Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
279,696,213 GBP2024-01-01 ~ 2024-12-31
296,706,388 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-265,611,204 GBP2024-01-01 ~ 2024-12-31
-282,790,851 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
14,085,009 GBP2024-01-01 ~ 2024-12-31
13,915,537 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-289,611 GBP2024-01-01 ~ 2024-12-31
-363,617 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-12,756,815 GBP2024-01-01 ~ 2024-12-31
-12,038,032 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
1,038,583 GBP2024-01-01 ~ 2024-12-31
1,513,888 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
165,204 GBP2024-01-01 ~ 2024-12-31
779,580 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
105,910 GBP2024-01-01 ~ 2024-12-31
655,425 GBP2023-01-01 ~ 2023-12-31
Equity
Retained earnings (accumulated losses)
5,850 GBP2024-12-31
689,940 GBP2023-12-31
634,515 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-790,000 GBP2024-01-01 ~ 2024-12-31
-600,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
438,100 GBP2024-12-31
442,617 GBP2023-12-31
Property, Plant & Equipment
619,406 GBP2024-12-31
686,860 GBP2023-12-31
Fixed Assets
1,057,506 GBP2024-12-31
1,129,477 GBP2023-12-31
Total Inventories
25,325,657 GBP2024-12-31
20,702,068 GBP2023-12-31
Debtors
26,394,723 GBP2024-12-31
15,753,668 GBP2023-12-31
Current Assets
51,720,380 GBP2024-12-31
36,455,736 GBP2023-12-31
Net Current Assets/Liabilities
-707,289 GBP2024-12-31
-95,170 GBP2023-12-31
Total Assets Less Current Liabilities
350,217 GBP2024-12-31
1,034,307 GBP2023-12-31
Net Assets/Liabilities
286,850 GBP2024-12-31
970,940 GBP2023-12-31
Equity
Called up share capital
1,000 GBP2024-12-31
1,000 GBP2023-12-31
Equity
286,850 GBP2024-12-31
970,940 GBP2023-12-31
Wages/Salaries
6,819,557 GBP2024-01-01 ~ 2024-12-31
6,518,054 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
699,741 GBP2024-01-01 ~ 2024-12-31
675,322 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
174,824 GBP2024-01-01 ~ 2024-12-31
161,036 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
7,694,122 GBP2024-01-01 ~ 2024-12-31
7,354,412 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1672024-01-01 ~ 2024-12-31
1622023-01-01 ~ 2023-12-31
Director Remuneration
111,503 GBP2024-01-01 ~ 2024-12-31
156,737 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
114,890 GBP2024-01-01 ~ 2024-12-31
111,254 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
59,294 GBP2024-01-01 ~ 2024-12-31
124,155 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
41,301 GBP2024-01-01 ~ 2024-12-31
194,895 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Net goodwill
451,650 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
13,550 GBP2024-12-31
9,033 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
4,517 GBP2024-01-01 ~ 2024-12-31
Intangible Assets
Net goodwill
438,100 GBP2024-12-31
442,617 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
100,000 GBP2024-12-31
100,000 GBP2023-12-31
Plant and equipment
1,352,105 GBP2024-12-31
1,242,610 GBP2023-12-31
Motor vehicles
383,911 GBP2024-12-31
490,445 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
1,836,016 GBP2024-12-31
1,833,055 GBP2023-12-31
Property, Plant & Equipment - Disposals
Motor vehicles
-416,517 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-416,517 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,171,565 GBP2024-12-31
1,094,328 GBP2023-12-31
Motor vehicles
45,045 GBP2024-12-31
51,867 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,216,610 GBP2024-12-31
1,146,195 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
77,237 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
37,653 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
114,890 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-44,475 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-44,475 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
100,000 GBP2024-12-31
100,000 GBP2023-12-31
Plant and equipment
180,540 GBP2024-12-31
148,282 GBP2023-12-31
Motor vehicles
338,866 GBP2024-12-31
438,578 GBP2023-12-31
Investments in Group Undertakings
Cost valuation
4,165,662 GBP2023-12-31
Finished Goods
25,325,657 GBP2024-12-31
20,702,068 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
18,331,107 GBP2024-12-31
9,594,373 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
5,436,972 GBP2024-12-31
5,464,506 GBP2023-12-31
Amount of corporation tax that is recoverable
Current
159,331 GBP2024-12-31
178,630 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
1,475,422 GBP2024-12-31
Prepayments
Current
991,891 GBP2024-12-31
516,159 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
26,394,723 GBP2024-12-31
Current, Amounts falling due within one year
15,753,668 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
2,250,643 GBP2024-12-31
1,271,032 GBP2023-12-31
Trade Creditors/Trade Payables
Current
40,214,545 GBP2024-12-31
26,585,841 GBP2023-12-31
Amounts owed to group undertakings
Current
8,981,429 GBP2024-12-31
7,625,780 GBP2023-12-31
Other Taxation & Social Security Payable
Current
123,352 GBP2024-12-31
125,072 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
857,700 GBP2024-12-31
553,722 GBP2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
63,367 GBP2024-12-31
63,367 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
63,367 GBP2024-12-31
63,367 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2024-12-31