Average Number of Employees
972023-04-01 ~ 2024-03-31
902022-04-01 ~ 2023-03-31
Turnover/Revenue
37,969,679 GBP2023-04-01 ~ 2024-03-31
34,597,708 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
-30,492,298 GBP2023-04-01 ~ 2024-03-31
-27,665,786 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
7,477,381 GBP2023-04-01 ~ 2024-03-31
6,931,922 GBP2022-04-01 ~ 2023-03-31
Distribution Costs
-1,264,084 GBP2023-04-01 ~ 2024-03-31
-1,127,243 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-5,061,908 GBP2023-04-01 ~ 2024-03-31
-4,546,972 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
1,269,702 GBP2023-04-01 ~ 2024-03-31
1,395,479 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
9,375 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
1,141,817 GBP2023-04-01 ~ 2024-03-31
1,267,908 GBP2022-04-01 ~ 2023-03-31
Equity
Retained earnings (accumulated losses)
3,501,798 GBP2024-03-31
3,229,697 GBP2023-03-31
2,857,675 GBP2022-04-01
Profit/Loss
Retained earnings (accumulated losses)
817,569 GBP2023-04-01 ~ 2024-03-31
1,040,052 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-545,468 GBP2023-04-01 ~ 2024-03-31
-668,030 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
58,868 GBP2024-03-31
31,048 GBP2023-03-31
Property, Plant & Equipment
951,511 GBP2024-03-31
913,663 GBP2023-03-31
Fixed Assets - Investments
2 GBP2024-03-31
2 GBP2023-03-31
Fixed Assets
1,010,381 GBP2024-03-31
944,713 GBP2023-03-31
Total Inventories
6,326,632 GBP2024-03-31
6,582,147 GBP2023-03-31
Debtors
Current
5,142,656 GBP2024-03-31
4,904,192 GBP2023-03-31
Cash at bank and in hand
145,452 GBP2024-03-31
129,863 GBP2023-03-31
Current Assets
11,614,740 GBP2024-03-31
11,616,202 GBP2023-03-31
Creditors
Current, Amounts falling due within one year
-8,174,079 GBP2024-03-31
-8,004,592 GBP2023-03-31
Net Current Assets/Liabilities
3,440,661 GBP2024-03-31
3,611,610 GBP2023-03-31
Total Assets Less Current Liabilities
4,451,042 GBP2024-03-31
4,556,323 GBP2023-03-31
Creditors
Non-current, Amounts falling due after one year
-660,091 GBP2024-03-31
-1,037,473 GBP2023-03-31
Net Assets/Liabilities
3,623,898 GBP2024-03-31
3,351,797 GBP2023-03-31
Equity
Called up share capital
122,100 GBP2024-03-31
122,100 GBP2023-03-31
Equity
3,623,898 GBP2024-03-31
3,351,797 GBP2023-03-31
Audit Fees/Expenses
17,150 GBP2023-04-01 ~ 2024-03-31
17,775 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
4,426,028 GBP2023-04-01 ~ 2024-03-31
3,927,266 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
505,887 GBP2023-04-01 ~ 2024-03-31
470,173 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
5,295,616 GBP2023-04-01 ~ 2024-03-31
4,686,513 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
186,166 GBP2023-04-01 ~ 2024-03-31
193,669 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
285,454 GBP2023-04-01 ~ 2024-03-31
240,902 GBP2022-04-01 ~ 2023-03-31
Dividends Paid on Shares
545,468 GBP2023-04-01 ~ 2024-03-31
668,030 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Development expenditure
188,342 GBP2024-03-31
134,319 GBP2023-03-31
Goodwill
75,000 GBP2024-03-31
75,000 GBP2023-03-31
Intangible Assets - Gross Cost
263,342 GBP2024-03-31
209,319 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
131,037 GBP2024-03-31
123,584 GBP2023-03-31
Goodwill
73,437 GBP2024-03-31
54,687 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
204,474 GBP2024-03-31
178,271 GBP2023-03-31
Intangible Assets - Increase From Amortisation Charge for Year
26,203 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
Development expenditure
57,305 GBP2024-03-31
10,735 GBP2023-03-31
Goodwill
1,563 GBP2024-03-31
20,313 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Buildings
257,500 GBP2024-03-31
257,500 GBP2023-03-31
Motor vehicles
1,321,402 GBP2024-03-31
1,206,337 GBP2023-03-31
Furniture and fittings
828,286 GBP2024-03-31
809,948 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
2,621,226 GBP2024-03-31
2,487,823 GBP2023-03-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-171,186 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
-22,679 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals
-193,865 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
701,736 GBP2023-03-31
Furniture and fittings
718,157 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,574,161 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
119,535 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings, Owned/Freehold
45,630 GBP2023-04-01 ~ 2024-03-31
Owned/Freehold
184,426 GBP2023-04-01 ~ 2024-03-31
Motor vehicles, Under hire purchased contracts or finance leases
104,248 GBP2023-04-01 ~ 2024-03-31
Under hire purchased contracts or finance leases
104,248 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-171,186 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
-21,934 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-193,120 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
754,333 GBP2024-03-31
Furniture and fittings
741,853 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,669,715 GBP2024-03-31
Property, Plant & Equipment
Buildings
257,500 GBP2024-03-31
257,500 GBP2023-03-31
Motor vehicles
567,069 GBP2024-03-31
504,601 GBP2023-03-31
Furniture and fittings
86,433 GBP2024-03-31
91,792 GBP2023-03-31
Motor vehicles, Under hire purchased contracts or finance leases
290,313 GBP2024-03-31
303,083 GBP2023-03-31
Finished Goods/Goods for Resale
6,326,632 GBP2024-03-31
6,582,147 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
4,867,191 GBP2024-03-31
4,518,760 GBP2023-03-31
Amounts Owed by Group Undertakings
Current
198,176 GBP2023-03-31
Other Debtors
Current
70,473 GBP2024-03-31
53,025 GBP2023-03-31
Prepayments/Accrued Income
Current
204,992 GBP2024-03-31
134,231 GBP2023-03-31
Bank Borrowings
Current
1,922,463 GBP2024-03-31
1,920,633 GBP2023-03-31
Trade Creditors/Trade Payables
Current
3,806,390 GBP2024-03-31
3,751,696 GBP2023-03-31
Amounts owed to group undertakings
Current
143,239 GBP2024-03-31
140,000 GBP2023-03-31
Corporation Tax Payable
Current
197,178 GBP2024-03-31
85,357 GBP2023-03-31
Taxation/Social Security Payable
Current
849,363 GBP2024-03-31
744,581 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
97,537 GBP2024-03-31
85,764 GBP2023-03-31
Other Creditors
Current
181,510 GBP2024-03-31
192,754 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
976,399 GBP2024-03-31
1,083,807 GBP2023-03-31
Creditors
Current
8,174,079 GBP2024-03-31
8,004,592 GBP2023-03-31
Bank Borrowings
Non-current
510,000 GBP2024-03-31
870,000 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
150,091 GBP2024-03-31
167,473 GBP2023-03-31
Creditors
Non-current
660,091 GBP2024-03-31
1,037,473 GBP2023-03-31
Minimum gross finance lease payments owing
247,628 GBP2024-03-31
253,237 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
110,100 shares2024-03-31
110,100 shares2023-03-31
Par Value of Share
Class 2 ordinary share
1.002023-04-01 ~ 2024-03-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
12,000 shares2024-03-31
12,000 shares2023-03-31
Par Value of Share
Class 3 ordinary share
1.002023-04-01 ~ 2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
355,050 GBP2024-03-31
382,266 GBP2023-03-31
Between one and five year
680,513 GBP2024-03-31
1,035,563 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,035,563 GBP2024-03-31
1,417,829 GBP2023-03-31