Turnover/Revenue
14,725,792 GBP2024-05-01 ~ 2025-04-30
14,167,788 GBP2023-05-01 ~ 2024-04-30
Cost of Sales
-10,148,653 GBP2024-05-01 ~ 2025-04-30
-9,758,890 GBP2023-05-01 ~ 2024-04-30
Gross Profit/Loss
4,577,139 GBP2024-05-01 ~ 2025-04-30
4,408,898 GBP2023-05-01 ~ 2024-04-30
Administrative Expenses
-2,512,854 GBP2024-05-01 ~ 2025-04-30
-2,211,270 GBP2023-05-01 ~ 2024-04-30
Other Interest Receivable/Similar Income (Finance Income)
1,884 GBP2024-05-01 ~ 2025-04-30
Profit/Loss on Ordinary Activities Before Tax
2,063,831 GBP2024-05-01 ~ 2025-04-30
2,259,397 GBP2023-05-01 ~ 2024-04-30
Profit/Loss
1,929,456 GBP2024-05-01 ~ 2025-04-30
1,638,111 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment
969,887 GBP2025-04-30
3,092,802 GBP2024-04-30
Fixed Assets - Investments
9,900 GBP2025-04-30
9,900 GBP2024-04-30
Fixed Assets
979,787 GBP2025-04-30
3,102,702 GBP2024-04-30
Total Inventories
4,402,476 GBP2025-04-30
4,858,975 GBP2024-04-30
Debtors
Current
339,068 GBP2025-04-30
210,749 GBP2024-04-30
Cash at bank and in hand
410,083 GBP2025-04-30
511,147 GBP2024-04-30
Current Assets
5,151,627 GBP2025-04-30
5,580,871 GBP2024-04-30
Net Current Assets/Liabilities
2,873,251 GBP2025-04-30
3,252,539 GBP2024-04-30
Total Assets Less Current Liabilities
3,853,038 GBP2025-04-30
6,355,241 GBP2024-04-30
Creditors
Non-current, Amounts falling due after one year
-1,739,664 GBP2025-04-30
Net Assets/Liabilities
1,998,374 GBP2025-04-30
6,079,014 GBP2024-04-30
Equity
Called up share capital
15,430 GBP2025-04-30
15,430 GBP2024-04-30
15,430 GBP2023-04-30
Revaluation reserve
43,014 GBP2024-04-30
44,571 GBP2023-04-30
Retained earnings (accumulated losses)
1,982,944 GBP2025-04-30
6,020,570 GBP2024-04-30
5,748,620 GBP2023-04-30
Equity
1,998,374 GBP2025-04-30
6,079,014 GBP2024-04-30
5,808,621 GBP2023-04-30
Profit/Loss
Retained earnings (accumulated losses)
1,929,456 GBP2024-05-01 ~ 2025-04-30
1,638,111 GBP2023-05-01 ~ 2024-04-30
Dividends Paid
Retained earnings (accumulated losses)
-5,967,082 GBP2024-05-01 ~ 2025-04-30
-1,367,718 GBP2023-05-01 ~ 2024-04-30
Dividends Paid
-5,967,082 GBP2024-05-01 ~ 2025-04-30
-1,367,718 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment - Depreciation Expense
244,609 GBP2024-05-01 ~ 2025-04-30
255,737 GBP2023-05-01 ~ 2024-04-30
Wages/Salaries
898,746 GBP2024-05-01 ~ 2025-04-30
762,937 GBP2023-05-01 ~ 2024-04-30
Social Security Costs
85,035 GBP2024-05-01 ~ 2025-04-30
72,920 GBP2023-05-01 ~ 2024-04-30
Staff Costs/Employee Benefits Expense
1,000,931 GBP2024-05-01 ~ 2025-04-30
852,106 GBP2023-05-01 ~ 2024-04-30
Average number of employees in administration and support functions
52024-05-01 ~ 2025-04-30
42023-05-01 ~ 2024-04-30
Average Number of Employees
262024-05-01 ~ 2025-04-30
252023-05-01 ~ 2024-04-30
Director Remuneration
184,410 GBP2024-05-01 ~ 2025-04-30
137,779 GBP2023-05-01 ~ 2024-04-30
Audit Fees/Expenses
23,500 GBP2024-05-01 ~ 2025-04-30
25,000 GBP2023-05-01 ~ 2024-04-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-54,000 GBP2024-05-01 ~ 2025-04-30
63,000 GBP2023-05-01 ~ 2024-04-30
Tax Expense/Credit at Applicable Tax Rate
515,958 GBP2024-05-01 ~ 2025-04-30
564,849 GBP2023-05-01 ~ 2024-04-30
Deferred Tax Liabilities
Accelerated tax depreciation
115,000 GBP2025-04-30
169,000 GBP2024-04-30
Deferred Tax Liabilities
115,000 GBP2025-04-30
169,000 GBP2024-04-30
Property, Plant & Equipment - Gross Cost
Land and buildings
5,200 GBP2025-04-30
2,541,599 GBP2024-04-30
Tools/Equipment for furniture and fittings
428,724 GBP2025-04-30
621,380 GBP2024-04-30
Motor vehicles
494,374 GBP2025-04-30
385,926 GBP2024-04-30
Other
975,972 GBP2025-04-30
892,816 GBP2024-04-30
Property, Plant & Equipment - Gross Cost
1,904,270 GBP2025-04-30
4,441,721 GBP2024-04-30
Property, Plant & Equipment - Disposals
Tools/Equipment for furniture and fittings
-367,668 GBP2024-05-01 ~ 2025-04-30
Motor vehicles
-121,565 GBP2024-05-01 ~ 2025-04-30
Other
-5,919 GBP2024-05-01 ~ 2025-04-30
Property, Plant & Equipment - Disposals
-495,152 GBP2024-05-01 ~ 2025-04-30
Property, Plant & Equipment - Increase or decrease due to transfers between classes
-3,049,704 GBP2024-05-01 ~ 2025-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
226 GBP2025-04-30
246,469 GBP2024-04-30
Tools/Equipment for furniture and fittings
196,789 GBP2025-04-30
484,506 GBP2024-04-30
Motor vehicles
185,395 GBP2025-04-30
149,497 GBP2024-04-30
Other
551,973 GBP2025-04-30
468,447 GBP2024-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
934,383 GBP2025-04-30
1,348,919 GBP2024-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
19,746 GBP2024-05-01 ~ 2025-04-30
Tools/Equipment for furniture and fittings
55,037 GBP2024-05-01 ~ 2025-04-30
Motor vehicles
84,524 GBP2024-05-01 ~ 2025-04-30
Other
85,302 GBP2024-05-01 ~ 2025-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
244,609 GBP2024-05-01 ~ 2025-04-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Tools/Equipment for furniture and fittings
-342,754 GBP2024-05-01 ~ 2025-04-30
Motor vehicles
-48,626 GBP2024-05-01 ~ 2025-04-30
Other
-1,776 GBP2024-05-01 ~ 2025-04-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-393,156 GBP2024-05-01 ~ 2025-04-30
Property, Plant & Equipment
Land and buildings
4,974 GBP2025-04-30
2,295,130 GBP2024-04-30
Tools/Equipment for furniture and fittings
231,935 GBP2025-04-30
136,874 GBP2024-04-30
Motor vehicles
308,979 GBP2025-04-30
236,429 GBP2024-04-30
Other
423,999 GBP2025-04-30
424,369 GBP2024-04-30
Investments in Subsidiaries
9,900 GBP2025-04-30
9,900 GBP2024-04-30
Cost valuation
9,900 GBP2024-04-30
Other types of inventories not specified separately
4,402,476 GBP2025-04-30
4,858,975 GBP2024-04-30
Other Debtors
Current, Amounts falling due within one year
181,529 GBP2025-04-30
Amounts falling due within one year, Current
58,144 GBP2024-04-30
Total Borrowings
Current, Amounts falling due within one year
628,789 GBP2025-04-30
Non-current, Amounts falling due after one year
1,739,664 GBP2025-04-30
Bank Borrowings
Current
202,855 GBP2025-04-30
Bank Overdrafts
Current
393,596 GBP2025-04-30
564,091 GBP2024-04-30
Total Borrowings
Current
628,789 GBP2025-04-30
577,863 GBP2024-04-30
Bank Borrowings
Non-current
1,505,050 GBP2025-04-30
Total Borrowings
Non-current
1,739,664 GBP2025-04-30
107,227 GBP2024-04-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
115,000 GBP2025-04-30
169,000 GBP2024-04-30
Par Value of Share
Class 1 ordinary share
12024-05-01 ~ 2025-04-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
14,830 shares2025-04-30
14,830 shares2024-04-30
Par Value of Share
Class 2 ordinary share
12024-05-01 ~ 2025-04-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
100 shares2025-04-30
100 shares2024-04-30
Par Value of Share
Class 3 ordinary share
12024-05-01 ~ 2025-04-30
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
100 shares2025-04-30
100 shares2024-04-30
Par Value of Share
Class 4 ordinary share
12024-05-01 ~ 2025-04-30
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
100 shares2025-04-30
100 shares2024-04-30
Number of Shares Issued (Fully Paid)
15,430 shares2025-04-30
15,430 shares2024-04-30
Nominal value of allotted share capital
15,430 GBP2024-05-01 ~ 2025-04-30
15,430 GBP2023-05-01 ~ 2024-04-30
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
32,338 GBP2025-04-30
13,772 GBP2024-04-30
Minimum gross finance lease payments owing
266,952 GBP2025-04-30
120,999 GBP2024-04-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
53,000 GBP2025-04-30
70,076 GBP2024-04-30
Between two and five year
212,000 GBP2025-04-30
212,000 GBP2024-04-30
More than five year
159,000 GBP2025-04-30
318,000 GBP2024-04-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
424,000 GBP2025-04-30
600,076 GBP2024-04-30