Turnover/Revenue
30,004,546 GBP2024-01-01 ~ 2024-12-31
32,469,715 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-20,043,004 GBP2024-01-01 ~ 2024-12-31
-21,530,586 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
9,961,542 GBP2024-01-01 ~ 2024-12-31
10,939,129 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-3,935,188 GBP2024-01-01 ~ 2024-12-31
-4,541,099 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,348,062 GBP2024-01-01 ~ 2024-12-31
1,691,586 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
27,723 GBP2024-01-01 ~ 2024-12-31
35,006 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,256,562 GBP2024-01-01 ~ 2024-12-31
1,400,938 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
931,335 GBP2024-01-01 ~ 2024-12-31
1,050,454 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
931,335 GBP2024-01-01 ~ 2024-12-31
1,050,454 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
22,430 GBP2024-12-31
1,876 GBP2023-12-31
Property, Plant & Equipment
10,221,280 GBP2024-12-31
10,387,552 GBP2023-12-31
Fixed Assets
10,243,710 GBP2024-12-31
10,389,428 GBP2023-12-31
Total Inventories
4,217,621 GBP2024-12-31
4,309,988 GBP2023-12-31
Debtors
Current
1,807,763 GBP2024-12-31
1,773,207 GBP2023-12-31
Cash at bank and in hand
1,528,155 GBP2024-12-31
2,104,841 GBP2023-12-31
Current Assets
7,553,539 GBP2024-12-31
8,188,036 GBP2023-12-31
Net Current Assets/Liabilities
4,441,560 GBP2024-12-31
3,807,397 GBP2023-12-31
Total Assets Less Current Liabilities
14,685,270 GBP2024-12-31
14,196,825 GBP2023-12-31
Net Assets/Liabilities
11,455,847 GBP2024-12-31
10,524,512 GBP2023-12-31
Equity
Called up share capital
78,234 GBP2024-12-31
78,234 GBP2023-12-31
78,234 GBP2022-12-31
Share premium
37,254 GBP2024-12-31
37,254 GBP2023-12-31
37,254 GBP2022-12-31
Capital redemption reserve
145,294 GBP2024-12-31
145,294 GBP2023-12-31
145,294 GBP2022-12-31
Revaluation reserve
3,512,328 GBP2024-12-31
3,512,328 GBP2023-12-31
3,512,328 GBP2022-12-31
Retained earnings (accumulated losses)
7,682,737 GBP2024-12-31
6,751,402 GBP2023-12-31
5,700,948 GBP2022-12-31
Equity
11,455,847 GBP2024-12-31
10,524,512 GBP2023-12-31
9,474,058 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
931,335 GBP2024-01-01 ~ 2024-12-31
1,050,454 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
435,191 GBP2024-01-01 ~ 2024-12-31
430,732 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
28,350 GBP2024-01-01 ~ 2024-12-31
27,250 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,370,040 GBP2024-01-01 ~ 2024-12-31
3,299,732 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
373,023 GBP2024-01-01 ~ 2024-12-31
365,558 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,915,533 GBP2024-01-01 ~ 2024-12-31
3,821,234 GBP2023-01-01 ~ 2023-12-31
Average number of employees in administration and support functions
62024-01-01 ~ 2024-12-31
62023-01-01 ~ 2023-12-31
Average Number of Employees
692024-01-01 ~ 2024-12-31
802023-01-01 ~ 2023-12-31
Director Remuneration
658,949 GBP2024-01-01 ~ 2024-12-31
637,977 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-15,802 GBP2024-01-01 ~ 2024-12-31
91,307 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
314,141 GBP2024-01-01 ~ 2024-12-31
329,220 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
559,159 GBP2024-12-31
580,073 GBP2023-12-31
Deferred Tax Liabilities
1,674,664 GBP2024-12-31
1,690,466 GBP2023-12-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
1 GBP2024-12-31
1 GBP2023-12-31
Other
266,344 GBP2024-12-31
266,344 GBP2023-12-31
Intangible Assets - Gross Cost
337,331 GBP2024-12-31
316,345 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
314,901 GBP2024-12-31
314,469 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
432 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
1 GBP2024-12-31
1 GBP2023-12-31
Other
1,443 GBP2024-12-31
1,875 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
7,000,000 GBP2024-12-31
7,000,000 GBP2023-12-31
Furniture and fittings
192,192 GBP2024-12-31
182,153 GBP2023-12-31
Plant and equipment
5,169,595 GBP2024-12-31
5,064,398 GBP2023-12-31
Motor vehicles
573,975 GBP2024-12-31
447,923 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
12,935,762 GBP2024-12-31
12,694,474 GBP2023-12-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-1,334 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-52,440 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-53,774 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
169,855 GBP2024-12-31
155,169 GBP2023-12-31
Plant and equipment
2,334,107 GBP2024-12-31
1,991,226 GBP2023-12-31
Motor vehicles
210,520 GBP2024-12-31
160,527 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,714,482 GBP2024-12-31
2,306,922 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
16,020 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
342,881 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
76,290 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
435,191 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-1,334 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-26,297 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-27,631 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
7,000,000 GBP2024-12-31
7,000,000 GBP2023-12-31
Furniture and fittings
22,337 GBP2024-12-31
26,984 GBP2023-12-31
Plant and equipment
2,835,488 GBP2024-12-31
3,073,172 GBP2023-12-31
Motor vehicles
363,455 GBP2024-12-31
287,396 GBP2023-12-31
Raw materials and consumables
110,194 GBP2024-12-31
138,448 GBP2023-12-31
Value of work in progress
311,354 GBP2024-12-31
307,604 GBP2023-12-31
Finished Goods/Goods for Resale
3,796,073 GBP2024-12-31
3,863,936 GBP2023-12-31
Trade Debtors/Trade Receivables
1,562,498 GBP2024-12-31
1,408,770 GBP2023-12-31
Other Debtors
110,437 GBP2024-12-31
251,545 GBP2023-12-31
Prepayments
134,828 GBP2024-12-31
112,892 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
1,807,763 GBP2024-12-31
1,773,207 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
535,006 GBP2024-12-31
921,633 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,674,664 GBP2024-12-31
1,690,466 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
78,234 shares2024-12-31
78,234 shares2023-12-31
Bank Borrowings
Non-current
1,381,987 GBP2024-12-31
1,527,152 GBP2023-12-31
Other Remaining Borrowings
Non-current
119,000 GBP2024-12-31
439,314 GBP2023-12-31
Total Borrowings
Non-current
1,554,759 GBP2024-12-31
1,981,847 GBP2023-12-31
Bank Borrowings
Current
186,048 GBP2024-12-31
282,506 GBP2023-12-31
Other Remaining Borrowings
Current
320,314 GBP2024-12-31
615,258 GBP2023-12-31
Total Borrowings
Current
535,006 GBP2024-12-31
921,633 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
28,644 GBP2024-12-31
23,869 GBP2023-12-31
Minimum gross finance lease payments owing
82,416 GBP2024-12-31
39,250 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
156,895 GBP2024-12-31
158,120 GBP2023-12-31
Between two and five year
55,890 GBP2024-12-31
76,665 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
212,785 GBP2024-12-31
234,785 GBP2023-12-31