Cost of Sales
-83,509,972 GBP2023-01-01 ~ 2023-12-31
-66,834,404 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-2,215,708 GBP2023-01-01 ~ 2023-12-31
-2,238,803 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-3,899,128 GBP2023-01-01 ~ 2023-12-31
-3,017,460 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
9,687 GBP2023-01-01 ~ 2023-12-31
4,188 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
2,088,345 GBP2023-01-01 ~ 2023-12-31
2,298,993 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
1,409,610 GBP2023-01-01 ~ 2023-12-31
1,991,946 GBP2022-01-01 ~ 2022-12-31
Comprehensive Income/Expense
1,409,610 GBP2023-01-01 ~ 2023-12-31
1,991,946 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment
10,325,815 GBP2023-12-31
8,448,023 GBP2022-12-31
Fixed Assets - Investments
11,260 GBP2023-12-31
11,260 GBP2022-12-31
Fixed Assets
10,337,075 GBP2023-12-31
8,459,283 GBP2022-12-31
Debtors
5,955,958 GBP2023-12-31
6,664,894 GBP2022-12-31
Cash at bank and in hand
3,491,901 GBP2023-12-31
1,637,865 GBP2022-12-31
Current Assets
50,967,758 GBP2023-12-31
34,567,746 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-47,450,894 GBP2023-12-31
-30,557,092 GBP2022-12-31
Net Current Assets/Liabilities
3,516,864 GBP2023-12-31
4,010,654 GBP2022-12-31
Total Assets Less Current Liabilities
13,853,939 GBP2023-12-31
12,469,937 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-891,690 GBP2023-12-31
-973,189 GBP2022-12-31
Net Assets/Liabilities
11,766,511 GBP2023-12-31
10,656,901 GBP2022-12-31
Equity
Called up share capital
2,000 GBP2023-12-31
2,000 GBP2022-12-31
2,000 GBP2021-12-31
Share premium
1,734,982 GBP2023-12-31
1,734,982 GBP2022-12-31
1,734,982 GBP2021-12-31
Retained earnings (accumulated losses)
10,029,529 GBP2023-12-31
8,919,919 GBP2022-12-31
7,262,473 GBP2021-12-31
Equity
11,766,511 GBP2023-12-31
10,656,901 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
1,409,610 GBP2023-01-01 ~ 2023-12-31
1,991,946 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-334,500 GBP2022-01-01 ~ 2022-12-31
Dividends Paid
-300,000 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
18,865 GBP2023-01-01 ~ 2023-12-31
22,448 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
1072023-01-01 ~ 2023-12-31
992022-01-01 ~ 2022-12-31
Wages/Salaries
4,006,921 GBP2023-01-01 ~ 2023-12-31
3,463,164 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
87,544 GBP2023-01-01 ~ 2023-12-31
73,355 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
4,508,409 GBP2023-01-01 ~ 2023-12-31
3,916,483 GBP2022-01-01 ~ 2022-12-31
Director Remuneration
360,751 GBP2023-01-01 ~ 2023-12-31
217,451 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
179,331 GBP2023-01-01 ~ 2023-12-31
194,831 GBP2022-01-01 ~ 2022-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
2,677,776 GBP2023-12-31
2,677,776 GBP2022-12-31
Improvements to leasehold property
1,354,954 GBP2023-12-31
846,057 GBP2022-12-31
Plant and equipment
7,875,028 GBP2023-12-31
6,361,565 GBP2022-12-31
Motor vehicles
1,680,154 GBP2023-12-31
1,573,184 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
13,587,912 GBP2023-12-31
11,458,582 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-5,289,000 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-96,923 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-5,385,923 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
353,064 GBP2023-12-31
312,120 GBP2022-12-31
Improvements to leasehold property
498,199 GBP2023-12-31
412,887 GBP2022-12-31
Plant and equipment
1,211,949 GBP2023-12-31
1,195,179 GBP2022-12-31
Motor vehicles
1,198,885 GBP2023-12-31
1,090,373 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,262,097 GBP2023-12-31
3,010,559 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
40,944 GBP2023-01-01 ~ 2023-12-31
Improvements to leasehold property
85,312 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
900,093 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
205,435 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,231,784 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-883,323 GBP2023-01-01 ~ 2023-12-31
Motor vehicles
-96,923 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-980,246 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
2,324,712 GBP2023-12-31
2,365,656 GBP2022-12-31
Improvements to leasehold property
856,755 GBP2023-12-31
433,170 GBP2022-12-31
Plant and equipment
6,663,079 GBP2023-12-31
5,166,386 GBP2022-12-31
Motor vehicles
481,269 GBP2023-12-31
482,811 GBP2022-12-31
Finished Goods/Goods for Resale
38,899,338 GBP2023-12-31
24,367,234 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
4,396,480 GBP2023-12-31
5,226,586 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
870,127 GBP2023-12-31
870,127 GBP2022-12-31
Other Debtors
Current
418,591 GBP2023-12-31
411,081 GBP2022-12-31
Prepayments/Accrued Income
Current
270,760 GBP2023-12-31
157,100 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
5,955,958 GBP2023-12-31
6,664,894 GBP2022-12-31
Bank Borrowings/Overdrafts
Current
139,693 GBP2023-12-31
127,497 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
4,442,984 GBP2023-12-31
2,648,288 GBP2022-12-31
Other Remaining Borrowings
Current
9,824,336 GBP2023-12-31
4,208,264 GBP2022-12-31
Trade Creditors/Trade Payables
Current
24,547,483 GBP2023-12-31
16,227,445 GBP2022-12-31
Amounts owed to group undertakings
Current
4,515,275 GBP2023-12-31
2,010,501 GBP2022-12-31
Corporation Tax Payable
Current
446,654 GBP2023-12-31
110,649 GBP2022-12-31
Other Taxation & Social Security Payable
Current
684,159 GBP2023-12-31
1,065,379 GBP2022-12-31
Other Creditors
Current
40,750 GBP2023-12-31
18,432 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
2,809,560 GBP2023-12-31
4,140,637 GBP2022-12-31
Creditors
Current
47,450,894 GBP2023-12-31
30,557,092 GBP2022-12-31
Bank Borrowings/Overdrafts
Non-current
562,051 GBP2023-12-31
707,138 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
329,639 GBP2023-12-31
266,051 GBP2022-12-31
Creditors
Non-current
891,690 GBP2023-12-31
973,189 GBP2022-12-31
Bank Borrowings
701,744 GBP2023-12-31
834,635 GBP2022-12-31
Total Borrowings
10,526,080 GBP2023-12-31
5,042,899 GBP2022-12-31
Current
9,964,029 GBP2023-12-31
4,335,761 GBP2022-12-31
Non-current
562,051 GBP2023-12-31
707,138 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
4,476,700 GBP2023-12-31
2,669,290 GBP2022-12-31
Minimum gross finance lease payments owing
4,831,281 GBP2023-12-31
2,962,518 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
4,772,623 GBP2023-12-31
2,914,339 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
171,250 GBP2023-12-31
155,000 GBP2022-12-31
Between two and five year
310,833 GBP2023-12-31
441,250 GBP2022-12-31
More than five year
0 GBP2023-12-31
8,333 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
482,083 GBP2023-12-31
604,583 GBP2022-12-31