Distribution Costs
-3,112,898 GBP2024-01-01 ~ 2024-12-31
-2,215,708 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-4,980,113 GBP2024-01-01 ~ 2024-12-31
-3,899,128 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
8,756 GBP2024-01-01 ~ 2024-12-31
9,687 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
154,872 GBP2024-01-01 ~ 2024-12-31
2,088,345 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
58,866 GBP2024-01-01 ~ 2024-12-31
1,409,610 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
58,866 GBP2024-01-01 ~ 2024-12-31
1,409,610 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
13,225,057 GBP2024-12-31
10,325,815 GBP2023-12-31
Fixed Assets - Investments
11,260 GBP2024-12-31
11,260 GBP2023-12-31
Fixed Assets
13,236,317 GBP2024-12-31
10,337,075 GBP2023-12-31
Debtors
3,531,210 GBP2024-12-31
5,955,958 GBP2023-12-31
Cash at bank and in hand
1,882,845 GBP2024-12-31
3,491,901 GBP2023-12-31
Current Assets
43,583,004 GBP2024-12-31
50,967,758 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-47,450,894 GBP2023-12-31
Net Current Assets/Liabilities
453,888 GBP2024-12-31
3,516,864 GBP2023-12-31
Total Assets Less Current Liabilities
13,690,205 GBP2024-12-31
13,853,939 GBP2023-12-31
Creditors
Non-current, Amounts falling due after one year
-880,060 GBP2024-12-31
-891,690 GBP2023-12-31
Net Assets/Liabilities
11,515,876 GBP2024-12-31
11,766,511 GBP2023-12-31
Equity
Called up share capital
2,000 GBP2024-12-31
2,000 GBP2023-12-31
2,000 GBP2022-12-31
Share premium
1,734,982 GBP2024-12-31
1,734,982 GBP2023-12-31
1,734,982 GBP2022-12-31
Retained earnings (accumulated losses)
9,778,894 GBP2024-12-31
10,029,529 GBP2023-12-31
8,919,919 GBP2022-12-31
Equity
11,515,876 GBP2024-12-31
11,766,511 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
58,866 GBP2024-01-01 ~ 2024-12-31
1,409,610 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-300,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-309,501 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
25,625 GBP2024-01-01 ~ 2024-12-31
18,865 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1402024-01-01 ~ 2024-12-31
1072023-01-01 ~ 2023-12-31
Wages/Salaries
5,526,432 GBP2024-01-01 ~ 2024-12-31
4,006,921 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
133,437 GBP2024-01-01 ~ 2024-12-31
87,544 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
6,282,949 GBP2024-01-01 ~ 2024-12-31
4,508,409 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
294,234 GBP2024-01-01 ~ 2024-12-31
360,751 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
86,380 GBP2024-01-01 ~ 2024-12-31
179,331 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
2,677,776 GBP2023-12-31
Improvements to leasehold property
1,354,954 GBP2024-12-31
1,354,954 GBP2023-12-31
Plant and equipment
10,875,287 GBP2024-12-31
7,875,028 GBP2023-12-31
Motor vehicles
1,903,878 GBP2024-12-31
1,680,154 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
16,848,509 GBP2024-12-31
13,587,912 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-5,611,250 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-355,657 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-5,966,907 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
2,714,390 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
353,064 GBP2023-12-31
Improvements to leasehold property
671,951 GBP2024-12-31
498,199 GBP2023-12-31
Plant and equipment
1,547,393 GBP2024-12-31
1,211,949 GBP2023-12-31
Motor vehicles
1,007,458 GBP2024-12-31
1,198,885 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,623,452 GBP2024-12-31
3,262,097 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
43,586 GBP2024-01-01 ~ 2024-12-31
Improvements to leasehold property
173,752 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
1,098,564 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
164,230 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,480,132 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-763,120 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-355,657 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,118,777 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
2,317,740 GBP2024-12-31
Improvements to leasehold property
683,003 GBP2024-12-31
856,755 GBP2023-12-31
Plant and equipment
9,327,894 GBP2024-12-31
6,663,079 GBP2023-12-31
Motor vehicles
896,420 GBP2024-12-31
481,269 GBP2023-12-31
Land and buildings, Owned/Freehold
2,324,712 GBP2023-12-31
Finished Goods/Goods for Resale
35,119,331 GBP2024-12-31
38,899,338 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,641,565 GBP2024-12-31
4,396,480 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
100,000 GBP2024-12-31
0 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
0 GBP2024-12-31
870,127 GBP2023-12-31
Other Debtors
Current
407,138 GBP2024-12-31
418,591 GBP2023-12-31
Prepayments/Accrued Income
Current
382,507 GBP2024-12-31
270,760 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
3,531,210 GBP2024-12-31
Current, Amounts falling due within one year
5,955,958 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
165,800 GBP2024-12-31
139,693 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
5,662,065 GBP2024-12-31
4,442,984 GBP2023-12-31
Other Remaining Borrowings
Current
10,607,700 GBP2024-12-31
9,824,336 GBP2023-12-31
Trade Creditors/Trade Payables
Current
21,101,441 GBP2024-12-31
24,547,483 GBP2023-12-31
Amounts owed to group undertakings
Current
3,644,946 GBP2024-12-31
4,515,275 GBP2023-12-31
Corporation Tax Payable
Current
0 GBP2024-12-31
446,654 GBP2023-12-31
Other Taxation & Social Security Payable
Current
597,618 GBP2024-12-31
684,159 GBP2023-12-31
Other Creditors
Current
566,605 GBP2024-12-31
40,750 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
782,941 GBP2024-12-31
2,809,560 GBP2023-12-31
Creditors
Current
43,129,116 GBP2024-12-31
47,450,894 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
254,045 GBP2024-12-31
562,051 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
626,015 GBP2024-12-31
329,639 GBP2023-12-31
Creditors
Non-current
880,060 GBP2024-12-31
891,690 GBP2023-12-31
Bank Borrowings
419,845 GBP2024-12-31
701,744 GBP2023-12-31
Total Borrowings
11,027,545 GBP2024-12-31
10,526,080 GBP2023-12-31
Current
10,773,500 GBP2024-12-31
9,964,029 GBP2023-12-31
Non-current
254,045 GBP2024-12-31
562,051 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
5,718,800 GBP2024-12-31
4,476,700 GBP2023-12-31
Minimum gross finance lease payments owing
6,423,917 GBP2024-12-31
4,831,281 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
6,288,080 GBP2024-12-31
4,772,623 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
2,000 shares2024-12-31
2,000 shares2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
157,500 GBP2024-12-31
Between two and five year
254,167 GBP2024-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
411,667 GBP2024-12-31