Average Number of Employees
982024-04-01 ~ 2025-03-31
972023-04-01 ~ 2024-03-31
Turnover/Revenue
42,158,062 GBP2024-04-01 ~ 2025-03-31
37,969,679 GBP2023-04-01 ~ 2024-03-31
Cost of Sales
-33,690,764 GBP2024-04-01 ~ 2025-03-31
-30,492,298 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
8,467,298 GBP2024-04-01 ~ 2025-03-31
7,477,381 GBP2023-04-01 ~ 2024-03-31
Distribution Costs
-1,350,294 GBP2024-04-01 ~ 2025-03-31
-1,264,084 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
-5,418,313 GBP2024-04-01 ~ 2025-03-31
-5,061,908 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
1,756,263 GBP2024-04-01 ~ 2025-03-31
1,269,702 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
3,957 GBP2024-04-01 ~ 2025-03-31
9,375 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
1,619,982 GBP2024-04-01 ~ 2025-03-31
1,141,817 GBP2023-04-01 ~ 2024-03-31
Equity
Retained earnings (accumulated losses)
3,961,808 GBP2025-03-31
3,501,798 GBP2024-03-31
3,229,697 GBP2023-04-01
Profit/Loss
Retained earnings (accumulated losses)
1,164,958 GBP2024-04-01 ~ 2025-03-31
817,569 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
Retained earnings (accumulated losses)
-704,948 GBP2024-04-01 ~ 2025-03-31
-545,468 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
45,162 GBP2025-03-31
58,868 GBP2024-03-31
Property, Plant & Equipment
1,100,604 GBP2025-03-31
951,511 GBP2024-03-31
Fixed Assets - Investments
2 GBP2025-03-31
2 GBP2024-03-31
Fixed Assets
1,145,768 GBP2025-03-31
1,010,381 GBP2024-03-31
Total Inventories
6,380,337 GBP2025-03-31
6,326,632 GBP2024-03-31
Debtors
Current
4,728,113 GBP2025-03-31
5,142,656 GBP2024-03-31
Cash at bank and in hand
121,886 GBP2025-03-31
145,452 GBP2024-03-31
Current Assets
11,230,336 GBP2025-03-31
11,614,740 GBP2024-03-31
Creditors
Current, Amounts falling due within one year
-7,767,780 GBP2025-03-31
Net Current Assets/Liabilities
3,462,556 GBP2025-03-31
3,440,661 GBP2024-03-31
Total Assets Less Current Liabilities
4,608,324 GBP2025-03-31
4,451,042 GBP2024-03-31
Net Assets/Liabilities
4,083,908 GBP2025-03-31
3,623,898 GBP2024-03-31
Equity
Called up share capital
122,100 GBP2025-03-31
122,100 GBP2024-03-31
Equity
4,083,908 GBP2025-03-31
3,623,898 GBP2024-03-31
Property, Plant & Equipment - Depreciation Expense
343,051 GBP2024-04-01 ~ 2025-03-31
288,674 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
20,400 GBP2024-04-01 ~ 2025-03-31
17,150 GBP2023-04-01 ~ 2024-03-31
Wages/Salaries
4,850,127 GBP2024-04-01 ~ 2025-03-31
4,426,028 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
559,808 GBP2024-04-01 ~ 2025-03-31
505,887 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
5,756,627 GBP2024-04-01 ~ 2025-03-31
5,295,616 GBP2023-04-01 ~ 2024-03-31
Director Remuneration
288,754 GBP2024-04-01 ~ 2025-03-31
186,166 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
404,996 GBP2024-04-01 ~ 2025-03-31
285,454 GBP2023-04-01 ~ 2024-03-31
Dividends Paid on Shares
704,948 GBP2024-04-01 ~ 2025-03-31
545,468 GBP2023-04-01 ~ 2024-03-31
Intangible Assets - Gross Cost
Development expenditure
179,942 GBP2025-03-31
188,342 GBP2024-03-31
Goodwill
75,000 GBP2025-03-31
75,000 GBP2024-03-31
Intangible Assets - Gross Cost
254,942 GBP2025-03-31
263,342 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
134,780 GBP2025-03-31
131,037 GBP2024-03-31
Goodwill
75,000 GBP2025-03-31
73,437 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
209,780 GBP2025-03-31
204,474 GBP2024-03-31
Intangible Assets - Increase From Amortisation Charge for Year
31,754 GBP2024-04-01 ~ 2025-03-31
Intangible Assets
Development expenditure
45,162 GBP2025-03-31
57,305 GBP2024-03-31
Goodwill
1,563 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Buildings
257,500 GBP2025-03-31
257,500 GBP2024-03-31
Motor vehicles
1,517,508 GBP2025-03-31
1,321,402 GBP2024-03-31
Furniture and fittings
882,802 GBP2025-03-31
828,286 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
2,871,848 GBP2025-03-31
2,621,226 GBP2024-03-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-230,956 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
-10,630 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals
-241,586 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
754,333 GBP2024-03-31
Furniture and fittings
741,853 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,669,715 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
148,806 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings, Owned/Freehold
50,819 GBP2024-04-01 ~ 2025-03-31
Owned/Freehold
215,441 GBP2024-04-01 ~ 2025-03-31
Motor vehicles, Under hire purchased contracts or finance leases
127,610 GBP2024-04-01 ~ 2025-03-31
Under hire purchased contracts or finance leases
127,610 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-230,956 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
-10,566 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-241,522 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
799,793 GBP2025-03-31
Furniture and fittings
782,106 GBP2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,771,244 GBP2025-03-31
Property, Plant & Equipment
Buildings
257,500 GBP2025-03-31
257,500 GBP2024-03-31
Motor vehicles
717,715 GBP2025-03-31
567,069 GBP2024-03-31
Furniture and fittings
100,696 GBP2025-03-31
86,433 GBP2024-03-31
Under hire purchased contracts or finance leases, Motor vehicles
351,861 GBP2025-03-31
Motor vehicles, Under hire purchased contracts or finance leases
290,313 GBP2024-03-31
Investments in Subsidiaries
2 GBP2025-03-31
2 GBP2024-03-31
Finished Goods/Goods for Resale
6,380,337 GBP2025-03-31
6,326,632 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
4,441,155 GBP2025-03-31
4,867,191 GBP2024-03-31
Amounts Owed by Group Undertakings
Current
29,193 GBP2025-03-31
Other Debtors
Current
30,829 GBP2025-03-31
70,473 GBP2024-03-31
Prepayments/Accrued Income
Current
226,936 GBP2025-03-31
204,992 GBP2024-03-31
Bank Borrowings
Current
1,753,256 GBP2025-03-31
1,922,463 GBP2024-03-31
Trade Creditors/Trade Payables
Current
3,168,276 GBP2025-03-31
3,806,390 GBP2024-03-31
Amounts owed to group undertakings
Current
227,999 GBP2025-03-31
143,239 GBP2024-03-31
Corporation Tax Payable
Current
291,596 GBP2025-03-31
197,178 GBP2024-03-31
Taxation/Social Security Payable
Current
923,606 GBP2025-03-31
849,363 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Current
149,245 GBP2025-03-31
97,537 GBP2024-03-31
Other Creditors
Current
346,440 GBP2025-03-31
181,510 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
907,362 GBP2025-03-31
976,399 GBP2024-03-31
Creditors
Current
7,767,780 GBP2025-03-31
8,174,079 GBP2024-03-31
Bank Borrowings
Non-current
150,000 GBP2025-03-31
510,000 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Non-current
207,363 GBP2025-03-31
150,091 GBP2024-03-31
Creditors
Non-current
357,363 GBP2025-03-31
660,091 GBP2024-03-31
Minimum gross finance lease payments owing
356,608 GBP2025-03-31
247,628 GBP2024-03-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
110,100 shares2025-03-31
110,100 shares2024-03-31
Par Value of Share
Class 2 ordinary share
1.002024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
12,000 shares2025-03-31
12,000 shares2024-03-31
Par Value of Share
Class 3 ordinary share
1.002024-04-01 ~ 2025-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
430,480 GBP2025-03-31
355,050 GBP2024-03-31
Between one and five year
597,650 GBP2025-03-31
680,513 GBP2024-03-31
More than five year
279,871 GBP2025-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,308,001 GBP2025-03-31
1,035,563 GBP2024-03-31