Turnover/Revenue
56,325,401 GBP2024-01-01 ~ 2024-12-31
42,902,327 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-53,484,763 GBP2024-01-01 ~ 2024-12-31
-40,432,742 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
2,840,638 GBP2024-01-01 ~ 2024-12-31
2,469,585 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,775,549 GBP2024-01-01 ~ 2024-12-31
-2,381,203 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
101,801 GBP2024-01-01 ~ 2024-12-31
88,382 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
5,072 GBP2024-01-01 ~ 2024-12-31
Profit/Loss on Ordinary Activities Before Tax
106,873 GBP2024-01-01 ~ 2024-12-31
88,382 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
317,042 GBP2024-01-01 ~ 2024-12-31
822,519 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
332,965 GBP2024-01-01 ~ 2024-12-31
838,135 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
19,538,433 GBP2024-12-31
18,106,326 GBP2023-12-31
Fixed Assets - Investments
190,000 GBP2024-12-31
190,000 GBP2023-12-31
Fixed Assets
19,728,433 GBP2024-12-31
18,296,326 GBP2023-12-31
Total Inventories
21,019,800 GBP2024-12-31
15,975,552 GBP2023-12-31
Debtors
4,188,972 GBP2024-12-31
4,738,517 GBP2023-12-31
Cash at bank and in hand
3,176,555 GBP2024-12-31
1,125,139 GBP2023-12-31
Current Assets
28,385,327 GBP2024-12-31
21,839,208 GBP2023-12-31
Net Current Assets/Liabilities
10,366,982 GBP2024-12-31
10,285,036 GBP2023-12-31
Total Assets Less Current Liabilities
30,095,415 GBP2024-12-31
28,581,362 GBP2023-12-31
Net Assets/Liabilities
17,806,103 GBP2024-12-31
17,473,138 GBP2023-12-31
Equity
Called up share capital
14,000,000 GBP2024-12-31
14,000,000 GBP2023-12-31
14,000,000 GBP2022-12-31
Revaluation reserve
2,384,280 GBP2024-12-31
2,432,050 GBP2023-12-31
2,478,902 GBP2022-12-31
Retained earnings (accumulated losses)
1,421,823 GBP2024-12-31
1,041,088 GBP2023-12-31
156,101 GBP2022-12-31
Equity
17,806,103 GBP2024-12-31
17,473,138 GBP2023-12-31
16,635,003 GBP2022-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
380,735 GBP2024-01-01 ~ 2024-12-31
884,987 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
3,400,873 GBP2024-01-01 ~ 2024-12-31
2,628,930 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
250,309 GBP2024-01-01 ~ 2024-12-31
187,197 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
38,954 GBP2024-01-01 ~ 2024-12-31
33,539 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,690,136 GBP2024-01-01 ~ 2024-12-31
2,849,666 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
632024-01-01 ~ 2024-12-31
542023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
1,167,025 GBP2024-01-01 ~ 2024-12-31
947,978 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
34,800 GBP2024-01-01 ~ 2024-12-31
32,200 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
26,718 GBP2024-01-01 ~ 2024-12-31
22,096 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
9,234,538 GBP2023-12-31
Improvements to leasehold property
26,806 GBP2024-12-31
26,806 GBP2023-12-31
Plant and equipment
18,893,735 GBP2024-12-31
16,852,064 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
1,254,306 GBP2023-12-31
Improvements to leasehold property
3,369 GBP2024-12-31
2,905 GBP2023-12-31
Plant and equipment
7,873,352 GBP2024-12-31
6,915,533 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
161,995 GBP2024-01-01 ~ 2024-12-31
Improvements to leasehold property
464 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
957,819 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Improvements to leasehold property
23,437 GBP2024-12-31
23,901 GBP2023-12-31
Plant and equipment
11,020,383 GBP2024-12-31
9,936,531 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
54,421 GBP2024-12-31
54,421 GBP2023-12-31
Motor vehicles
143,399 GBP2024-12-31
166,399 GBP2023-12-31
Computers
128,452 GBP2024-12-31
122,052 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
29,033,707 GBP2024-12-31
26,456,280 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-23,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-23,000 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
44,387 GBP2024-12-31
42,616 GBP2023-12-31
Motor vehicles
71,318 GBP2024-12-31
68,996 GBP2023-12-31
Computers
86,547 GBP2024-12-31
65,598 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
9,495,274 GBP2024-12-31
8,349,954 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
1,771 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
24,027 GBP2024-01-01 ~ 2024-12-31
Computers
20,949 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,167,025 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-21,705 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-21,705 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Furniture and fittings
10,034 GBP2024-12-31
11,805 GBP2023-12-31
Motor vehicles
72,081 GBP2024-12-31
97,403 GBP2023-12-31
Computers
41,905 GBP2024-12-31
56,454 GBP2023-12-31
Merchandise
21,019,800 GBP2024-12-31
15,975,552 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,862,660 GBP2024-12-31
2,934,671 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
282,983 GBP2024-12-31
1,119,624 GBP2023-12-31
Other Debtors
Current
491,312 GBP2024-12-31
183,755 GBP2023-12-31
Prepayments
Current
552,017 GBP2024-12-31
500,467 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
4,188,972 GBP2024-12-31
Current, Amounts falling due within one year
4,738,517 GBP2023-12-31
Trade Creditors/Trade Payables
Current
8,918,723 GBP2024-12-31
6,850,713 GBP2023-12-31
Amounts owed to group undertakings
Current
8,058,563 GBP2024-12-31
3,856,765 GBP2023-12-31
Other Taxation & Social Security Payable
Current
49,452 GBP2024-12-31
46,356 GBP2023-12-31
Other Creditors
Current
30,082 GBP2024-12-31
28,015 GBP2023-12-31
Accrued Liabilities
Current
924,813 GBP2024-12-31
772,323 GBP2023-12-31
Amounts owed to group undertakings
Non-current
11,471,299 GBP2024-12-31
10,908,660 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
114,346 GBP2024-12-31
114,346 GBP2023-12-31
Between one and five year
457,384 GBP2024-12-31
457,384 GBP2023-12-31
More than five year
5,145,570 GBP2024-12-31
5,259,916 GBP2023-12-31
All periods
5,717,300 GBP2024-12-31
5,831,646 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
458,696 GBP2024-12-31
199,564 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
317,042 GBP2024-01-01 ~ 2024-12-31