Par Value of Share
Class 1 ordinary share
12023-04-01 ~ 2024-03-31
Turnover/Revenue
33,322,090 GBP2023-04-01 ~ 2024-03-31
28,738,341 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
24,110,029 GBP2023-04-01 ~ 2024-03-31
22,287,080 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
9,212,061 GBP2023-04-01 ~ 2024-03-31
6,451,261 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
7,292,452 GBP2023-04-01 ~ 2024-03-31
5,186,218 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
1,962,679 GBP2023-04-01 ~ 2024-03-31
1,326,531 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
15,012 GBP2023-04-01 ~ 2024-03-31
21,920 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
28,310 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
1,977,691 GBP2023-04-01 ~ 2024-03-31
1,320,141 GBP2022-04-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
241,268 GBP2023-04-01 ~ 2024-03-31
159,971 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
1,736,423 GBP2023-04-01 ~ 2024-03-31
1,160,170 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
1,736,423 GBP2023-04-01 ~ 2024-03-31
1,160,170 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
275,380 GBP2024-03-31
218,430 GBP2023-03-31
Property, Plant & Equipment
4,204,743 GBP2024-03-31
3,678,524 GBP2023-03-31
Investment Property
100,000 GBP2024-03-31
100,000 GBP2023-03-31
Fixed Assets
4,580,123 GBP2024-03-31
3,996,954 GBP2023-03-31
Total Inventories
116,493 GBP2024-03-31
145,826 GBP2023-03-31
Debtors
15,659,586 GBP2024-03-31
13,981,965 GBP2023-03-31
Cash at bank and in hand
2,258,625 GBP2024-03-31
2,676,711 GBP2023-03-31
Current Assets
18,034,704 GBP2024-03-31
16,804,502 GBP2023-03-31
Creditors
Current
5,038,800 GBP2024-03-31
4,302,852 GBP2023-03-31
Net Current Assets/Liabilities
12,995,904 GBP2024-03-31
12,501,650 GBP2023-03-31
Total Assets Less Current Liabilities
17,576,027 GBP2024-03-31
16,498,604 GBP2023-03-31
Net Assets/Liabilities
17,088,421 GBP2024-03-31
16,010,998 GBP2023-03-31
Equity
Called up share capital
32,038 GBP2024-03-31
32,038 GBP2023-03-31
32,038 GBP2022-03-31
Revaluation reserve
973,703 GBP2024-03-31
984,260 GBP2023-03-31
997,576 GBP2022-03-31
Capital redemption reserve
31,812 GBP2024-03-31
31,812 GBP2023-03-31
31,812 GBP2022-03-31
Retained earnings (accumulated losses)
16,050,868 GBP2024-03-31
14,962,888 GBP2023-03-31
14,324,402 GBP2022-03-31
Equity
17,088,421 GBP2024-03-31
16,010,998 GBP2023-03-31
15,385,828 GBP2022-03-31
Dividends Paid
Retained earnings (accumulated losses)
-659,000 GBP2023-04-01 ~ 2024-03-31
-535,000 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-659,000 GBP2023-04-01 ~ 2024-03-31
-535,000 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,746,980 GBP2023-04-01 ~ 2024-03-31
1,173,486 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
8,010,930 GBP2023-04-01 ~ 2024-03-31
7,066,253 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
372,226 GBP2023-04-01 ~ 2024-03-31
303,099 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
95,045 GBP2023-04-01 ~ 2024-03-31
128,452 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
8,478,201 GBP2023-04-01 ~ 2024-03-31
7,497,804 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
6522023-04-01 ~ 2024-03-31
6322022-04-01 ~ 2023-03-31
Director Remuneration
15,000 GBP2023-04-01 ~ 2024-03-31
15,000 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
572,268 GBP2023-04-01 ~ 2024-03-31
386,103 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
34,910 GBP2023-04-01 ~ 2024-03-31
25,850 GBP2022-04-01 ~ 2023-03-31
Current Tax for the Period
241,030 GBP2023-04-01 ~ 2024-03-31
15,114 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
494,423 GBP2023-04-01 ~ 2024-03-31
250,827 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
401,343 GBP2024-03-31
335,596 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
125,963 GBP2024-03-31
117,166 GBP2023-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
37,933 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
275,380 GBP2024-03-31
218,430 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,785,000 GBP2024-03-31
1,785,000 GBP2023-03-31
Furniture and fittings
10,913,753 GBP2024-03-31
9,815,807 GBP2023-03-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-6,495 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
429,810 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
271,000 GBP2024-03-31
243,900 GBP2023-03-31
Furniture and fittings
8,548,841 GBP2024-03-31
8,068,812 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
27,100 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
480,570 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-541 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
291,232 GBP2024-03-31
Property, Plant & Equipment
Land and buildings
1,514,000 GBP2024-03-31
1,541,100 GBP2023-03-31
Land and buildings, Short leasehold
138,578 GBP2024-03-31
Furniture and fittings
2,364,912 GBP2024-03-31
1,746,995 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
363,716 GBP2024-03-31
363,716 GBP2023-03-31
Computers
7,485 GBP2024-03-31
7,485 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
13,499,764 GBP2024-03-31
12,401,818 GBP2023-03-31
Property, Plant & Equipment - Disposals
-6,495 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
182,497 GBP2024-03-31
137,192 GBP2023-03-31
Computers
1,451 GBP2024-03-31
1,077 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
9,295,021 GBP2024-03-31
8,723,294 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
45,305 GBP2023-04-01 ~ 2024-03-31
Computers
374 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
572,268 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-541 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Motor vehicles
181,219 GBP2024-03-31
226,524 GBP2023-03-31
Computers
6,034 GBP2024-03-31
6,408 GBP2023-03-31
Investment Property - Fair Value Model
100,000 GBP2023-03-31
Merchandise
116,493 GBP2024-03-31
145,826 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
1,192,204 GBP2024-03-31
182,032 GBP2023-03-31
Other Debtors
Current
13,679,912 GBP2024-03-31
13,311,472 GBP2023-03-31
Prepayments/Accrued Income
Current
787,470 GBP2024-03-31
488,461 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
15,659,586 GBP2024-03-31
13,981,965 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
194,026 GBP2024-03-31
Trade Creditors/Trade Payables
Current
3,204,913 GBP2024-03-31
2,632,666 GBP2023-03-31
Corporation Tax Payable
Current
240,863 GBP2024-03-31
15,114 GBP2023-03-31
Other Taxation & Social Security Payable
Current
163,077 GBP2024-03-31
97,084 GBP2023-03-31
Other Creditors
Current
544,197 GBP2024-03-31
115,442 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
218,042 GBP2024-03-31
624,486 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
457,450 GBP2024-03-31
467,450 GBP2023-03-31
Between one and five year
1,644,100 GBP2024-03-31
1,802,758 GBP2023-03-31
More than five year
168,083 GBP2024-03-31
466,875 GBP2023-03-31
All periods
2,269,633 GBP2024-03-31
2,737,083 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
317,606 GBP2024-03-31
317,606 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
32,032 shares2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
1,736,423 GBP2023-04-01 ~ 2024-03-31