Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Class 2 ordinary share
12024-01-01 ~ 2024-12-31
Class 3 ordinary share
12024-01-01 ~ 2024-12-31
Class 4 ordinary share
12024-01-01 ~ 2024-12-31
Property, Plant & Equipment
5,523,767 GBP2024-12-31
5,517,041 GBP2023-12-31
Fixed Assets - Investments
100,600 GBP2024-12-31
100,600 GBP2023-12-31
Fixed Assets
5,624,367 GBP2024-12-31
5,617,641 GBP2023-12-31
Total Inventories
7,357,515 GBP2024-12-31
6,131,389 GBP2023-12-31
Debtors
4,818,118 GBP2024-12-31
4,210,572 GBP2023-12-31
Cash at bank and in hand
5,108 GBP2024-12-31
269,652 GBP2023-12-31
Current Assets
12,180,741 GBP2024-12-31
10,611,613 GBP2023-12-31
Creditors
Current
8,299,428 GBP2024-12-31
6,871,366 GBP2023-12-31
Net Current Assets/Liabilities
3,881,313 GBP2024-12-31
3,740,247 GBP2023-12-31
Total Assets Less Current Liabilities
9,505,680 GBP2024-12-31
9,357,888 GBP2023-12-31
Net Assets/Liabilities
7,217,077 GBP2024-12-31
6,810,498 GBP2023-12-31
Equity
Called up share capital
151,200 GBP2024-12-31
151,100 GBP2023-12-31
151,000 GBP2022-12-31
Revaluation reserve
923,646 GBP2024-12-31
923,646 GBP2023-12-31
923,646 GBP2022-12-31
Retained earnings (accumulated losses)
6,142,231 GBP2024-12-31
5,735,752 GBP2023-12-31
5,181,549 GBP2022-12-31
Equity
7,217,077 GBP2024-12-31
6,810,498 GBP2023-12-31
6,256,195 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
648,104 GBP2024-01-01 ~ 2024-12-31
788,453 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
648,104 GBP2024-01-01 ~ 2024-12-31
788,453 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-241,625 GBP2024-01-01 ~ 2024-12-31
-234,250 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-241,625 GBP2024-01-01 ~ 2024-12-31
-234,250 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
Called up share capital
100 GBP2024-01-01 ~ 2024-12-31
100 GBP2023-01-01 ~ 2023-12-31
Issue of Equity Instruments
100 GBP2024-01-01 ~ 2024-12-31
100 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
702024-01-01 ~ 2024-12-31
692023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
446,872 GBP2023-12-31
Intangible assets - Disposals
Net goodwill
-446,872 GBP2024-01-01 ~ 2024-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
446,872 GBP2023-12-31
Intangible assets - Disposals and decrease in the amortization or impairment
Net goodwill
-446,872 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
4,575,656 GBP2024-12-31
4,564,107 GBP2023-12-31
Plant and equipment
1,086,157 GBP2024-12-31
1,342,874 GBP2023-12-31
Furniture and fittings
27,508 GBP2024-12-31
105,915 GBP2023-12-31
Computers
37,728 GBP2024-12-31
72,981 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
5,727,049 GBP2024-12-31
6,085,877 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-282,406 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-78,407 GBP2024-01-01 ~ 2024-12-31
Computers
-43,380 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-404,193 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
175,606 GBP2024-12-31
431,563 GBP2023-12-31
Furniture and fittings
7,618 GBP2024-12-31
82,985 GBP2023-12-31
Computers
20,058 GBP2024-12-31
54,288 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
203,282 GBP2024-12-31
568,836 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
71,948 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
5,280 GBP2024-01-01 ~ 2024-12-31
Computers
9,150 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
86,378 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-282,406 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-78,407 GBP2024-01-01 ~ 2024-12-31
Computers
-43,380 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-404,193 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
4,575,656 GBP2024-12-31
4,564,107 GBP2023-12-31
Plant and equipment
910,551 GBP2024-12-31
911,311 GBP2023-12-31
Furniture and fittings
19,890 GBP2024-12-31
22,930 GBP2023-12-31
Computers
17,670 GBP2024-12-31
18,693 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
231,122 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
111,558 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
13,482 GBP2024-01-01 ~ 2024-12-31
Under hire purchased contracts or finance leases
13,863 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Plant and equipment
119,564 GBP2023-12-31
Under hire purchased contracts or finance leases
123,262 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
100,600 GBP2023-12-31
Investments in Group Undertakings
100,600 GBP2024-12-31
100,600 GBP2023-12-31
Merchandise
7,357,515 GBP2024-12-31
6,131,389 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
395,826 GBP2024-12-31
29,017 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
3,826,216 GBP2024-12-31
3,625,856 GBP2023-12-31
Other Debtors
Current
38,616 GBP2024-12-31
1,050 GBP2023-12-31
Prepayments/Accrued Income
Current
72,220 GBP2024-12-31
69,891 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
4,818,118 GBP2024-12-31
Amounts falling due within one year, Current
4,210,572 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
464,839 GBP2024-12-31
220,000 GBP2023-12-31
Other Remaining Borrowings
Current
105,000 GBP2024-12-31
105,000 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
31,718 GBP2023-12-31
Trade Creditors/Trade Payables
Current
7,104,831 GBP2024-12-31
5,957,784 GBP2023-12-31
Corporation Tax Payable
Current
108,592 GBP2024-12-31
57,357 GBP2023-12-31
Other Taxation & Social Security Payable
Current
51,932 GBP2024-12-31
93,486 GBP2023-12-31
Other Creditors
Current
72,288 GBP2024-12-31
10,052 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
193,139 GBP2024-12-31
186,294 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
1,605,000 GBP2024-12-31
1,765,000 GBP2023-12-31
Other Remaining Borrowings
Non-current
192,500 GBP2024-12-31
297,500 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
160,000 GBP2024-12-31
Total Borrowings
Current, Amounts falling due within one year
569,839 GBP2024-12-31
Bank Borrowings
Non-current, Between two and five year
218,346 GBP2024-12-31
75,000 GBP2023-12-31
Bank Overdrafts
Secured
304,839 GBP2024-12-31
Bank Borrowings
Secured
1,765,000 GBP2024-12-31
1,985,000 GBP2023-12-31
Total Borrowings
Secured
7,496,775 GBP2024-12-31
6,027,174 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
491,103 GBP2024-12-31
484,890 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
150,000 shares2024-12-31
Class 2 ordinary share
100 shares2024-12-31
Class 3 ordinary share
100 shares2024-12-31
Class 4 ordinary share
100 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
648,104 GBP2024-01-01 ~ 2024-12-31
Profit/Loss
648,104 GBP2024-01-01 ~ 2024-12-31