Cost of Sales
-16,124,260 GBP2024-01-01 ~ 2024-12-31
-15,220,097 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-3,256,966 GBP2024-01-01 ~ 2024-12-31
-3,159,692 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-4,098,916 GBP2024-01-01 ~ 2024-12-31
-4,255,546 GBP2023-01-01 ~ 2023-12-31
Interest Payable/Similar Charges (Finance Costs)
-2,924 GBP2024-01-01 ~ 2024-12-31
2,924 GBP2024-01-01 ~ 2024-12-31
0 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
93,388 GBP2024-01-01 ~ 2024-12-31
1,136,951 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
-29,160 GBP2024-01-01 ~ 2024-12-31
855,347 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
0 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
1,472,891 GBP2024-01-01 ~ 2024-12-31
855,347 GBP2023-01-01 ~ 2023-12-31
Intangible Assets
Goodwill
124,000 GBP2024-12-31
117,000 GBP2023-12-31
Property, Plant & Equipment
12,764,866 GBP2024-12-31
11,490,761 GBP2023-12-31
Fixed Assets
12,888,866 GBP2024-12-31
11,607,761 GBP2023-12-31
Debtors
13,825,495 GBP2024-12-31
14,437,410 GBP2023-12-31
Cash at bank and in hand
51,384 GBP2024-12-31
43,244 GBP2023-12-31
Current Assets
16,430,059 GBP2024-12-31
16,737,259 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-2,771,926 GBP2024-12-31
Net Current Assets/Liabilities
13,658,133 GBP2024-12-31
13,543,679 GBP2023-12-31
Total Assets Less Current Liabilities
26,546,999 GBP2024-12-31
25,151,440 GBP2023-12-31
Net Assets/Liabilities
26,267,711 GBP2024-12-31
24,794,820 GBP2023-12-31
Equity
Called up share capital
100 GBP2024-12-31
100 GBP2023-12-31
100 GBP2022-12-31
Revaluation reserve
5,626,382 GBP2024-12-31
4,124,331 GBP2023-12-31
4,124,331 GBP2022-12-31
Retained earnings (accumulated losses)
20,641,229 GBP2024-12-31
20,670,389 GBP2023-12-31
19,815,042 GBP2022-12-31
Equity
26,267,711 GBP2024-12-31
24,794,820 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
-29,160 GBP2024-01-01 ~ 2024-12-31
855,347 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
2312024-01-01 ~ 2024-12-31
2262023-01-01 ~ 2023-12-31
Wages/Salaries
3,025,355 GBP2024-01-01 ~ 2024-12-31
2,929,567 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
32,496 GBP2024-01-01 ~ 2024-12-31
35,056 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,225,031 GBP2024-01-01 ~ 2024-12-31
3,127,220 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
15,132 GBP2024-01-01 ~ 2024-12-31
29,705 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
152,500 GBP2024-12-31
130,000 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
28,500 GBP2024-12-31
13,000 GBP2023-12-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
15,500 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
10,956,893 GBP2023-12-31
Plant and equipment
1,073,035 GBP2024-12-31
965,660 GBP2023-12-31
Computers
367,252 GBP2024-12-31
355,321 GBP2023-12-31
Motor vehicles
15,905 GBP2024-12-31
15,905 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
13,623,905 GBP2024-12-31
12,293,779 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-134,848 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-179,713 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
1,027,440 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
12,167,713 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
0 GBP2023-12-31
Plant and equipment
595,798 GBP2024-12-31
596,282 GBP2023-12-31
Computers
247,336 GBP2024-12-31
190,831 GBP2023-12-31
Motor vehicles
15,905 GBP2024-12-31
15,905 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
859,039 GBP2024-12-31
803,018 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
0 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
105,797 GBP2024-01-01 ~ 2024-12-31
Computers
56,505 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
162,302 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-106,281 GBP2024-01-01 ~ 2024-12-31
Computers
0 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
0 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-106,281 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
12,167,713 GBP2024-12-31
10,956,893 GBP2023-12-31
Plant and equipment
477,237 GBP2024-12-31
369,378 GBP2023-12-31
Computers
119,916 GBP2024-12-31
164,490 GBP2023-12-31
Motor vehicles
0 GBP2024-12-31
0 GBP2023-12-31
Investment Property - Fair Value Model
12,167,713 GBP2024-12-31
10,956,893 GBP2023-12-31
Finished Goods/Goods for Resale
2,553,180 GBP2024-12-31
2,256,605 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
13,583,278 GBP2024-12-31
13,663,527 GBP2023-12-31
Other Debtors
Current
0 GBP2024-12-31
500,000 GBP2023-12-31
Prepayments/Accrued Income
Current
242,217 GBP2024-12-31
273,883 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
13,825,495 GBP2024-12-31
Amounts falling due within one year, Current
14,437,410 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,667,424 GBP2024-12-31
1,626,564 GBP2023-12-31
Corporation Tax Payable
Current
-13,808 GBP2024-12-31
183,532 GBP2023-12-31
Other Taxation & Social Security Payable
Current
961,702 GBP2024-12-31
1,207,452 GBP2023-12-31
Other Creditors
Current
28,318 GBP2024-12-31
27,807 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
128,290 GBP2024-12-31
148,225 GBP2023-12-31
Creditors
Current
2,771,926 GBP2024-12-31
3,193,580 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
252,628 GBP2024-12-31
270,787 GBP2023-12-31
Between two and five year
822,697 GBP2024-12-31
834,597 GBP2023-12-31
More than five year
451,446 GBP2024-12-31
507,038 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,526,771 GBP2024-12-31
1,612,422 GBP2023-12-31