Cost of Sales
-146,682,912 GBP2023-01-01 ~ 2023-12-31
-139,320,471 GBP2022-01-01 ~ 2022-12-31
Distribution Costs
-13,588,856 GBP2023-01-01 ~ 2023-12-31
-12,230,614 GBP2022-01-01 ~ 2022-12-31
Administrative Expenses
-38,249,749 GBP2023-01-01 ~ 2023-12-31
-30,828,573 GBP2022-01-01 ~ 2022-12-31
Other Interest Receivable/Similar Income (Finance Income)
20,871,749 GBP2023-01-01 ~ 2023-12-31
2,158 GBP2022-01-01 ~ 2022-12-31
Interest Payable/Similar Charges (Finance Costs)
-101,377 GBP2023-01-01 ~ 2023-12-31
-255,596 GBP2022-01-01 ~ 2022-12-31
Profit/Loss on Ordinary Activities Before Tax
-6,347,444 GBP2023-01-01 ~ 2023-12-31
7,043,042 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
-6,998,597 GBP2023-01-01 ~ 2023-12-31
6,285,195 GBP2022-01-01 ~ 2022-12-31
Intangible Assets
Goodwill
2,716,366 GBP2023-12-31
3,316,366 GBP2022-12-31
Property, Plant & Equipment
18,946,835 GBP2023-12-31
15,757,661 GBP2022-12-31
Fixed Assets - Investments
0 GBP2023-12-31
21,582,807 GBP2022-12-31
Fixed Assets
21,663,201 GBP2023-12-31
40,656,834 GBP2022-12-31
Debtors
38,132,422 GBP2023-12-31
42,468,766 GBP2022-12-31
Cash at bank and in hand
4,106,671 GBP2023-12-31
991,991 GBP2022-12-31
Current Assets
70,361,543 GBP2023-12-31
77,406,333 GBP2022-12-31
Creditors
Current, Amounts falling due within one year
-61,260,277 GBP2023-12-31
-80,327,276 GBP2022-12-31
Net Current Assets/Liabilities
9,101,266 GBP2023-12-31
-2,920,943 GBP2022-12-31
Total Assets Less Current Liabilities
30,764,467 GBP2023-12-31
37,735,891 GBP2022-12-31
Creditors
Non-current, Amounts falling due after one year
-1,684,826 GBP2023-12-31
-2,196,903 GBP2022-12-31
Net Assets/Liabilities
26,373,391 GBP2023-12-31
33,371,988 GBP2022-12-31
Equity
Called up share capital
2 GBP2023-12-31
2 GBP2022-12-31
2 GBP2021-12-31
Retained earnings (accumulated losses)
26,373,389 GBP2023-12-31
33,371,986 GBP2022-12-31
27,086,791 GBP2021-12-31
Equity
26,373,391 GBP2023-12-31
33,371,988 GBP2022-12-31
Comprehensive Income/Expense
6,285,195 GBP2022-01-01 ~ 2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
-6,998,597 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
73,244 GBP2023-01-01 ~ 2023-12-31
66,000 GBP2022-01-01 ~ 2022-12-31
Average Number of Employees
10052023-01-01 ~ 2023-12-31
8722022-01-01 ~ 2022-12-31
Wages/Salaries
32,556,418 GBP2023-01-01 ~ 2023-12-31
26,372,790 GBP2022-01-01 ~ 2022-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
1,095,276 GBP2023-01-01 ~ 2023-12-31
853,054 GBP2022-01-01 ~ 2022-12-31
Staff Costs/Employee Benefits Expense
36,534,956 GBP2023-01-01 ~ 2023-12-31
29,616,771 GBP2022-01-01 ~ 2022-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
684,000 GBP2023-01-01 ~ 2023-12-31
725,000 GBP2022-01-01 ~ 2022-12-31
Intangible Assets - Gross Cost
Goodwill
6,316,366 GBP2022-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
3,600,000 GBP2023-12-31
3,000,000 GBP2022-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
600,000 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
8,883,216 GBP2023-12-31
6,852,347 GBP2022-12-31
Plant and equipment
23,901,998 GBP2023-12-31
22,467,364 GBP2022-12-31
Furniture and fittings
7,212,906 GBP2023-12-31
6,553,263 GBP2022-12-31
Property, Plant & Equipment - Gross Cost
39,998,120 GBP2023-12-31
35,872,974 GBP2022-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-1,139,566 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-145,401 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-2,012,571 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
1,894,083 GBP2023-12-31
1,638,936 GBP2022-12-31
Plant and equipment
14,528,463 GBP2023-12-31
14,285,791 GBP2022-12-31
Furniture and fittings
4,628,739 GBP2023-12-31
4,190,586 GBP2022-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
21,051,285 GBP2023-12-31
20,115,313 GBP2022-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
448,715 GBP2023-01-01 ~ 2023-12-31
Plant and equipment
1,175,430 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
499,013 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
2,123,158 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-932,758 GBP2023-01-01 ~ 2023-12-31
Furniture and fittings
-60,860 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,187,186 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
6,989,133 GBP2023-12-31
5,213,411 GBP2022-12-31
Plant and equipment
9,373,535 GBP2023-12-31
8,181,573 GBP2022-12-31
Furniture and fittings
2,584,167 GBP2023-12-31
2,362,677 GBP2022-12-31
Other Investments Other Than Loans
Non-current
0 GBP2023-12-31
21,582,807 GBP2022-12-31
Debtors
Non-current
21,683,562 GBP2023-12-31
Finished Goods/Goods for Resale
28,122,450 GBP2023-12-31
33,945,576 GBP2022-12-31
Trade Debtors/Trade Receivables
Current
25,706,630 GBP2023-12-31
29,016,537 GBP2022-12-31
Amounts Owed by Group Undertakings
Current
3,500,839 GBP2023-12-31
4,393,979 GBP2022-12-31
Other Debtors
Current
751,172 GBP2023-12-31
317,771 GBP2022-12-31
Prepayments/Accrued Income
Current
8,173,781 GBP2023-12-31
8,740,479 GBP2022-12-31
Debtors
Current, Amounts falling due within one year
38,132,422 GBP2023-12-31
42,468,766 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Current
447,566 GBP2023-12-31
635,307 GBP2022-12-31
Trade Creditors/Trade Payables
Current
22,517,305 GBP2023-12-31
28,700,050 GBP2022-12-31
Amounts owed to group undertakings
Current
29,998,463 GBP2023-12-31
40,728,571 GBP2022-12-31
Corporation Tax Payable
Current
66,412 GBP2023-12-31
32,847 GBP2022-12-31
Other Taxation & Social Security Payable
Current
2,791,876 GBP2023-12-31
3,054,499 GBP2022-12-31
Other Creditors
Current
923,435 GBP2023-12-31
980,041 GBP2022-12-31
Accrued Liabilities/Deferred Income
Current
4,515,220 GBP2023-12-31
6,195,961 GBP2022-12-31
Creditors
Current
61,260,277 GBP2023-12-31
80,327,276 GBP2022-12-31
Finance Lease Liabilities - Total Present Value
Non-current
1,084,826 GBP2023-12-31
996,903 GBP2022-12-31
Creditors
Non-current
1,684,826 GBP2023-12-31
2,196,903 GBP2022-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
447,566 GBP2023-12-31
635,307 GBP2022-12-31
Minimum gross finance lease payments owing
1,532,392 GBP2023-12-31
1,632,210 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
6,555,300 GBP2023-12-31
4,734,678 GBP2022-12-31
Between two and five year
21,706,399 GBP2023-12-31
8,322,612 GBP2022-12-31
More than five year
7,124,619 GBP2023-12-31
7,605,947 GBP2022-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
35,386,318 GBP2023-12-31
20,663,237 GBP2022-12-31