Par Value of Share
Class 1 ordinary share
12022-04-01 ~ 2023-03-31
Class 2 ordinary share
12022-04-01 ~ 2023-03-31
Turnover/Revenue
33,838,036 GBP2022-04-01 ~ 2023-03-31
39,938,433 GBP2021-01-01 ~ 2022-03-31
Cost of Sales
-22,189,268 GBP2022-04-01 ~ 2023-03-31
-26,461,407 GBP2021-01-01 ~ 2022-03-31
Gross Profit/Loss
11,648,768 GBP2022-04-01 ~ 2023-03-31
13,477,026 GBP2021-01-01 ~ 2022-03-31
Distribution Costs
-7,959,173 GBP2022-04-01 ~ 2023-03-31
-5,270,955 GBP2021-01-01 ~ 2022-03-31
Administrative Expenses
-2,190,441 GBP2022-04-01 ~ 2023-03-31
-2,926,542 GBP2021-01-01 ~ 2022-03-31
Operating Profit/Loss
1,377,879 GBP2022-04-01 ~ 2023-03-31
5,170,542 GBP2021-01-01 ~ 2022-03-31
Other Interest Receivable/Similar Income (Finance Income)
102,833 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
1,464,321 GBP2022-04-01 ~ 2023-03-31
5,150,001 GBP2021-01-01 ~ 2022-03-31
Profit/Loss
1,211,084 GBP2022-04-01 ~ 2023-03-31
4,728,385 GBP2021-01-01 ~ 2022-03-31
Comprehensive Income/Expense
1,211,084 GBP2022-04-01 ~ 2023-03-31
4,917,221 GBP2021-01-01 ~ 2022-03-31
Intangible Assets
238,934 GBP2023-03-31
327,317 GBP2022-03-31
Property, Plant & Equipment
2,201,053 GBP2023-03-31
1,969,654 GBP2022-03-31
Fixed Assets - Investments
1,092 GBP2023-03-31
1,092 GBP2022-03-31
Fixed Assets
2,441,079 GBP2023-03-31
2,298,063 GBP2022-03-31
Total Inventories
4,175,007 GBP2023-03-31
3,164,744 GBP2022-03-31
Debtors
6,627,277 GBP2023-03-31
6,311,186 GBP2022-03-31
Cash at bank and in hand
3,505,607 GBP2023-03-31
10,856,361 GBP2022-03-31
Current Assets
14,307,891 GBP2023-03-31
20,332,291 GBP2022-03-31
Creditors
Current
7,855,707 GBP2023-03-31
7,007,298 GBP2022-03-31
Net Current Assets/Liabilities
6,452,184 GBP2023-03-31
13,324,993 GBP2022-03-31
Total Assets Less Current Liabilities
8,893,263 GBP2023-03-31
15,623,056 GBP2022-03-31
Creditors
Non-current
-147,773 GBP2023-03-31
-246,474 GBP2022-03-31
Net Assets/Liabilities
8,373,039 GBP2023-03-31
15,161,955 GBP2022-03-31
Equity
Called up share capital
45,110 GBP2023-03-31
45,110 GBP2022-03-31
45,110 GBP2020-12-31
Revaluation reserve
188,836 GBP2023-03-31
188,836 GBP2022-03-31
Capital redemption reserve
15,390 GBP2023-03-31
15,390 GBP2022-03-31
15,390 GBP2020-12-31
Retained earnings (accumulated losses)
8,123,703 GBP2023-03-31
14,912,619 GBP2022-03-31
10,184,234 GBP2020-12-31
Equity
8,373,039 GBP2023-03-31
15,161,955 GBP2022-03-31
10,244,734 GBP2020-12-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,211,084 GBP2022-04-01 ~ 2023-03-31
4,728,385 GBP2021-01-01 ~ 2022-03-31
Dividends Paid
Retained earnings (accumulated losses)
-8,000,000 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-8,000,000 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
4,934,176 GBP2022-04-01 ~ 2023-03-31
6,686,277 GBP2021-01-01 ~ 2022-03-31
Social Security Costs
557,411 GBP2022-04-01 ~ 2023-03-31
667,836 GBP2021-01-01 ~ 2022-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
125,668 GBP2022-04-01 ~ 2023-03-31
178,373 GBP2021-01-01 ~ 2022-03-31
Staff Costs/Employee Benefits Expense
5,617,255 GBP2022-04-01 ~ 2023-03-31
7,532,486 GBP2021-01-01 ~ 2022-03-31
Average Number of Employees
1342022-04-01 ~ 2023-03-31
1492021-01-01 ~ 2022-03-31
Director Remuneration
49,638 GBP2021-01-01 ~ 2022-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
480,977 GBP2022-04-01 ~ 2023-03-31
507,117 GBP2021-01-01 ~ 2022-03-31
Current Tax for the Period
179,514 GBP2022-04-01 ~ 2023-03-31
341,798 GBP2021-01-01 ~ 2022-03-31
Tax Expense/Credit at Applicable Tax Rate
278,221 GBP2022-04-01 ~ 2023-03-31
978,500 GBP2021-01-01 ~ 2022-03-31
Intangible Assets - Gross Cost
Net goodwill
1,280,917 GBP2022-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
1,041,983 GBP2023-03-31
953,600 GBP2022-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
88,383 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
Net goodwill
238,934 GBP2023-03-31
327,317 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
904,357 GBP2023-03-31
887,427 GBP2022-03-31
Furniture and fittings
748,897 GBP2023-03-31
735,229 GBP2022-03-31
Motor vehicles
1,792,909 GBP2023-03-31
1,853,882 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
4,737,944 GBP2023-03-31
4,156,697 GBP2022-03-31
Property, Plant & Equipment - Disposals
Plant and equipment
-2,395 GBP2022-04-01 ~ 2023-03-31
Furniture and fittings
-183 GBP2022-04-01 ~ 2023-03-31
Motor vehicles
-135,973 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Disposals
-138,551 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
781,089 GBP2023-03-31
716,380 GBP2022-03-31
Furniture and fittings
655,245 GBP2023-03-31
625,673 GBP2022-03-31
Motor vehicles
946,093 GBP2023-03-31
747,133 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,536,891 GBP2023-03-31
2,187,043 GBP2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
66,142 GBP2022-04-01 ~ 2023-03-31
Furniture and fittings
29,603 GBP2022-04-01 ~ 2023-03-31
Motor vehicles
328,625 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
480,977 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-1,433 GBP2022-04-01 ~ 2023-03-31
Furniture and fittings
-31 GBP2022-04-01 ~ 2023-03-31
Motor vehicles
-129,665 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-131,129 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
Plant and equipment
123,268 GBP2023-03-31
171,047 GBP2022-03-31
Furniture and fittings
93,652 GBP2023-03-31
109,556 GBP2022-03-31
Motor vehicles
846,816 GBP2023-03-31
1,106,749 GBP2022-03-31
Investments in Group Undertakings
Cost valuation
1,092 GBP2023-03-31
1,060 GBP2022-03-31
Investments in Group Undertakings
1,092 GBP2023-03-31
1,060 GBP2022-03-31
Finished Goods
4,175,007 GBP2023-03-31
3,164,744 GBP2022-03-31
Trade Debtors/Trade Receivables
Current
5,974,904 GBP2023-03-31
5,927,996 GBP2022-03-31
Other Debtors
Current
229,627 GBP2023-03-31
217,579 GBP2022-03-31
Amount of corporation tax that is recoverable
Current
305,675 GBP2023-03-31
Prepayments
Current
117,071 GBP2023-03-31
165,611 GBP2022-03-31
Debtors
Current, Amounts falling due within one year
6,627,277 GBP2023-03-31
6,311,186 GBP2022-03-31
Finance Lease Liabilities - Total Present Value
Current
98,700 GBP2023-03-31
98,600 GBP2022-03-31
Trade Creditors/Trade Payables
Current
5,655,876 GBP2023-03-31
5,028,400 GBP2022-03-31
Amounts owed to group undertakings
Current
1,060 GBP2022-03-31
Corporation Tax Payable
Current
343,558 GBP2022-03-31
Other Taxation & Social Security Payable
133,973 GBP2023-03-31
131,488 GBP2022-03-31
Amount of value-added tax that is payable
562,528 GBP2023-03-31
435,471 GBP2022-03-31
Other Creditors
Current
416,102 GBP2023-03-31
774,512 GBP2022-03-31
Accrued Liabilities
Current
988,528 GBP2023-03-31
194,209 GBP2022-03-31
Finance Lease Liabilities - Total Present Value
Non-current
147,773 GBP2023-03-31
246,474 GBP2022-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
971,535 GBP2023-03-31
1,064,625 GBP2022-03-31
Between one and five year
2,900,008 GBP2023-03-31
3,517,820 GBP2022-03-31
More than five year
1,376,967 GBP2023-03-31
2,213,124 GBP2022-03-31
All periods
5,248,510 GBP2023-03-31
6,795,569 GBP2022-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
372,451 GBP2023-03-31
214,627 GBP2022-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
600 shares2023-03-31
Class 2 ordinary share
44,510 shares2023-03-31
Profit/Loss
Retained earnings (accumulated losses)
1,211,084 GBP2022-04-01 ~ 2023-03-31