Intangible Assets
2,400,000 GBP2024-12-31
3,200,000 GBP2023-12-31
Property, Plant & Equipment
20,091,378 GBP2024-12-31
20,010,835 GBP2023-12-31
Fixed Assets - Investments
1,005,481 GBP2024-12-31
1,005,481 GBP2023-12-31
Fixed Assets
23,496,859 GBP2024-12-31
24,216,316 GBP2023-12-31
Total Inventories
14,200,611 GBP2024-12-31
11,254,477 GBP2023-12-31
Debtors
Current
8,030,988 GBP2024-12-31
8,235,311 GBP2023-12-31
Cash at bank and in hand
686,728 GBP2023-12-31
Current Assets
22,231,599 GBP2024-12-31
20,176,516 GBP2023-12-31
Creditors
Current, Amounts falling due within one year
-23,997,036 GBP2023-12-31
Net Current Assets/Liabilities
-3,389,928 GBP2024-12-31
-3,820,520 GBP2023-12-31
Total Assets Less Current Liabilities
20,106,931 GBP2024-12-31
20,395,796 GBP2023-12-31
Equity
Called up share capital
200,100 GBP2024-12-31
200,100 GBP2023-12-31
200,201 GBP2023-01-01
Share premium
980,000 GBP2024-12-31
980,000 GBP2023-12-31
980,000 GBP2023-01-01
Capital redemption reserve
20,101 GBP2024-12-31
20,101 GBP2023-12-31
20,000 GBP2023-01-01
Retained earnings (accumulated losses)
9,098,809 GBP2024-12-31
8,736,543 GBP2023-12-31
10,432,551 GBP2023-01-01
Equity
10,299,010 GBP2024-12-31
9,936,744 GBP2023-12-31
11,632,752 GBP2023-01-01
Profit/Loss
Retained earnings (accumulated losses)
762,266 GBP2024-01-01 ~ 2024-12-31
310,623 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
762,266 GBP2024-01-01 ~ 2024-12-31
310,623 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
Retained earnings (accumulated losses)
-400,000 GBP2024-01-01 ~ 2024-12-31
-400,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-400,000 GBP2024-01-01 ~ 2024-12-31
-400,000 GBP2023-01-01 ~ 2023-12-31
Dividends Paid on Shares
400,000 GBP2024-01-01 ~ 2024-12-31
400,000 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Goodwill
10,358,164 GBP2024-12-31
10,358,164 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
7,958,164 GBP2024-12-31
7,158,164 GBP2023-12-31
Intangible Assets
Goodwill
2,400,000 GBP2024-12-31
3,200,000 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Buildings
18,828,470 GBP2024-12-31
18,826,716 GBP2023-12-31
Plant and equipment
3,493,508 GBP2024-12-31
3,243,230 GBP2023-12-31
Motor vehicles
2,377,220 GBP2024-12-31
1,798,104 GBP2023-12-31
Furniture and fittings
1,174,929 GBP2024-12-31
1,053,560 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
25,874,127 GBP2024-12-31
24,921,610 GBP2023-12-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-9,562 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-66,531 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-29,170 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals
-105,263 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,524,910 GBP2023-12-31
Motor vehicles
1,012,025 GBP2023-12-31
Furniture and fittings
663,584 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
4,910,775 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
935,465 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-7,991 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-45,529 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
-9,971 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-63,491 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,792,244 GBP2024-12-31
Motor vehicles
1,237,042 GBP2024-12-31
Furniture and fittings
776,453 GBP2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,782,749 GBP2024-12-31
Property, Plant & Equipment
Buildings
16,851,460 GBP2024-12-31
17,116,460 GBP2023-12-31
Plant and equipment
1,701,264 GBP2024-12-31
1,718,320 GBP2023-12-31
Motor vehicles
1,140,178 GBP2024-12-31
786,079 GBP2023-12-31
Furniture and fittings
398,476 GBP2024-12-31
389,976 GBP2023-12-31
Investments in Subsidiaries
1,005,481 GBP2024-12-31
1,005,481 GBP2023-12-31
Finished Goods/Goods for Resale
14,200,611 GBP2024-12-31
11,254,477 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
2,774,692 GBP2024-12-31
2,965,643 GBP2023-12-31
Amounts Owed by Group Undertakings
Current
153,226 GBP2024-12-31
557,917 GBP2023-12-31
Other Debtors
Current
816,182 GBP2024-12-31
609,237 GBP2023-12-31
Prepayments/Accrued Income
Current
242,899 GBP2024-12-31
227,086 GBP2023-12-31
Bank Overdrafts
-77,488 GBP2024-12-31
Cash and Cash Equivalents
-77,488 GBP2024-12-31
686,728 GBP2023-12-31
Bank Overdrafts
Current
77,488 GBP2024-12-31
Bank Borrowings
Current
787,077 GBP2024-12-31
778,655 GBP2023-12-31
Trade Creditors/Trade Payables
Current
8,876,521 GBP2024-12-31
8,516,978 GBP2023-12-31
Amounts owed to group undertakings
Current
13,137,236 GBP2024-12-31
11,616,402 GBP2023-12-31
Corporation Tax Payable
Current
311,172 GBP2024-12-31
201,847 GBP2023-12-31
Taxation/Social Security Payable
Current
900,132 GBP2024-12-31
874,691 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Current
398,845 GBP2024-12-31
338,356 GBP2023-12-31
Other Creditors
Current
835,573 GBP2024-12-31
1,053,508 GBP2023-12-31
Accrued Liabilities/Deferred Income
Current
135,492 GBP2024-12-31
154,483 GBP2023-12-31
Creditors
Current
25,621,527 GBP2024-12-31
23,997,036 GBP2023-12-31
Bank Borrowings
Non-current
7,868,045 GBP2024-12-31
8,675,480 GBP2023-12-31
Finance Lease Liabilities - Total Present Value
Non-current
587,851 GBP2024-12-31
612,592 GBP2023-12-31
Creditors
Non-current
8,455,896 GBP2024-12-31
9,288,072 GBP2023-12-31
Bank Borrowings
Current, Amounts falling due within one year
778,655 GBP2023-12-31
Between two and five year, Non-current
1,954,913 GBP2024-12-31
Non-current, Between two and five year
2,846,190 GBP2023-12-31
Total Borrowings
8,655,122 GBP2024-12-31
9,454,135 GBP2023-12-31
Net Deferred Tax Liability/Asset
-1,352,025 GBP2024-12-31
-1,170,980 GBP2023-12-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-181,045 GBP2024-01-01 ~ 2024-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-1,352,025 GBP2024-12-31
-1,170,980 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200,100 shares2024-12-31
200,100 shares2023-12-31
Par Value of Share
Class 1 ordinary share
1.002024-01-01 ~ 2024-12-31
Nominal value of allotted share capital
Class 1 ordinary share
200,100 GBP2024-01-01 ~ 2024-12-31
200,100 GBP2023-01-01 ~ 2023-12-31