(expand)Turnover/Revenue
30,843,896 GBP2024-01-01 ~ 2024-12-31
29,392,979 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
25,159,560 GBP2024-01-01 ~ 2024-12-31
23,816,101 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
5,684,336 GBP2024-01-01 ~ 2024-12-31
5,576,878 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
2,910,099 GBP2024-01-01 ~ 2024-12-31
2,804,807 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
1,575,137 GBP2024-01-01 ~ 2024-12-31
1,461,286 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,218,924 GBP2024-01-01 ~ 2024-12-31
1,313,973 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
260,566 GBP2024-01-01 ~ 2024-12-31
178,498 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
958,358 GBP2024-01-01 ~ 2024-12-31
1,135,475 GBP2023-01-01 ~ 2023-12-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
243,450 GBP2024-01-01 ~ 2024-12-31
281,582 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
714,908 GBP2024-01-01 ~ 2024-12-31
853,893 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
714,908 GBP2024-01-01 ~ 2024-12-31
1,194,061 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
4,657,200 GBP2024-12-31
4,274,852 GBP2023-12-31
Total Inventories
2,813,707 GBP2024-12-31
2,727,414 GBP2023-12-31
Debtors
4,914,545 GBP2024-12-31
4,732,350 GBP2023-12-31
Cash at bank and in hand
241,982 GBP2024-12-31
141,043 GBP2023-12-31
Current Assets
7,970,234 GBP2024-12-31
7,600,807 GBP2023-12-31
Creditors
Current
6,336,380 GBP2024-12-31
6,340,938 GBP2023-12-31
Net Current Assets/Liabilities
1,633,854 GBP2024-12-31
1,259,869 GBP2023-12-31
Total Assets Less Current Liabilities
6,291,054 GBP2024-12-31
5,534,721 GBP2023-12-31
Net Assets/Liabilities
4,075,574 GBP2024-12-31
3,597,191 GBP2023-12-31
Equity
Called up share capital
7,398 GBP2024-12-31
7,398 GBP2023-12-31
7,398 GBP2022-12-31
Share premium
69,174 GBP2024-12-31
69,174 GBP2023-12-31
69,174 GBP2022-12-31
Revaluation reserve
991,155 GBP2024-12-31
994,298 GBP2023-12-31
832,775 GBP2022-12-31
Capital redemption reserve
400,000 GBP2024-12-31
400,000 GBP2023-12-31
400,000 GBP2022-12-31
Retained earnings (accumulated losses)
2,607,847 GBP2024-12-31
2,126,321 GBP2023-12-31
1,504,118 GBP2022-12-31
Equity
4,075,574 GBP2024-12-31
3,597,191 GBP2023-12-31
2,813,465 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-236,525 GBP2024-01-01 ~ 2024-12-31
-410,335 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
718,051 GBP2024-01-01 ~ 2024-12-31
1,032,538 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-236,525 GBP2024-01-01 ~ 2024-12-31
-410,335 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
2,191,590 GBP2024-01-01 ~ 2024-12-31
2,100,631 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
214,904 GBP2024-01-01 ~ 2024-12-31
210,506 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
79,898 GBP2024-01-01 ~ 2024-12-31
76,205 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
2,486,392 GBP2024-01-01 ~ 2024-12-31
2,387,342 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
642024-01-01 ~ 2024-12-31
652023-01-01 ~ 2023-12-31
Director Remuneration
102,074 GBP2024-01-01 ~ 2024-12-31
129,150 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
176,702 GBP2024-01-01 ~ 2024-12-31
163,665 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
16,522 GBP2024-01-01 ~ 2024-12-31
15,250 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
139,799 GBP2024-01-01 ~ 2024-12-31
271,834 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
239,590 GBP2024-01-01 ~ 2024-12-31
267,064 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
3,080,000 GBP2024-12-31
3,080,000 GBP2023-12-31
Land and buildings, Short leasehold
75,494 GBP2023-12-31
Plant and equipment
2,749,393 GBP2024-12-31
1,992,306 GBP2023-12-31
Computers
181,374 GBP2024-12-31
162,093 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
6,086,261 GBP2024-12-31
5,309,893 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-12,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-12,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
40,175 GBP2024-12-31
7,401 GBP2023-12-31
Land and buildings, Short leasehold
46,864 GBP2023-12-31
Plant and equipment
1,170,034 GBP2024-12-31
839,069 GBP2023-12-31
Computers
160,152 GBP2024-12-31
141,707 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,429,061 GBP2024-12-31
1,035,041 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
32,774 GBP2024-01-01 ~ 2024-12-31
Land and buildings, Short leasehold
11,836 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
342,965 GBP2024-01-01 ~ 2024-12-31
Computers
18,445 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
406,020 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-12,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-12,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
3,039,825 GBP2024-12-31
3,072,599 GBP2023-12-31
Plant and equipment
1,579,359 GBP2024-12-31
1,153,237 GBP2023-12-31
Computers
21,222 GBP2024-12-31
20,386 GBP2023-12-31
Land and buildings, Short leasehold
28,630 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Plant and equipment
1,119,991 GBP2023-12-31
Property, Plant & Equipment - Increase or decrease
Plant and equipment, Under hire purchased contracts or finance leases
691,975 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
1,769,068 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
358,017 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
229,318 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
551,001 GBP2024-12-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
1,218,067 GBP2024-12-31
Under hire purchased contracts or finance leases, Plant and equipment
761,974 GBP2023-12-31
Finished Goods
2,813,707 GBP2024-12-31
2,727,414 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
4,301,384 GBP2024-12-31
4,179,686 GBP2023-12-31
Other Debtors
Current
412,012 GBP2024-12-31
362,634 GBP2023-12-31
Prepayments
Current
201,149 GBP2024-12-31
190,030 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
4,914,545 GBP2024-12-31
4,732,350 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
80,417 GBP2024-12-31
73,115 GBP2023-12-31
Other Remaining Borrowings
Current
1,404,293 GBP2024-12-31
1,788,046 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
272,693 GBP2024-12-31
211,198 GBP2023-12-31
Trade Creditors/Trade Payables
Current
3,962,153 GBP2024-12-31
3,380,221 GBP2023-12-31
Corporation Tax Payable
Current
136,487 GBP2024-12-31
272,305 GBP2023-12-31
Other Taxation & Social Security Payable
Current
64,687 GBP2024-12-31
63,489 GBP2023-12-31
Other Creditors
Current
90,102 GBP2024-12-31
104,136 GBP2023-12-31
Accrued Liabilities
Current
215,007 GBP2024-12-31
264,018 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
942,162 GBP2024-12-31
1,019,582 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
627,196 GBP2024-12-31
375,477 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
80,417 GBP2024-12-31
73,115 GBP2023-12-31
Total Borrowings
Current, Amounts falling due within one year
1,484,710 GBP2024-12-31
1,861,161 GBP2023-12-31
Bank Borrowings
Between two and five year, Non-current
395,779 GBP2024-12-31
372,220 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
211,198 GBP2023-12-31
Between one and five year, hire purchase agreements
627,196 GBP2024-12-31
hire purchase agreements
899,889 GBP2024-12-31
586,675 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
161,833 GBP2024-12-31
151,211 GBP2023-12-31
Between one and five year
321,333 GBP2024-12-31
39,083 GBP2023-12-31
More than five year
156,982 GBP2024-12-31
All periods
640,148 GBP2024-12-31
190,294 GBP2023-12-31
Bank Borrowings
Secured
1,022,579 GBP2024-12-31
1,092,697 GBP2023-12-31
Total Borrowings
Secured
3,326,761 GBP2024-12-31
3,467,418 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
646,122 GBP2024-12-31
542,471 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
739,755 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
714,908 GBP2024-01-01 ~ 2024-12-31