(expand)Distribution Costs
224,817 GBP2024-04-01 ~ 2025-03-31
241,420 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
2,334,959 GBP2024-04-01 ~ 2025-03-31
2,281,600 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
491,963 GBP2024-04-01 ~ 2025-03-31
371,178 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
27,447 GBP2024-04-01 ~ 2025-03-31
8,479 GBP2023-04-01 ~ 2024-03-31
Interest Payable/Similar Charges (Finance Costs)
65,555 GBP2024-04-01 ~ 2025-03-31
70,573 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
453,855 GBP2024-04-01 ~ 2025-03-31
309,084 GBP2023-04-01 ~ 2024-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
123,705 GBP2024-04-01 ~ 2025-03-31
76,652 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
330,150 GBP2024-04-01 ~ 2025-03-31
232,432 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
330,150 GBP2024-04-01 ~ 2025-03-31
232,432 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
4,094,892 GBP2025-03-31
4,215,462 GBP2024-03-31
Investment Property
450,000 GBP2025-03-31
450,000 GBP2024-03-31
Fixed Assets
4,544,892 GBP2025-03-31
4,665,462 GBP2024-03-31
Total Inventories
432,381 GBP2025-03-31
512,437 GBP2024-03-31
Debtors
611,729 GBP2025-03-31
438,298 GBP2024-03-31
Cash at bank and in hand
993,459 GBP2025-03-31
2,111,183 GBP2024-03-31
Current Assets
2,037,569 GBP2025-03-31
3,061,918 GBP2024-03-31
Creditors
Current
1,489,088 GBP2025-03-31
1,252,955 GBP2024-03-31
Net Current Assets/Liabilities
548,481 GBP2025-03-31
1,808,963 GBP2024-03-31
Total Assets Less Current Liabilities
5,093,373 GBP2025-03-31
6,474,425 GBP2024-03-31
Net Assets/Liabilities
3,631,949 GBP2025-03-31
4,944,299 GBP2024-03-31
Equity
Called up share capital
9,875 GBP2025-03-31
19,000 GBP2024-03-31
19,000 GBP2023-03-31
Revaluation reserve
1,705,985 GBP2025-03-31
1,705,985 GBP2024-03-31
1,705,985 GBP2023-03-31
Retained earnings (accumulated losses)
1,895,384 GBP2025-03-31
3,198,609 GBP2024-03-31
3,004,177 GBP2023-03-31
Equity
3,631,949 GBP2025-03-31
4,944,299 GBP2024-03-31
4,749,867 GBP2023-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
232,432 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
Retained earnings (accumulated losses)
-38,000 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
-38,000 GBP2023-04-01 ~ 2024-03-31
Issue of Equity Instruments
-9,125 GBP2024-04-01 ~ 2025-03-31
Wages/Salaries
1,288,263 GBP2024-04-01 ~ 2025-03-31
1,235,606 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
150,619 GBP2024-04-01 ~ 2025-03-31
138,815 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
21,004 GBP2024-04-01 ~ 2025-03-31
19,285 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
1,459,886 GBP2024-04-01 ~ 2025-03-31
1,393,706 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
252024-04-01 ~ 2025-03-31
252023-04-01 ~ 2024-03-31
Director Remuneration
362,579 GBP2024-04-01 ~ 2025-03-31
356,331 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
183,148 GBP2024-04-01 ~ 2025-03-31
204,003 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
15,000 GBP2024-04-01 ~ 2025-03-31
15,000 GBP2023-04-01 ~ 2024-03-31
Current Tax for the Period
153,147 GBP2024-04-01 ~ 2025-03-31
62,603 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
113,464 GBP2024-04-01 ~ 2025-03-31
77,271 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
3,001,214 GBP2025-03-31
3,001,214 GBP2024-03-31
Improvements to leasehold property
49,234 GBP2025-03-31
49,234 GBP2024-03-31
Plant and equipment
1,270,301 GBP2025-03-31
1,237,379 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
134,999 GBP2025-03-31
132,940 GBP2024-03-31
Improvements to leasehold property
15,724 GBP2025-03-31
14,981 GBP2024-03-31
Plant and equipment
556,405 GBP2025-03-31
477,083 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
2,059 GBP2024-04-01 ~ 2025-03-31
Improvements to leasehold property
743 GBP2024-04-01 ~ 2025-03-31
Plant and equipment
79,322 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Land and buildings
2,866,215 GBP2025-03-31
2,868,274 GBP2024-03-31
Improvements to leasehold property
33,510 GBP2025-03-31
34,253 GBP2024-03-31
Plant and equipment
713,896 GBP2025-03-31
760,296 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
46,100 GBP2025-03-31
46,100 GBP2024-03-31
Motor vehicles
1,076,397 GBP2025-03-31
1,036,863 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
5,443,246 GBP2025-03-31
5,370,790 GBP2024-03-31
Property, Plant & Equipment - Disposals
Motor vehicles
-10,466 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Disposals
-10,466 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
37,856 GBP2025-03-31
36,940 GBP2024-03-31
Motor vehicles
603,370 GBP2025-03-31
493,384 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,348,354 GBP2025-03-31
1,155,328 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
916 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
118,257 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
201,297 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-8,271 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-8,271 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Furniture and fittings
8,244 GBP2025-03-31
9,160 GBP2024-03-31
Motor vehicles
473,027 GBP2025-03-31
543,479 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Plant and equipment
248,950 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
67,465 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Plant and equipment
18,149 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
85,614 GBP2025-03-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
163,336 GBP2025-03-31
181,485 GBP2024-03-31
Investment Property - Fair Value Model
450,000 GBP2024-03-31
Finished Goods
432,381 GBP2025-03-31
512,437 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
508,595 GBP2025-03-31
288,612 GBP2024-03-31
Other Debtors
Current
5,062 GBP2025-03-31
5,062 GBP2024-03-31
Prepayments/Accrued Income
Current
98,072 GBP2025-03-31
144,624 GBP2024-03-31
Debtors
Amounts falling due within one year, Current
611,729 GBP2025-03-31
438,298 GBP2024-03-31
Bank Borrowings/Overdrafts
Current
50,000 GBP2025-03-31
50,000 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Current
6,944 GBP2025-03-31
41,666 GBP2024-03-31
Trade Creditors/Trade Payables
Current
604,257 GBP2025-03-31
523,683 GBP2024-03-31
Corporation Tax Payable
Current
153,104 GBP2025-03-31
62,603 GBP2024-03-31
Other Taxation & Social Security Payable
Current
34,279 GBP2025-03-31
33,769 GBP2024-03-31
Other Creditors
Current
2,535 GBP2024-03-31
Accrued Liabilities
Current
273,988 GBP2025-03-31
214,096 GBP2024-03-31
Bank Borrowings/Overdrafts
Non-current
740,529 GBP2025-03-31
772,845 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Non-current
6,944 GBP2024-03-31
Bank Borrowings
Non-current, Between one and two years
50,000 GBP2025-03-31
Non-current, Between two and five year
150,000 GBP2025-03-31
150,000 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
6,944 GBP2024-03-31
hire purchase agreements
6,944 GBP2025-03-31
48,610 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
171,750 GBP2025-03-31
94,667 GBP2024-03-31
Between one and five year
687,000 GBP2025-03-31
287,000 GBP2024-03-31
More than five year
3,873,750 GBP2025-03-31
1,445,500 GBP2024-03-31
All periods
4,732,500 GBP2025-03-31
1,827,167 GBP2024-03-31
Bank Borrowings
Secured
790,529 GBP2025-03-31
822,845 GBP2024-03-31
Total Borrowings
Secured
797,473 GBP2025-03-31
871,455 GBP2024-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
298,792 GBP2025-03-31
328,234 GBP2024-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
720,895 GBP2025-03-31
750,337 GBP2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
19,000 shares2025-03-31
Class 2 ordinary share
5,764 shares2025-03-31
Profit/Loss
Retained earnings (accumulated losses)
330,150 GBP2024-04-01 ~ 2025-03-31