Administrative Expenses
-3,020,916 GBP2024-01-01 ~ 2024-12-31
-2,697,330 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
9,232 GBP2024-01-01 ~ 2024-12-31
38 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
1,078,436 GBP2024-01-01 ~ 2024-12-31
1,012,385 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
788,621 GBP2024-01-01 ~ 2024-12-31
759,378 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
788,621 GBP2024-01-01 ~ 2024-12-31
759,378 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
4,972,028 GBP2024-12-31
4,937,785 GBP2023-12-31
Fixed Assets - Investments
203,607 GBP2024-12-31
103,392 GBP2023-12-31
Fixed Assets
5,175,635 GBP2024-12-31
5,041,177 GBP2023-12-31
Debtors
2,430,777 GBP2024-12-31
2,012,477 GBP2023-12-31
Cash at bank and in hand
1,273,808 GBP2024-12-31
431,219 GBP2023-12-31
Current Assets
12,313,644 GBP2024-12-31
8,958,184 GBP2023-12-31
Net Current Assets/Liabilities
2,615,077 GBP2024-12-31
2,315,454 GBP2023-12-31
Total Assets Less Current Liabilities
7,790,712 GBP2024-12-31
7,356,631 GBP2023-12-31
Net Assets/Liabilities
6,605,683 GBP2024-12-31
5,907,062 GBP2023-12-31
Equity
Called up share capital
57,741 GBP2024-12-31
57,741 GBP2023-12-31
57,741 GBP2022-12-31
Share premium
557,845 GBP2024-12-31
557,845 GBP2023-12-31
557,845 GBP2022-12-31
Other miscellaneous reserve
0 GBP2024-12-31
961,670 GBP2023-12-31
961,670 GBP2022-12-31
Retained earnings (accumulated losses)
5,990,097 GBP2024-12-31
4,329,806 GBP2023-12-31
3,640,428 GBP2022-12-31
Equity
6,605,683 GBP2024-12-31
5,907,062 GBP2023-12-31
5,217,684 GBP2022-12-31
Profit/Loss
Retained earnings (accumulated losses)
788,621 GBP2024-01-01 ~ 2024-12-31
759,378 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-70,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-90,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
14,273 GBP2024-01-01 ~ 2024-12-31
12,750 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
852024-01-01 ~ 2024-12-31
762023-01-01 ~ 2023-12-31
Wages/Salaries
2,991,874 GBP2024-01-01 ~ 2024-12-31
2,552,815 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
81,727 GBP2024-01-01 ~ 2024-12-31
72,124 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,368,443 GBP2024-01-01 ~ 2024-12-31
2,895,684 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
270,061 GBP2024-01-01 ~ 2024-12-31
242,395 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
2,617 GBP2024-01-01 ~ 2024-12-31
21,238 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
5,006,522 GBP2023-12-31
Plant and equipment
283,515 GBP2024-12-31
271,964 GBP2023-12-31
Furniture and fittings
543,927 GBP2024-12-31
471,617 GBP2023-12-31
Computers
217,224 GBP2024-12-31
206,038 GBP2023-12-31
Motor vehicles
25,275 GBP2024-12-31
25,275 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
6,133,383 GBP2024-12-31
5,981,416 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
534,232 GBP2023-12-31
Plant and equipment
173,559 GBP2024-12-31
148,111 GBP2023-12-31
Furniture and fittings
233,928 GBP2024-12-31
199,188 GBP2023-12-31
Computers
175,489 GBP2024-12-31
155,781 GBP2023-12-31
Motor vehicles
11,058 GBP2024-12-31
6,319 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,161,355 GBP2024-12-31
1,043,631 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
33,089 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
25,448 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
34,740 GBP2024-01-01 ~ 2024-12-31
Computers
19,708 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
4,739 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
117,724 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Plant and equipment
109,956 GBP2024-12-31
123,853 GBP2023-12-31
Furniture and fittings
309,999 GBP2024-12-31
272,429 GBP2023-12-31
Computers
41,735 GBP2024-12-31
50,257 GBP2023-12-31
Motor vehicles
14,217 GBP2024-12-31
18,956 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
4,472,290 GBP2023-12-31
Amounts invested in assets
Non-current
203,607 GBP2024-12-31
103,392 GBP2023-12-31
Finished Goods/Goods for Resale
8,609,059 GBP2024-12-31
6,514,488 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,788,292 GBP2024-12-31
1,734,474 GBP2023-12-31
Other Debtors
Current
514,461 GBP2024-12-31
157,139 GBP2023-12-31
Prepayments/Accrued Income
Current
128,024 GBP2024-12-31
120,864 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
78,979 GBP2024-12-31
288,312 GBP2023-12-31
Trade Creditors/Trade Payables
Current
8,848,830 GBP2024-12-31
5,377,444 GBP2023-12-31
Amounts owed to group undertakings
Current
103,392 GBP2024-12-31
103,392 GBP2023-12-31
Corporation Tax Payable
Current
287,198 GBP2024-12-31
231,769 GBP2023-12-31
Other Taxation & Social Security Payable
Current
67,810 GBP2024-12-31
370,955 GBP2023-12-31
Other Creditors
Current
8,936 GBP2024-12-31
2,261 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
303,422 GBP2024-12-31
268,597 GBP2023-12-31
Creditors
Current
9,698,567 GBP2024-12-31
6,642,730 GBP2023-12-31
Bank Borrowings/Overdrafts
Non-current
35,205 GBP2024-12-31
302,362 GBP2023-12-31
Other Remaining Borrowings
Non-current
897,625 GBP2024-12-31
897,625 GBP2023-12-31
Creditors
Non-current
932,830 GBP2024-12-31
1,199,987 GBP2023-12-31
Bank Borrowings
57,701 GBP2024-12-31
590,674 GBP2023-12-31
Bank Overdrafts
56,483 GBP2024-12-31
-56,483 GBP2024-12-31
0 GBP2023-12-31
Total Borrowings
1,011,809 GBP2024-12-31
1,488,299 GBP2023-12-31
Current
78,979 GBP2024-12-31
288,312 GBP2023-12-31
Non-current
932,830 GBP2024-12-31
1,199,987 GBP2023-12-31
Par Value of Share
Class 2 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
14,434 shares2024-12-31
14,434 shares2023-12-31
Par Value of Share
Class 3 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
31,757 shares2024-12-31
31,757 shares2023-12-31
Par Value of Share
Class 4 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
5,774 shares2024-12-31
5,774 shares2023-12-31
Equity
Called up share capital
57,741 GBP2024-12-31
57,741 GBP2023-12-31