Distribution Costs
-594,232 GBP2024-01-01 ~ 2024-12-31
-561,306 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-5,068,650 GBP2024-01-01 ~ 2024-12-31
-4,668,744 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
5,448 GBP2024-01-01 ~ 2024-12-31
2,754 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
911,437 GBP2024-01-01 ~ 2024-12-31
1,298,250 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
670,037 GBP2024-01-01 ~ 2024-12-31
902,262 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
3,843,125 GBP2024-12-31
4,068,390 GBP2023-12-31
Investment Property
190,000 GBP2024-12-31
190,000 GBP2023-12-31
Fixed Assets
4,033,125 GBP2024-12-31
4,258,390 GBP2023-12-31
Debtors
2,196,873 GBP2024-12-31
2,070,851 GBP2023-12-31
Cash at bank and in hand
1,080,778 GBP2024-12-31
1,573,445 GBP2023-12-31
Current Assets
14,972,122 GBP2024-12-31
12,832,860 GBP2023-12-31
Net Current Assets/Liabilities
7,915,771 GBP2024-12-31
7,269,671 GBP2023-12-31
Total Assets Less Current Liabilities
11,948,896 GBP2024-12-31
11,528,061 GBP2023-12-31
Net Assets/Liabilities
11,646,996 GBP2024-12-31
11,181,959 GBP2023-12-31
Equity
Called up share capital
250,000 GBP2024-12-31
250,000 GBP2023-12-31
250,000 GBP2022-12-31
Retained earnings (accumulated losses)
11,396,996 GBP2024-12-31
10,931,959 GBP2023-12-31
10,234,697 GBP2022-12-31
Equity
11,646,996 GBP2024-12-31
11,181,959 GBP2023-12-31
Profit/Loss
Retained earnings (accumulated losses)
670,037 GBP2024-01-01 ~ 2024-12-31
902,262 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-205,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-205,000 GBP2024-01-01 ~ 2024-12-31
Audit Fees/Expenses
17,500 GBP2024-01-01 ~ 2024-12-31
16,026 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
892024-01-01 ~ 2024-12-31
852023-01-01 ~ 2023-12-31
Wages/Salaries
3,260,693 GBP2024-01-01 ~ 2024-12-31
2,935,256 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
68,468 GBP2024-01-01 ~ 2024-12-31
52,456 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
3,644,111 GBP2024-01-01 ~ 2024-12-31
3,264,250 GBP2023-01-01 ~ 2023-12-31
Director Remuneration
189,391 GBP2024-01-01 ~ 2024-12-31
218,980 GBP2023-01-01 ~ 2023-12-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-44,202 GBP2024-01-01 ~ 2024-12-31
89,765 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
3,230,793 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
1,698,313 GBP2023-12-31
Plant and equipment
1,076,291 GBP2024-12-31
1,032,952 GBP2023-12-31
Furniture and fittings
607,942 GBP2024-12-31
586,501 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
6,643,768 GBP2024-12-31
6,548,559 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-38,567 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-39,936 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-78,503 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
3,230,793 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
299,074 GBP2023-12-31
Plant and equipment
749,516 GBP2024-12-31
627,256 GBP2023-12-31
Furniture and fittings
486,383 GBP2024-12-31
483,618 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,800,643 GBP2024-12-31
2,480,169 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
64,929 GBP2024-01-01 ~ 2024-12-31
Plant and equipment
160,827 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
42,701 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
398,977 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-38,567 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-39,936 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-78,503 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
1,135,150 GBP2024-12-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
2,095,643 GBP2024-12-31
Plant and equipment
326,775 GBP2024-12-31
405,696 GBP2023-12-31
Furniture and fittings
121,559 GBP2024-12-31
102,883 GBP2023-12-31
Owned/Freehold, Land and buildings
2,160,572 GBP2023-12-31
Land and buildings, Under hire purchased contracts or finance leases
1,399,239 GBP2023-12-31
Investment Property - Fair Value Model
190,000 GBP2023-12-31
Finished Goods/Goods for Resale
11,231,857 GBP2024-12-31
8,775,849 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
1,460,553 GBP2024-12-31
1,206,039 GBP2023-12-31
Other Debtors
Current
623,322 GBP2024-12-31
752,044 GBP2023-12-31
Prepayments/Accrued Income
Current
112,998 GBP2024-12-31
112,768 GBP2023-12-31
Debtors
Amounts falling due within one year, Current
2,196,873 GBP2024-12-31
2,070,851 GBP2023-12-31
Bank Borrowings/Overdrafts
Current
15,941 GBP2024-12-31
29,351 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
0 GBP2024-12-31
4,135 GBP2023-12-31
Trade Creditors/Trade Payables
Current
5,398,954 GBP2024-12-31
4,060,341 GBP2023-12-31
Amounts owed to group undertakings
Current
1,023,433 GBP2024-12-31
1,018,433 GBP2023-12-31
Corporation Tax Payable
Current
271,104 GBP2024-12-31
290,316 GBP2023-12-31
Other Taxation & Social Security Payable
Current
138,610 GBP2024-12-31
124,299 GBP2023-12-31
Other Creditors
Current
788 GBP2024-12-31
189 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
207,521 GBP2024-12-31
36,125 GBP2023-12-31
Creditors
Current
7,056,351 GBP2024-12-31
5,563,189 GBP2023-12-31
Total Borrowings
Current
15,941 GBP2024-12-31
29,351 GBP2023-12-31
Minimum gross finance lease payments owing
Amounts falling due within one year
0 GBP2024-12-31
4,285 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
0 GBP2024-12-31
4,135 GBP2023-12-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-01-01 ~ 2024-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
250,000 shares2024-12-31
250,000 shares2023-12-31