Average Number of Employees
1122024-01-01 ~ 2024-12-31
1172023-01-01 ~ 2023-12-31
Turnover/Revenue
38,212,104 GBP2024-01-01 ~ 2024-12-31
42,548,318 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-31,032,469 GBP2024-01-01 ~ 2024-12-31
-35,412,299 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
7,179,635 GBP2024-01-01 ~ 2024-12-31
7,136,019 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-1,200,226 GBP2024-01-01 ~ 2024-12-31
-1,355,805 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-1,127,266 GBP2024-01-01 ~ 2024-12-31
-1,016,920 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
4,918,003 GBP2024-01-01 ~ 2024-12-31
4,843,827 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
191,313 GBP2024-01-01 ~ 2024-12-31
78,474 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
5,109,316 GBP2024-01-01 ~ 2024-12-31
4,922,301 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
3,787,845 GBP2024-01-01 ~ 2024-12-31
3,762,385 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
5,849,532 GBP2024-12-31
6,303,552 GBP2023-12-31
Fixed Assets
5,849,532 GBP2024-12-31
6,303,552 GBP2023-12-31
Total Inventories
2,734,499 GBP2024-12-31
2,847,577 GBP2023-12-31
Debtors
Current
12,226,360 GBP2024-12-31
9,972,749 GBP2023-12-31
Cash at bank and in hand
5,713,136 GBP2024-12-31
6,826,307 GBP2023-12-31
Current Assets
20,673,995 GBP2024-12-31
19,646,633 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-8,088,536 GBP2024-12-31
-8,245,624 GBP2023-12-31
Net Current Assets/Liabilities
12,585,459 GBP2024-12-31
11,401,009 GBP2023-12-31
Total Assets Less Current Liabilities
18,434,991 GBP2024-12-31
17,704,561 GBP2023-12-31
Net Assets/Liabilities
17,426,420 GBP2024-12-31
16,638,575 GBP2023-12-31
Equity
Called up share capital
1,595,800 GBP2024-12-31
1,595,800 GBP2023-12-31
1,595,800 GBP2023-01-01
Share premium
30,968 GBP2024-12-31
30,968 GBP2023-12-31
30,968 GBP2023-01-01
Retained earnings (accumulated losses)
15,799,652 GBP2024-12-31
15,011,807 GBP2023-12-31
11,249,422 GBP2023-01-01
Equity
17,426,420 GBP2024-12-31
16,638,575 GBP2023-12-31
12,876,190 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
3,787,845 GBP2024-01-01 ~ 2024-12-31
3,762,385 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
3,787,845 GBP2024-01-01 ~ 2024-12-31
3,762,385 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
3,787,845 GBP2024-01-01 ~ 2024-12-31
3,762,385 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-3,000,000 GBP2024-01-01 ~ 2024-12-31
Dividends Paid
-3,000,000 GBP2024-01-01 ~ 2024-12-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-3,000,000 GBP2024-01-01 ~ 2024-12-31
Equity - Income/Expense Recognised Directly
-3,000,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Depreciation Expense
944,155 GBP2024-01-01 ~ 2024-12-31
935,873 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
45,000 GBP2024-01-01 ~ 2024-12-31
44,000 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
4,842,416 GBP2024-01-01 ~ 2024-12-31
4,988,830 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
544,267 GBP2024-01-01 ~ 2024-12-31
526,831 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
5,571,065 GBP2024-01-01 ~ 2024-12-31
5,626,305 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
379,378 GBP2024-01-01 ~ 2024-12-31
441,327 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-9,948 GBP2024-01-01 ~ 2024-12-31
-41,475 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
1,277,329 GBP2024-01-01 ~ 2024-12-31
1,156,741 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
3,000,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Buildings
1,827,367 GBP2024-12-31
1,827,367 GBP2023-12-31
Plant and equipment
17,018,138 GBP2024-12-31
16,977,115 GBP2023-12-31
Computers
972,189 GBP2024-12-31
523,077 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
19,817,694 GBP2024-12-31
19,327,559 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
12,837,276 GBP2023-12-31
Computers
109,519 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
13,024,007 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
492,342 GBP2024-01-01 ~ 2024-12-31
Owned/Freehold
944,155 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
13,329,618 GBP2024-12-31
Computers
534,964 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
13,968,162 GBP2024-12-31
Property, Plant & Equipment
Buildings
1,723,787 GBP2024-12-31
1,750,155 GBP2023-12-31
Plant and equipment
3,688,520 GBP2024-12-31
4,139,839 GBP2023-12-31
Computers
437,225 GBP2024-12-31
413,558 GBP2023-12-31
Raw materials and consumables
1,986,552 GBP2024-12-31
2,128,968 GBP2023-12-31
Finished Goods/Goods for Resale
747,947 GBP2024-12-31
718,609 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
8,949,599 GBP2024-12-31
7,676,842 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
3,000,000 GBP2024-12-31
2,000,000 GBP2023-12-31
Other Debtors
Current
92,445 GBP2024-12-31
179,185 GBP2023-12-31
Prepayments/Accrued Income
Current
184,316 GBP2024-12-31
116,722 GBP2023-12-31
Bank Overdrafts
-15,891 GBP2024-12-31
Cash and Cash Equivalents
5,697,245 GBP2024-12-31
6,826,307 GBP2023-12-31
Bank Overdrafts
Current
15,891 GBP2024-12-31
Trade Creditors/Trade Payables
Current
3,848,304 GBP2024-12-31
4,777,170 GBP2023-12-31
Amounts owed to group undertakings
Current
765,935 GBP2024-12-31
828,005 GBP2023-12-31
Corporation Tax Payable
Current
408,611 GBP2024-12-31
357,181 GBP2023-12-31
Taxation/Social Security Payable
Current
712,841 GBP2024-12-31
509,907 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
2,336,954 GBP2024-12-31
1,773,361 GBP2023-12-31
Creditors
Current
8,088,536 GBP2024-12-31
8,245,624 GBP2023-12-31
Net Deferred Tax Liability/Asset
-958,451 GBP2024-12-31
-966,366 GBP2023-12-31
-1,015,662 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
7,915 GBP2024-01-01 ~ 2024-12-31
49,296 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-958,451 GBP2024-12-31
-974,784 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,280,000 shares2024-12-31
1,280,000 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
300,000 shares2024-12-31
300,000 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1.002024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
158,000 shares2024-12-31
158,000 shares2023-12-31
Par Value of Share
Class 3 ordinary share
0.102024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
95,252 GBP2024-12-31
106,058 GBP2023-12-31
Between one and five year
162,204 GBP2024-12-31
220,367 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
257,456 GBP2024-12-31
326,425 GBP2023-12-31