Par Value of Share
Class 1 ordinary share
12024-04-01 ~ 2025-03-31
Class 2 ordinary share
12024-04-01 ~ 2025-03-31
Turnover/Revenue
15,298,495 GBP2024-04-01 ~ 2025-03-31
16,641,912 GBP2023-04-01 ~ 2024-03-31
Cost of Sales
11,381,612 GBP2024-04-01 ~ 2025-03-31
12,295,501 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
3,916,883 GBP2024-04-01 ~ 2025-03-31
4,346,411 GBP2023-04-01 ~ 2024-03-31
Distribution Costs
263,768 GBP2024-04-01 ~ 2025-03-31
266,836 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
3,894,337 GBP2024-04-01 ~ 2025-03-31
3,793,488 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
-168,655 GBP2024-04-01 ~ 2025-03-31
364,939 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
125,420 GBP2024-04-01 ~ 2025-03-31
98,993 GBP2023-04-01 ~ 2024-03-31
Interest Payable/Similar Charges (Finance Costs)
15,300 GBP2024-04-01 ~ 2025-03-31
15,300 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
49,315 GBP2024-04-01 ~ 2025-03-31
546,732 GBP2023-04-01 ~ 2024-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
58,442 GBP2024-04-01 ~ 2025-03-31
140,018 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
-9,127 GBP2024-04-01 ~ 2025-03-31
406,714 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
-9,127 GBP2024-04-01 ~ 2025-03-31
406,714 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
1,829,530 GBP2025-03-31
1,828,191 GBP2024-03-31
Fixed Assets - Investments
2,102 GBP2025-03-31
2,102 GBP2024-03-31
Investment Property
2,177,750 GBP2025-03-31
2,175,000 GBP2024-03-31
Fixed Assets
4,009,382 GBP2025-03-31
4,005,293 GBP2024-03-31
Total Inventories
2,510,523 GBP2025-03-31
2,432,277 GBP2024-03-31
Debtors
2,478,907 GBP2025-03-31
2,509,197 GBP2024-03-31
Cash at bank and in hand
4,982,933 GBP2025-03-31
4,930,773 GBP2024-03-31
Current Assets
9,972,363 GBP2025-03-31
9,872,247 GBP2024-03-31
Creditors
Current
1,724,496 GBP2025-03-31
1,496,432 GBP2024-03-31
Net Current Assets/Liabilities
8,247,867 GBP2025-03-31
8,375,815 GBP2024-03-31
Total Assets Less Current Liabilities
12,257,249 GBP2025-03-31
12,381,108 GBP2024-03-31
Creditors
Non-current
-75,000 GBP2025-03-31
-75,000 GBP2024-03-31
Net Assets/Liabilities
12,038,919 GBP2025-03-31
12,167,511 GBP2024-03-31
Equity
Called up share capital
1,206,048 GBP2025-03-31
1,206,048 GBP2024-03-31
1,206,048 GBP2023-03-31
Share premium
188,754 GBP2025-03-31
188,754 GBP2024-03-31
188,754 GBP2023-03-31
Capital redemption reserve
451,452 GBP2025-03-31
451,452 GBP2024-03-31
451,452 GBP2023-03-31
Retained earnings (accumulated losses)
9,680,778 GBP2025-03-31
9,809,370 GBP2024-03-31
9,641,586 GBP2023-03-31
Equity
12,038,919 GBP2025-03-31
12,167,511 GBP2024-03-31
11,999,727 GBP2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-119,465 GBP2024-04-01 ~ 2025-03-31
-238,930 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-9,127 GBP2024-04-01 ~ 2025-03-31
406,714 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
-119,465 GBP2024-04-01 ~ 2025-03-31
-238,930 GBP2023-04-01 ~ 2024-03-31
Wages/Salaries
2,193,956 GBP2024-04-01 ~ 2025-03-31
2,270,793 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
211,649 GBP2024-04-01 ~ 2025-03-31
215,476 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
166,710 GBP2024-04-01 ~ 2025-03-31
199,734 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
2,572,315 GBP2024-04-01 ~ 2025-03-31
2,686,003 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
572024-04-01 ~ 2025-03-31
602023-04-01 ~ 2024-03-31
Director Remuneration
469,800 GBP2024-04-01 ~ 2025-03-31
421,401 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
228,637 GBP2024-04-01 ~ 2025-03-31
232,648 GBP2023-04-01 ~ 2024-03-31
Current Tax for the Period
53,710 GBP2024-04-01 ~ 2025-03-31
137,557 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
12,329 GBP2024-04-01 ~ 2025-03-31
136,683 GBP2023-04-01 ~ 2024-03-31
Dividends Paid on Shares
119,465 GBP2024-04-01 ~ 2025-03-31
238,930 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,803,842 GBP2025-03-31
1,682,722 GBP2024-03-31
Plant and equipment
650,360 GBP2025-03-31
729,598 GBP2024-03-31
Furniture and fittings
268,666 GBP2025-03-31
182,809 GBP2024-03-31
Property, Plant & Equipment - Disposals
Plant and equipment
-117,932 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
-470 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
458,449 GBP2025-03-31
444,422 GBP2024-03-31
Plant and equipment
525,660 GBP2025-03-31
541,877 GBP2024-03-31
Furniture and fittings
206,969 GBP2025-03-31
178,725 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
14,027 GBP2024-04-01 ~ 2025-03-31
Plant and equipment
82,602 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
28,714 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-98,819 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
-470 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Land and buildings
1,345,393 GBP2025-03-31
1,238,300 GBP2024-03-31
Plant and equipment
124,700 GBP2025-03-31
187,721 GBP2024-03-31
Furniture and fittings
61,697 GBP2025-03-31
4,084 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
931,158 GBP2025-03-31
957,849 GBP2024-03-31
Computers
361,785 GBP2025-03-31
354,463 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
4,015,811 GBP2025-03-31
3,907,441 GBP2024-03-31
Property, Plant & Equipment - Disposals
Motor vehicles
-26,691 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Disposals
-145,093 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
680,018 GBP2025-03-31
638,122 GBP2024-03-31
Computers
315,185 GBP2025-03-31
276,104 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,186,281 GBP2025-03-31
2,079,250 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
64,213 GBP2024-04-01 ~ 2025-03-31
Computers
39,081 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
228,637 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-22,317 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-121,606 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Motor vehicles
251,140 GBP2025-03-31
319,727 GBP2024-03-31
Computers
46,600 GBP2025-03-31
78,359 GBP2024-03-31
Investments in Group Undertakings
Cost valuation
160,052 GBP2024-03-31
Investments in Group Undertakings
2,002 GBP2025-03-31
2,002 GBP2024-03-31
Investment Property - Fair Value Model
2,177,750 GBP2025-03-31
2,175,000 GBP2024-03-31
Finished Goods
2,510,523 GBP2025-03-31
2,432,277 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
1,820,087 GBP2025-03-31
2,006,748 GBP2024-03-31
Other Debtors
Current
97,015 GBP2025-03-31
136,156 GBP2024-03-31
Prepayments
Current
561,805 GBP2025-03-31
366,293 GBP2024-03-31
Debtors
Amounts falling due within one year, Current
2,478,907 GBP2025-03-31
Current, Amounts falling due within one year
2,509,197 GBP2024-03-31
Trade Creditors/Trade Payables
Current
1,399,138 GBP2025-03-31
1,054,973 GBP2024-03-31
Amounts owed to group undertakings
Current
2,002 GBP2025-03-31
2,002 GBP2024-03-31
Corporation Tax Payable
Current
53,710 GBP2025-03-31
124,578 GBP2024-03-31
Other Taxation & Social Security Payable
Current
142,553 GBP2025-03-31
160,847 GBP2024-03-31
Other Creditors
Current
52,035 GBP2025-03-31
76,053 GBP2024-03-31
Accrued Liabilities
Current
53,118 GBP2025-03-31
55,888 GBP2024-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
163,298 GBP2025-03-31
131,395 GBP2024-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
168,030 GBP2025-03-31
163,297 GBP2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,086,048 shares2025-03-31
Class 2 ordinary share
120,000 shares2025-03-31
Profit/Loss
Retained earnings (accumulated losses)
-9,127 GBP2024-04-01 ~ 2025-03-31