Par Value of Share
Class 1 ordinary share
12024-01-01 ~ 2024-12-31
Class 2 ordinary share
12024-01-01 ~ 2024-12-31
Turnover/Revenue
26,854,715 GBP2024-01-01 ~ 2024-12-31
26,366,308 GBP2023-01-01 ~ 2023-12-31
Cost of Sales
-14,544,212 GBP2024-01-01 ~ 2024-12-31
-14,820,933 GBP2023-01-01 ~ 2023-12-31
Gross Profit/Loss
12,310,503 GBP2024-01-01 ~ 2024-12-31
11,545,375 GBP2023-01-01 ~ 2023-12-31
Distribution Costs
-4,124,252 GBP2024-01-01 ~ 2024-12-31
-4,013,388 GBP2023-01-01 ~ 2023-12-31
Administrative Expenses
-2,620,412 GBP2024-01-01 ~ 2024-12-31
-1,986,254 GBP2023-01-01 ~ 2023-12-31
Operating Profit/Loss
5,565,839 GBP2024-01-01 ~ 2024-12-31
5,545,733 GBP2023-01-01 ~ 2023-12-31
Other Interest Receivable/Similar Income (Finance Income)
345,624 GBP2024-01-01 ~ 2024-12-31
325,996 GBP2023-01-01 ~ 2023-12-31
Profit/Loss on Ordinary Activities Before Tax
5,911,463 GBP2024-01-01 ~ 2024-12-31
6,202,468 GBP2023-01-01 ~ 2023-12-31
Profit/Loss
4,459,240 GBP2024-01-01 ~ 2024-12-31
5,230,085 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
8,065,644 GBP2024-01-01 ~ 2024-12-31
5,230,085 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment
13,321,852 GBP2024-12-31
9,398,289 GBP2023-12-31
Fixed Assets
13,321,852 GBP2024-12-31
9,398,289 GBP2023-12-31
Total Inventories
2,194,759 GBP2024-12-31
2,879,400 GBP2023-12-31
Debtors
Current
4,564,008 GBP2024-12-31
4,707,798 GBP2023-12-31
Non-current
861,413 GBP2024-12-31
974,883 GBP2023-12-31
Cash at bank and in hand
12,277,258 GBP2024-12-31
8,050,778 GBP2023-12-31
Current Assets
19,897,438 GBP2024-12-31
16,612,859 GBP2023-12-31
Net Current Assets/Liabilities
17,692,783 GBP2024-12-31
14,410,856 GBP2023-12-31
Total Assets Less Current Liabilities
31,014,635 GBP2024-12-31
23,809,145 GBP2023-12-31
Net Assets/Liabilities
29,648,028 GBP2024-12-31
22,589,405 GBP2023-12-31
Equity
Called up share capital
800,000 GBP2024-12-31
800,000 GBP2023-12-31
800,000 GBP2022-12-31
Revaluation reserve
4,304,037 GBP2024-12-31
697,633 GBP2023-12-31
697,633 GBP2022-12-31
Retained earnings (accumulated losses)
24,543,991 GBP2024-12-31
21,091,772 GBP2023-12-31
24,976,857 GBP2022-12-31
Equity
29,648,028 GBP2024-12-31
22,589,405 GBP2023-12-31
26,474,490 GBP2022-12-31
Dividends Paid
Retained earnings (accumulated losses)
-1,007,021 GBP2024-01-01 ~ 2024-12-31
-9,115,170 GBP2023-01-01 ~ 2023-12-31
Dividends Paid
-1,007,021 GBP2024-01-01 ~ 2024-12-31
-9,115,170 GBP2023-01-01 ~ 2023-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
4,459,240 GBP2024-01-01 ~ 2024-12-31
5,230,085 GBP2023-01-01 ~ 2023-12-31
Wages/Salaries
4,861,425 GBP2024-01-01 ~ 2024-12-31
4,643,151 GBP2023-01-01 ~ 2023-12-31
Social Security Costs
403,079 GBP2024-01-01 ~ 2024-12-31
374,990 GBP2023-01-01 ~ 2023-12-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
221,802 GBP2024-01-01 ~ 2024-12-31
205,028 GBP2023-01-01 ~ 2023-12-31
Staff Costs/Employee Benefits Expense
5,486,306 GBP2024-01-01 ~ 2024-12-31
5,223,169 GBP2023-01-01 ~ 2023-12-31
Average Number of Employees
1522024-01-01 ~ 2024-12-31
1572023-01-01 ~ 2023-12-31
Director Remuneration
525,312 GBP2024-01-01 ~ 2024-12-31
486,899 GBP2023-01-01 ~ 2023-12-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
1,219,064 GBP2024-01-01 ~ 2024-12-31
1,132,483 GBP2023-01-01 ~ 2023-12-31
Audit Fees/Expenses
10,919 GBP2024-01-01 ~ 2024-12-31
11,683 GBP2023-01-01 ~ 2023-12-31
Current Tax for the Period
1,305,356 GBP2024-01-01 ~ 2024-12-31
707,558 GBP2023-01-01 ~ 2023-12-31
Tax Expense/Credit at Applicable Tax Rate
1,477,866 GBP2024-01-01 ~ 2024-12-31
1,550,617 GBP2023-01-01 ~ 2023-12-31
Intangible Assets - Gross Cost
Development expenditure
97,990 GBP2023-12-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
97,990 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
Land and buildings
6,890,001 GBP2024-12-31
3,283,597 GBP2023-12-31
Plant and equipment
15,340,004 GBP2024-12-31
14,907,618 GBP2023-12-31
Furniture and fittings
377,176 GBP2024-12-31
231,317 GBP2023-12-31
Motor vehicles
71,517 GBP2024-12-31
84,224 GBP2023-12-31
Property, Plant & Equipment - Gross Cost
22,678,698 GBP2024-12-31
18,506,756 GBP2023-12-31
Property, Plant & Equipment - Disposals
Plant and equipment
-939,799 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-30,963 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Disposals
-970,762 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
9,157,289 GBP2024-12-31
8,961,993 GBP2023-12-31
Furniture and fittings
157,147 GBP2024-12-31
86,416 GBP2023-12-31
Motor vehicles
42,410 GBP2024-12-31
60,058 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
9,356,846 GBP2024-12-31
9,108,467 GBP2023-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
1,135,018 GBP2024-01-01 ~ 2024-12-31
Furniture and fittings
70,731 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
13,315 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,219,064 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-939,722 GBP2024-01-01 ~ 2024-12-31
Motor vehicles
-30,963 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-970,685 GBP2024-01-01 ~ 2024-12-31
Property, Plant & Equipment
Land and buildings
6,890,001 GBP2024-12-31
3,283,597 GBP2023-12-31
Plant and equipment
6,182,715 GBP2024-12-31
5,945,625 GBP2023-12-31
Furniture and fittings
220,029 GBP2024-12-31
144,901 GBP2023-12-31
Motor vehicles
29,107 GBP2024-12-31
24,166 GBP2023-12-31
Merchandise
2,194,759 GBP2024-12-31
2,879,400 GBP2023-12-31
Trade Debtors/Trade Receivables
Current
4,287,675 GBP2024-12-31
4,635,753 GBP2023-12-31
Other Debtors
Current
276,333 GBP2024-12-31
17,999 GBP2023-12-31
Amount of value-added tax that is recoverable
Current
54,046 GBP2023-12-31
Debtors
Current, Amounts falling due within one year
4,564,008 GBP2024-12-31
4,707,798 GBP2023-12-31
Debtors
5,425,421 GBP2024-12-31
5,682,681 GBP2023-12-31
Trade Creditors/Trade Payables
Current
1,511,035 GBP2024-12-31
1,590,115 GBP2023-12-31
Corporation Tax Payable
Current
305,356 GBP2024-12-31
507,558 GBP2023-12-31
Other Creditors
Current
14,810 GBP2024-12-31
Accrued Liabilities
Current
92,674 GBP2024-12-31
76,384 GBP2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
48,471 GBP2024-12-31
63,003 GBP2023-12-31
Between one and five year
14,240 GBP2024-12-31
62,711 GBP2023-12-31
All periods
62,711 GBP2024-12-31
125,714 GBP2023-12-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,366,607 GBP2024-12-31
1,219,740 GBP2023-12-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
600,000 shares2024-12-31
Class 2 ordinary share
200,000 shares2024-12-31
Profit/Loss
Retained earnings (accumulated losses)
4,459,240 GBP2024-01-01 ~ 2024-12-31