Administrative Expenses
-11,342,840 GBP2024-01-01 ~ 2024-12-31
-10,897,838 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,121,824 GBP2024-01-01 ~ 2024-12-31
801,124 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
877,247 GBP2024-01-01 ~ 2024-12-31
519,482 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
90,250 GBP2024-12-31
109,250 GBP2023-12-31
Property, Plant & Equipment
19,230,507 GBP2024-12-31
9,500,725 GBP2023-12-31
Fixed Assets
19,320,757 GBP2024-12-31
9,609,975 GBP2023-12-31
Debtors
4,184,313 GBP2024-12-31
2,670,904 GBP2023-12-31
Cash at bank and in hand
1,145,057 GBP2024-12-31
5,757,157 GBP2023-12-31
Current Assets
21,807,622 GBP2024-12-31
21,178,331 GBP2023-12-31
Net Current Assets/Liabilities
-1,870,241 GBP2024-12-31
3,921,235 GBP2023-12-31
Total Assets Less Current Liabilities
17,450,516 GBP2024-12-31
13,531,210 GBP2023-12-31
Net Assets/Liabilities
5,244,303 GBP2024-12-31
5,014,997 GBP2023-12-31
Equity
Called up share capital
46,689 GBP2024-12-31
46,689 GBP2023-12-31
146,688 GBP2022-12-31
Capital redemption reserve
199,998 GBP2024-12-31
199,998 GBP2023-12-31
99,999 GBP2022-12-31
Retained earnings (accumulated losses)
4,997,616 GBP2024-12-31
4,768,310 GBP2023-12-31
5,591,339 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
877,247 GBP2024-01-01 ~ 2024-12-31
519,482 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-617,511 GBP2023-01-01 ~ 2023-12-31
Equity
5,244,303 GBP2024-12-31
5,014,997 GBP2023-12-31
Dividends Paid
-647,941 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
39,900 GBP2024-01-01 ~ 2024-12-31
24,000 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
2112024-01-01 ~ 2024-12-31
1932023-01-01 ~ 2023-12-31
Wages/Salaries
5,932,946 GBP2024-01-01 ~ 2024-12-31
5,511,179 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
267,452 GBP2024-01-01 ~ 2024-12-31
231,130 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
6,937,773 GBP2024-01-01 ~ 2024-12-31
6,428,365 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
173,108 GBP2024-01-01 ~ 2024-12-31
175,926 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
529,810 GBP2024-01-01 ~ 2024-12-31
-30,867 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
190,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
99,750 GBP2024-12-31
80,750 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
19,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
16,781,660 GBP2024-12-31
5,257,834 GBP2023-12-31
Improvements to leasehold property
1,448,093 GBP2024-12-31
1,118,093 GBP2023-12-31
Plant and equipment
2,301,019 GBP2024-12-31
1,337,880 GBP2023-12-31
Furniture and fittings
1,534,674 GBP2024-12-31
978,202 GBP2023-12-31
Computers
582,097 GBP2024-12-31
536,204 GBP2023-12-31
Motor vehicles
53,880 GBP2024-12-31
53,880 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
22,701,423 GBP2024-12-31
12,760,678 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-85,913 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-245,411 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-331,324 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
693,732 GBP2024-12-31
653,740 GBP2023-12-31
Plant and equipment
868,618 GBP2024-12-31
808,357 GBP2023-12-31
Furniture and fittings
892,593 GBP2024-12-31
826,641 GBP2023-12-31
Computers
400,286 GBP2024-12-31
360,559 GBP2023-12-31
Motor vehicles
39,215 GBP2024-12-31
34,184 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,470,916 GBP2024-12-31
3,259,953 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
39,992 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
94,050 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
86,046 GBP2024-01-01 ~ 2024-12-31
Computers
39,727 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
5,031 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
264,846 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-33,789 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-20,094 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-53,883 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
16,205,188 GBP2024-12-31
Improvements to leasehold property
754,361 GBP2024-12-31
464,353 GBP2023-12-31
Plant and equipment
1,432,401 GBP2024-12-31
529,523 GBP2023-12-31
Furniture and fittings
642,081 GBP2024-12-31
151,561 GBP2023-12-31
Computers
181,811 GBP2024-12-31
175,645 GBP2023-12-31
Motor vehicles
14,665 GBP2024-12-31
19,696 GBP2023-12-31
Land and buildings, Owned/Freehold
4,703,966 GBP2023-12-31
Finished Goods/Goods for Resale
16,478,252 GBP2024-12-31
12,750,270 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,478,530 GBP2024-12-31
1,246,723 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
285,233 GBP2024-12-31
0 GBP2023-12-31
Other Debtors
Current
1,816,449 GBP2024-12-31
731,865 GBP2023-12-31
Prepayments/Accrued Income
Current
604,101 GBP2024-12-31
692,316 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
1,563,690 GBP2024-12-31
637,630 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
130,308 GBP2024-12-31
0 GBP2023-12-31
Other Remaining Borrowings
Current
100,000 GBP2024-12-31
100,000 GBP2023-12-31
Trade Creditors/Trade Payables
Current
20,784,437 GBP2024-12-31
14,620,937 GBP2023-12-31
Corporation Tax Payable
Current
0 GBP2024-12-31
312,511 GBP2023-12-31
Other Taxation & Social Security Payable
Current
133,872 GBP2024-12-31
448,688 GBP2023-12-31
Other Creditors
Current
670,807 GBP2024-12-31
816,681 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
294,749 GBP2024-12-31
320,649 GBP2023-12-31
Creditors
Current
23,677,863 GBP2024-12-31
17,257,096 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
10,574,832 GBP2024-12-31
7,854,441 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
539,799 GBP2024-12-31
0 GBP2023-12-31
Other Remaining Borrowings
Non-current
325,001 GBP2024-12-31
425,001 GBP2023-12-31
Creditors
Non-current
11,439,632 GBP2024-12-31
8,279,442 GBP2023-12-31
Bank Borrowings
11,097,666 GBP2024-12-31
8,492,071 GBP2023-12-31
Bank Overdrafts
1,040,856 GBP2024-12-31
-1,040,856 GBP2024-12-31
0 GBP2023-12-31
Total Borrowings
12,563,523 GBP2024-12-31
9,017,072 GBP2023-12-31
Current
1,663,690 GBP2024-12-31
737,630 GBP2023-12-31
Non-current
10,899,833 GBP2024-12-31
8,279,442 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
130,308 GBP2024-12-31
0 GBP2023-12-31
Minimum gross finance lease payments owing
670,107 GBP2024-12-31
0 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
5,776 shares2024-12-31
5,776 shares2023-12-31
Par Value of Share
Class 2 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
912 shares2024-12-31
912 shares2023-12-31
Par Value of Share
Class 4 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
80 shares2024-12-31
80 shares2023-12-31
Equity
Called up share capital
6,689 GBP2024-12-31
6,689 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
505,961 GBP2024-12-31
Between two and five year
1,063,481 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,569,442 GBP2024-12-31