(expand)Administrative Expenses
3,856,030 GBP2023-04-01 ~ 2024-03-31
3,833,382 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
1,346,512 GBP2023-04-01 ~ 2024-03-31
1,529,728 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
146,358 GBP2023-04-01 ~ 2024-03-31
Interest Payable/Similar Charges (Finance Costs)
47,565 GBP2023-04-01 ~ 2024-03-31
33,213 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
1,445,305 GBP2023-04-01 ~ 2024-03-31
1,496,515 GBP2022-04-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
380,971 GBP2023-04-01 ~ 2024-03-31
344,589 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
1,064,334 GBP2023-04-01 ~ 2024-03-31
1,151,926 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
1,064,334 GBP2023-04-01 ~ 2024-03-31
1,151,926 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
370,997 GBP2024-03-31
423,997 GBP2023-03-31
Property, Plant & Equipment
1,640,338 GBP2024-03-31
2,664,086 GBP2023-03-31
Fixed Assets - Investments
417,620 GBP2024-03-31
417,620 GBP2023-03-31
Fixed Assets
2,428,955 GBP2024-03-31
3,505,703 GBP2023-03-31
Total Inventories
4,699,608 GBP2024-03-31
4,689,269 GBP2023-03-31
Debtors
3,456,334 GBP2024-03-31
3,598,509 GBP2023-03-31
Cash at bank and in hand
4,980,820 GBP2024-03-31
4,768,830 GBP2023-03-31
Current Assets
13,136,762 GBP2024-03-31
13,056,608 GBP2023-03-31
Creditors
Current
4,029,452 GBP2024-03-31
4,298,906 GBP2023-03-31
Net Current Assets/Liabilities
9,107,310 GBP2024-03-31
8,757,702 GBP2023-03-31
Total Assets Less Current Liabilities
11,536,265 GBP2024-03-31
12,263,405 GBP2023-03-31
Net Assets/Liabilities
11,022,316 GBP2024-03-31
11,172,974 GBP2023-03-31
Equity
Called up share capital
26,416 GBP2024-03-31
26,416 GBP2023-03-31
26,416 GBP2022-03-31
Capital redemption reserve
6,321 GBP2024-03-31
6,321 GBP2023-03-31
6,321 GBP2022-03-31
Retained earnings (accumulated losses)
10,989,579 GBP2024-03-31
11,140,237 GBP2023-03-31
10,243,752 GBP2022-03-31
Equity
11,022,316 GBP2024-03-31
11,172,974 GBP2023-03-31
10,276,489 GBP2022-03-31
Dividends Paid
Retained earnings (accumulated losses)
-1,214,992 GBP2023-04-01 ~ 2024-03-31
-255,441 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-1,214,992 GBP2023-04-01 ~ 2024-03-31
-255,441 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,064,334 GBP2023-04-01 ~ 2024-03-31
1,151,926 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
3,557,402 GBP2023-04-01 ~ 2024-03-31
3,503,459 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
399,352 GBP2023-04-01 ~ 2024-03-31
365,654 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
150,840 GBP2023-04-01 ~ 2024-03-31
126,220 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
4,107,594 GBP2023-04-01 ~ 2024-03-31
3,995,333 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
1112023-04-01 ~ 2024-03-31
1172022-04-01 ~ 2023-03-31
Director Remuneration
157,442 GBP2023-04-01 ~ 2024-03-31
165,009 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
259,775 GBP2023-04-01 ~ 2024-03-31
229,130 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
24,150 GBP2023-04-01 ~ 2024-03-31
23,000 GBP2022-04-01 ~ 2023-03-31
Current Tax for the Period
371,452 GBP2023-04-01 ~ 2024-03-31
281,517 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
361,326 GBP2023-04-01 ~ 2024-03-31
284,338 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Net goodwill
613,497 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
242,500 GBP2024-03-31
189,500 GBP2023-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
53,000 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
Net goodwill
370,997 GBP2024-03-31
423,997 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,008,807 GBP2023-03-31
Property, Plant & Equipment - Disposals
Land and buildings
-1,008,807 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
45,099 GBP2023-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Land and buildings
-45,099 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Land and buildings
963,708 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
5,829,162 GBP2024-03-31
5,773,689 GBP2023-03-31
Motor vehicles
1,359,884 GBP2024-03-31
1,176,527 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
7,643,291 GBP2024-03-31
8,413,268 GBP2023-03-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-14,000 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
-139,920 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Disposals
-1,162,727 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
4,977,001 GBP2024-03-31
4,753,870 GBP2023-03-31
Motor vehicles
828,668 GBP2024-03-31
769,088 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,002,953 GBP2024-03-31
5,749,182 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
237,131 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
180,833 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
434,123 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-14,000 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
-121,253 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-180,352 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Furniture and fittings
852,161 GBP2024-03-31
1,019,819 GBP2023-03-31
Motor vehicles
531,216 GBP2024-03-31
407,439 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
82,429 GBP2023-04-01 ~ 2024-03-31
Under hire purchased contracts or finance leases
174,348 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
18,027 GBP2024-03-31
119,123 GBP2023-03-31
Under hire purchased contracts or finance leases
341,445 GBP2024-03-31
534,460 GBP2023-03-31
Investments in Group Undertakings
Cost valuation
417,620 GBP2023-03-31
Investments in Group Undertakings
417,620 GBP2024-03-31
417,620 GBP2023-03-31
Merchandise
4,699,608 GBP2024-03-31
4,689,269 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
3,085,155 GBP2024-03-31
3,157,929 GBP2023-03-31
Amounts Owed by Group Undertakings
Current
50,001 GBP2024-03-31
Other Debtors
Current
7,126 GBP2024-03-31
Amount of corporation tax that is recoverable
Current
133,479 GBP2023-03-31
Prepayments/Accrued Income
Current
314,052 GBP2024-03-31
307,101 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
3,456,334 GBP2024-03-31
3,598,509 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
42,314 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
113,297 GBP2024-03-31
166,864 GBP2023-03-31
Trade Creditors/Trade Payables
Current
2,646,348 GBP2024-03-31
2,757,818 GBP2023-03-31
Amounts owed to group undertakings
Current
510,061 GBP2024-03-31
510,061 GBP2023-03-31
Corporation Tax Payable
Current
26,453 GBP2024-03-31
Other Taxation & Social Security Payable
Current
243,709 GBP2024-03-31
303,036 GBP2023-03-31
Other Creditors
Current
3,093 GBP2024-03-31
2,091 GBP2023-03-31
Accrued Liabilities
Current
203,954 GBP2024-03-31
294,211 GBP2023-03-31
Bank Borrowings/Overdrafts
Non-current
474,474 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
174,999 GBP2024-03-31
284,282 GBP2023-03-31
Bank Borrowings
Current, Amounts falling due within one year
42,314 GBP2023-03-31
Non-current, Between two and five year
474,474 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
174,999 GBP2024-03-31
284,282 GBP2023-03-31
hire purchase agreements
288,296 GBP2024-03-31
451,146 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
344,488 GBP2024-03-31
374,919 GBP2023-03-31
Between one and five year
800,569 GBP2024-03-31
1,628,665 GBP2023-03-31
More than five year
306,667 GBP2024-03-31
571,850 GBP2023-03-31
All periods
1,451,724 GBP2024-03-31
2,575,434 GBP2023-03-31
Bank Borrowings
Secured
516,788 GBP2023-03-31
Total Borrowings
Secured
288,296 GBP2024-03-31
967,934 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
303,288 GBP2024-03-31
293,766 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
37,756 shares2024-03-31
Class 4 ordinary share
15,075 shares2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
1,064,334 GBP2023-04-01 ~ 2024-03-31