBP2024-12-31
-402,504 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
26,408,000 shares2024-12-31
26,408,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,074,361 GBP2024-12-31
472,627 GBP2023-12-31
Between one and five year
1,976,046 GBP2024-12-31
1,739,539 GBP2023-12-31
More than five year
582,995 GBP2024-12-31
403,431 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,633,402 GBP2024-12-31
2,615,597 GBP2023-12-31