Average Number of Employees
1742024-01-01 ~ 2024-12-31
1872023-01-01 ~ 2023-12-31
Turnover/Revenue
23,822,004 GBP2024-01-01 ~ 2024-12-31
24,841,736 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-17,675,034 GBP2024-01-01 ~ 2024-12-31
-18,678,675 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
6,146,970 GBP2024-01-01 ~ 2024-12-31
6,163,061 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-373,277 GBP2024-01-01 ~ 2024-12-31
-430,433 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-6,852,306 GBP2024-01-01 ~ 2024-12-31
-6,792,086 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
514,362 GBP2024-01-01 ~ 2024-12-31
1,322,403 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
99,599 GBP2024-01-01 ~ 2024-12-31
53,098 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-71,979 GBP2024-01-01 ~ 2024-12-31
-66,995 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
736,121 GBP2024-01-01 ~ 2024-12-31
3,254,019 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
6,686,652 GBP2024-12-31
6,074,304 GBP2023-12-31
4,065,013 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
612,348 GBP2024-01-01 ~ 2024-12-31
2,932,048 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-922,757 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
903,863 GBP2024-12-31
1,129,855 GBP2023-12-31
Property, Plant & Equipment
2,716,063 GBP2024-12-31
3,326,861 GBP2023-12-31
Fixed Assets - Investments
754,275 GBP2024-12-31
754,275 GBP2023-12-31
Fixed Assets
4,374,201 GBP2024-12-31
5,210,991 GBP2023-12-31
Total Inventories
5,720,619 GBP2024-12-31
6,466,203 GBP2023-12-31
Debtors
Current
17,977,231 GBP2024-12-31
15,684,603 GBP2023-12-31
Cash at bank and in hand
1,292,140 GBP2024-12-31
1,711,913 GBP2023-12-31
Current Assets
24,989,990 GBP2024-12-31
23,862,719 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-10,671,337 GBP2023-12-31
Net Current Assets/Liabilities
14,241,864 GBP2024-12-31
13,191,382 GBP2023-12-31
Total Assets Less Current Liabilities
18,616,065 GBP2024-12-31
18,402,373 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-361,966 GBP2023-12-31
Net Assets/Liabilities
17,937,049 GBP2024-12-31
17,324,701 GBP2023-12-31
Equity
Called up share capital
1,463,416 GBP2024-12-31
1,463,416 GBP2023-12-31
Share premium
9,786,981 GBP2024-12-31
9,786,981 GBP2023-12-31
Equity
17,937,049 GBP2024-12-31
17,324,701 GBP2023-12-31
Profit/Loss
612,348 GBP2024-01-01 ~ 2024-12-31
2,932,048 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
1,179,148 GBP2024-01-01 ~ 2024-12-31
1,285,040 GBP2023-01-01 ~ 2023-12-31
Cash and Cash Equivalents
1,292,140 GBP2024-12-31
1,711,913 GBP2023-12-31
2,474,067 GBP2023-01-01
Wages/Salaries
5,962,940 GBP2024-01-01 ~ 2024-12-31
5,878,686 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
600,128 GBP2024-01-01 ~ 2024-12-31
602,731 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
6,724,503 GBP2024-01-01 ~ 2024-12-31
6,634,205 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
429,408 GBP2024-01-01 ~ 2024-12-31
378,389 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-36,690 GBP2024-01-01 ~ 2024-12-31
-144,893 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
184,030 GBP2024-01-01 ~ 2024-12-31
813,505 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
6,526,931 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
5,623,068 GBP2024-12-31
5,397,076 GBP2023-12-31
Intangible Assets
Goodwill
903,863 GBP2024-12-31
1,129,855 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
11,152,889 GBP2024-12-31
11,380,461 GBP2023-12-31
Furniture and fittings
132,325 GBP2024-12-31
132,325 GBP2023-12-31
Office equipment
11,958 GBP2024-12-31
11,958 GBP2023-12-31
Other
19,499 GBP2024-12-31
19,499 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
11,316,671 GBP2024-12-31
11,544,243 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-973,572 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-973,572 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
8,076,071 GBP2023-12-31
Furniture and fittings
114,479 GBP2023-12-31
Office equipment
10,258 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
8,217,382 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
1,090,979 GBP2024-01-01 ~ 2024-12-31
Plant and equipment, Under hire purchased contracts or finance leases
88,169 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
88,169 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-795,922 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-795,922 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
8,444,080 GBP2024-12-31
Furniture and fittings
125,095 GBP2024-12-31
Office equipment
11,934 GBP2024-12-31
Other
19,499 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
8,600,608 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment
2,708,809 GBP2024-12-31
3,304,390 GBP2023-12-31
Furniture and fittings
7,230 GBP2024-12-31
17,846 GBP2023-12-31
Office equipment
24 GBP2024-12-31
1,700 GBP2023-12-31
Other
2,925 GBP2023-12-31
Under hire purchased contracts or finance leases, Plant and equipment
871,108 GBP2023-12-31
Raw materials and consumables
622,544 GBP2024-12-31
724,414 GBP2023-12-31
Finished Goods/Goods for Resale
5,098,075 GBP2024-12-31
5,741,789 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,940,703 GBP2024-12-31
3,109,079 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
5,473,053 GBP2024-12-31
5,545,150 GBP2023-12-31
Other Debtors
Current
8,243,087 GBP2024-12-31
5,369,280 GBP2023-12-31
Prepayments/Accrued Income
Current
75,112 GBP2024-12-31
71,011 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,805,818 GBP2024-12-31
1,529,623 GBP2023-12-31
Amounts owed to group undertakings
Current
7,303,473 GBP2024-12-31
6,946,752 GBP2023-12-31
Corporation Tax Payable
Current
473,420 GBP2023-12-31
Taxation/Social Security Payable
Current
192,096 GBP2024-12-31
186,123 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
325,637 GBP2023-12-31
Other Creditors
Current
1,191,726 GBP2024-12-31
624,503 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
255,013 GBP2024-12-31
585,279 GBP2023-12-31
Creditors
Current
10,748,126 GBP2024-12-31
10,671,337 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
361,966 GBP2023-12-31
Net Deferred Tax Liability/Asset
-679,016 GBP2024-12-31
-715,706 GBP2023-12-31
-860,599 GBP2023-01-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
36,690 GBP2024-01-01 ~ 2024-12-31
144,893 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-679,016 GBP2024-12-31
-725,871 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,463,415 shares2024-12-31
1,463,415 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
1 shares2024-12-31
1 shares2023-12-31
Par Value of Share
Class 2 ordinary share
0.782024-01-01 ~ 2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
640,614 GBP2024-12-31
Between one and five year
640,614 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,281,228 GBP2024-12-31