Administrative Expenses
-8,771,013 GBP2024-01-01 ~ 2024-12-31
-8,334,940 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
3,281 GBP2024-01-01 ~ 2024-12-31
15,883 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,782,543 GBP2024-01-01 ~ 2024-12-31
5,389,677 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
1,374,989 GBP2024-01-01 ~ 2024-12-31
4,221,159 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,844,328 GBP2024-01-01 ~ 2024-12-31
3,622,142 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
1,474,223 GBP2024-12-31
1,696,371 GBP2023-12-31
Fixed Assets - Investments
1 GBP2024-12-31
1 GBP2023-12-31
Fixed Assets
1,474,224 GBP2024-12-31
1,696,372 GBP2023-12-31
Debtors
16,781,431 GBP2024-12-31
17,392,512 GBP2023-12-31
Cash at bank and in hand
218,487 GBP2024-12-31
29,967 GBP2023-12-31
Current Assets
23,825,790 GBP2024-12-31
23,246,857 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-9,923,323 GBP2023-12-31
Net Current Assets/Liabilities
12,754,591 GBP2024-12-31
13,323,534 GBP2023-12-31
Total Assets Less Current Liabilities
14,228,815 GBP2024-12-31
15,019,906 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-2,536,447 GBP2024-12-31
-3,549,420 GBP2023-12-31
Net Assets/Liabilities
11,491,368 GBP2024-12-31
11,279,486 GBP2023-12-31
Equity
Called up share capital
150,000 GBP2024-12-31
150,000 GBP2023-12-31
150,000 GBP2022-12-31
Revaluation reserve
248,052 GBP2024-12-31
-221,287 GBP2023-12-31
377,730 GBP2022-12-31
Other miscellaneous reserve
0 GBP2024-12-31
114,651 GBP2023-12-31
Retained earnings (accumulated losses)
11,093,316 GBP2024-12-31
11,236,122 GBP2023-12-31
10,909,534 GBP2022-12-31
Equity
11,491,368 GBP2024-12-31
11,279,486 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,374,989 GBP2024-01-01 ~ 2024-12-31
4,221,159 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-3,894,571 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,697,249 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
20,250 GBP2024-01-01 ~ 2024-12-31
16,890 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1882024-01-01 ~ 2024-12-31
1972023-01-01 ~ 2023-12-31
Wages/Salaries
7,419,099 GBP2024-01-01 ~ 2024-12-31
7,114,711 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
283,574 GBP2024-01-01 ~ 2024-12-31
274,387 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
8,412,102 GBP2024-01-01 ~ 2024-12-31
8,037,210 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
1,046,145 GBP2024-01-01 ~ 2024-12-31
961,170 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-58,447 GBP2024-01-01 ~ 2024-12-31
-33,119 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
426,028 GBP2023-12-31
Plant and equipment
2,515,954 GBP2024-12-31
2,974,288 GBP2023-12-31
Furniture and fittings
826,116 GBP2024-12-31
856,469 GBP2023-12-31
Computers
449,575 GBP2024-12-31
423,284 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
4,344,580 GBP2024-12-31
4,680,069 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-525,331 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-139,252 GBP2024-01-01 ~ 2024-12-31
Computers
-19,466 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-730,040 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
214,110 GBP2023-12-31
Plant and equipment
1,804,327 GBP2024-12-31
1,959,009 GBP2023-12-31
Furniture and fittings
460,361 GBP2024-12-31
440,145 GBP2023-12-31
Computers
378,491 GBP2024-12-31
370,434 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,870,357 GBP2024-12-31
2,983,698 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
370,649 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
159,468 GBP2024-01-01 ~ 2024-12-31
Computers
27,523 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
616,699 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-525,331 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-139,252 GBP2024-01-01 ~ 2024-12-31
Computers
-19,466 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-730,040 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
711,627 GBP2024-12-31
1,015,279 GBP2023-12-31
Furniture and fittings
365,755 GBP2024-12-31
416,324 GBP2023-12-31
Computers
71,084 GBP2024-12-31
52,850 GBP2023-12-31
Finished Goods/Goods for Resale
6,825,872 GBP2024-12-31
5,824,378 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
4,275,053 GBP2024-12-31
5,237,242 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
11,869,473 GBP2024-12-31
11,791,347 GBP2023-12-31
Other Debtors
Current
7,833 GBP2024-12-31
583 GBP2023-12-31
Prepayments/Accrued Income
Current
275,336 GBP2024-12-31
252,340 GBP2023-12-31
Debtors - Deferred Tax Asset
Current
23,000 GBP2024-12-31
111,000 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
16,781,431 GBP2024-12-31
Current, Amounts falling due within one year
17,392,512 GBP2023-12-31
Other Remaining Borrowings
Current
4,005,201 GBP2024-12-31
3,975,884 GBP2023-12-31
Trade Creditors/Trade Payables
Current
2,804,535 GBP2024-12-31
2,700,197 GBP2023-12-31
Amounts owed to group undertakings
Current
1,413,535 GBP2024-12-31
0 GBP2023-12-31
Corporation Tax Payable
Current
148,120 GBP2024-12-31
591,370 GBP2023-12-31
Other Taxation & Social Security Payable
Current
1,079,222 GBP2024-12-31
1,068,038 GBP2023-12-31
Other Creditors
Current
54,389 GBP2024-12-31
46,438 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
1,543,573 GBP2024-12-31
1,225,122 GBP2023-12-31
Creditors
Current
11,071,199 GBP2024-12-31
9,923,323 GBP2023-12-31
Other Remaining Borrowings
Non-current
2,500,000 GBP2024-12-31
3,500,000 GBP2023-12-31
Creditors
Non-current
2,536,447 GBP2024-12-31
3,549,420 GBP2023-12-31
Total Borrowings
Current
4,005,201 GBP2024-12-31
3,975,884 GBP2023-12-31
Non-current
2,500,000 GBP2024-12-31
3,500,000 GBP2023-12-31
Amounts received in advance for goods or services to be provided in the future
59,071 GBP2024-12-31
70,645 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
150,000 shares2024-12-31
150,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
516,528 GBP2024-12-31
Between two and five year
1,387,254 GBP2024-12-31
More than five year
292,500 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,196,282 GBP2024-12-31