Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
28,351,593 GBP2024-01-01 ~ 2024-12-31
27,249,733 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
22,949,506 GBP2024-01-01 ~ 2024-12-31
23,271,363 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
5,402,087 GBP2024-01-01 ~ 2024-12-31
3,978,370 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
678,024 GBP2024-01-01 ~ 2024-12-31
751,133 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
4,250,936 GBP2024-01-01 ~ 2024-12-31
3,623,422 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
473,127 GBP2024-01-01 ~ 2024-12-31
-396,185 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
104,429 GBP2024-01-01 ~ 2024-12-31
70,594 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,555,695 GBP2024-01-01 ~ 2024-12-31
2,889,453 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
398,967 GBP2024-01-01 ~ 2024-12-31
695,111 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,156,728 GBP2024-01-01 ~ 2024-12-31
2,194,342 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,156,728 GBP2024-01-01 ~ 2024-12-31
2,194,342 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
2,602 GBP2024-12-31
3,076 GBP2023-12-31
Property, Plant & Equipment
6,346,249 GBP2024-12-31
6,858,373 GBP2023-12-31
Fixed Assets
6,348,851 GBP2024-12-31
6,861,449 GBP2023-12-31
Total Inventories
2,104,356 GBP2024-12-31
2,359,635 GBP2023-12-31
Debtors
6,441,681 GBP2024-12-31
7,250,266 GBP2023-12-31
Cash at bank and in hand
5,735,942 GBP2024-12-31
1,672,242 GBP2023-12-31
Current Assets
14,281,979 GBP2024-12-31
11,282,143 GBP2023-12-31
Creditors
Current
4,782,768 GBP2024-12-31
3,410,681 GBP2023-12-31
Net Current Assets/Liabilities
9,499,211 GBP2024-12-31
7,871,462 GBP2023-12-31
Total Assets Less Current Liabilities
15,848,062 GBP2024-12-31
14,732,911 GBP2023-12-31
Net Assets/Liabilities
15,290,418 GBP2024-12-31
14,133,690 GBP2023-12-31
Equity
Called up share capital
2,177,814 GBP2024-12-31
2,177,814 GBP2023-12-31
2,177,814 GBP2022-12-31
Retained earnings (accumulated losses)
13,112,604 GBP2024-12-31
11,955,876 GBP2023-12-31
12,805,012 GBP2022-12-31
Equity
15,290,418 GBP2024-12-31
14,133,690 GBP2023-12-31
14,982,826 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-3,043,478 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-3,043,478 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,156,728 GBP2024-01-01 ~ 2024-12-31
2,194,342 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
1,905,292 GBP2024-01-01 ~ 2024-12-31
1,699,856 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
177,912 GBP2024-01-01 ~ 2024-12-31
150,873 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
34,160 GBP2024-01-01 ~ 2024-12-31
30,420 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,117,364 GBP2024-01-01 ~ 2024-12-31
1,881,149 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
522024-01-01 ~ 2024-12-31
522023-01-01 ~ 2023-12-31
Director Remuneration
186,172 GBP2024-01-01 ~ 2024-12-31
144,705 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
953,369 GBP2024-01-01 ~ 2024-12-31
954,020 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
15,250 GBP2024-01-01 ~ 2024-12-31
12,840 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
440,544 GBP2024-01-01 ~ 2024-12-31
720,508 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
388,924 GBP2024-01-01 ~ 2024-12-31
679,628 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
4,732 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
2,130 GBP2024-12-31
1,656 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
474 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
2,602 GBP2024-12-31
3,076 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
3,047,079 GBP2024-12-31
2,970,492 GBP2023-12-31
Plant and equipment
12,051,791 GBP2024-12-31
11,708,670 GBP2023-12-31
Furniture and fittings
45,813 GBP2024-12-31
45,813 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
810,553 GBP2024-12-31
757,338 GBP2023-12-31
Plant and equipment
8,117,929 GBP2024-12-31
7,250,129 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
53,215 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
867,800 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
2,236,526 GBP2024-12-31
2,213,154 GBP2023-12-31
Plant and equipment
3,933,862 GBP2024-12-31
4,458,541 GBP2023-12-31
Furniture and fittings
45,813 GBP2024-12-31
45,813 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
317,018 GBP2024-12-31
318,722 GBP2023-12-31
Computers
88,811 GBP2024-12-31
86,911 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
15,550,512 GBP2024-12-31
15,130,608 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-23,520 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-23,520 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
215,818 GBP2024-12-31
208,912 GBP2023-12-31
Computers
59,963 GBP2024-12-31
55,856 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
9,204,263 GBP2024-12-31
8,272,235 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
28,247 GBP2024-01-01 ~ 2024-12-31
Computers
4,107 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
953,369 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-21,341 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-21,341 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Motor vehicles
101,200 GBP2024-12-31
109,810 GBP2023-12-31
Computers
28,848 GBP2024-12-31
31,055 GBP2023-12-31
Merchandise
1,442,258 GBP2024-12-31
1,508,173 GBP2023-12-31
Value of work in progress
173,295 GBP2024-12-31
58,110 GBP2023-12-31
Finished Goods
488,803 GBP2024-12-31
793,352 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
5,599,845 GBP2024-12-31
4,053,041 GBP2023-12-31
Prepayments/Accrued Income
Current
115,804 GBP2024-12-31
82,723 GBP2023-12-31
Prepayments
Current
25,082 GBP2024-12-31
464,394 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
5,741,681 GBP2024-12-31
7,250,266 GBP2023-12-31
Trade Creditors/Trade Payables
Current
3,985,646 GBP2024-12-31
2,239,005 GBP2023-12-31
Amounts owed to group undertakings
Current
166,219 GBP2023-12-31
Corporation Tax Payable
Current
295,244 GBP2024-12-31
436,667 GBP2023-12-31
Other Taxation & Social Security Payable
Current
280,906 GBP2024-12-31
371,888 GBP2023-12-31
Other Creditors
Current
14,132 GBP2024-12-31
8,058 GBP2023-12-31
Accrued Liabilities
Current
206,840 GBP2024-12-31
188,844 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
557,644 GBP2024-12-31
599,221 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,177,814 shares2024-12-31