(expand)Gross Profit/Loss
25,191,868 GBP2023-04-02 ~ 2024-03-30
25,191,912 GBP2022-04-03 ~ 2023-04-01
Distribution Costs
14,943,006 GBP2023-04-02 ~ 2024-03-30
15,089,082 GBP2022-04-03 ~ 2023-04-01
Administrative Expenses
7,266,007 GBP2023-04-02 ~ 2024-03-30
5,301,366 GBP2022-04-03 ~ 2023-04-01
Operating Profit/Loss
2,982,855 GBP2023-04-02 ~ 2024-03-30
4,801,464 GBP2022-04-03 ~ 2023-04-01
Other Interest Receivable/Similar Income (Finance Income)
29,634 GBP2023-04-02 ~ 2024-03-30
965 GBP2022-04-03 ~ 2023-04-01
Interest Payable/Similar Charges (Finance Costs)
1,614,675 GBP2023-04-02 ~ 2024-03-30
820,529 GBP2022-04-03 ~ 2023-04-01
Profit/Loss on Ordinary Activities Before Tax
1,587,314 GBP2023-04-02 ~ 2024-03-30
4,133,900 GBP2022-04-03 ~ 2023-04-01
Tax/Tax Credit on Profit or Loss on Ordinary Activities
476,522 GBP2023-04-02 ~ 2024-03-30
426,269 GBP2022-04-03 ~ 2023-04-01
Profit/Loss
1,110,792 GBP2023-04-02 ~ 2024-03-30
3,707,631 GBP2022-04-03 ~ 2023-04-01
Comprehensive Income/Expense
-557,958 GBP2023-04-02 ~ 2024-03-30
3,099,131 GBP2022-04-03 ~ 2023-04-01
Property, Plant & Equipment
34,707,206 GBP2024-03-30
30,957,406 GBP2023-04-01
Fixed Assets - Investments
200 GBP2024-03-30
200 GBP2023-04-01
Fixed Assets
34,707,406 GBP2024-03-30
30,957,606 GBP2023-04-01
Total Inventories
2,039,803 GBP2024-03-30
2,468,221 GBP2023-04-01
Debtors
32,190,309 GBP2024-03-30
28,499,004 GBP2023-04-01
Cash at bank and in hand
546 GBP2024-03-30
414 GBP2023-04-01
Current Assets
34,230,658 GBP2024-03-30
30,967,639 GBP2023-04-01
Creditors
Current
42,141,275 GBP2024-03-30
35,208,465 GBP2023-04-01
Net Current Assets/Liabilities
-7,910,617 GBP2024-03-30
-4,240,826 GBP2023-04-01
Total Assets Less Current Liabilities
26,796,789 GBP2024-03-30
26,716,780 GBP2023-04-01
Net Assets/Liabilities
14,100,772 GBP2024-03-30
14,658,730 GBP2023-04-01
Equity
Called up share capital
3,500,000 GBP2024-03-30
3,500,000 GBP2023-04-01
3,500,000 GBP2022-04-02
Retained earnings (accumulated losses)
10,600,772 GBP2024-03-30
11,158,730 GBP2023-04-01
8,059,599 GBP2022-04-02
Equity
14,100,772 GBP2024-03-30
14,658,730 GBP2023-04-01
11,559,599 GBP2022-04-02
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-557,958 GBP2023-04-02 ~ 2024-03-30
3,099,131 GBP2022-04-03 ~ 2023-04-01
Director Remuneration
845,017 GBP2023-04-02 ~ 2024-03-30
831,891 GBP2022-04-03 ~ 2023-04-01
Property, Plant & Equipment - Depreciation Expense
Owned assets
3,413,573 GBP2023-04-02 ~ 2024-03-30
2,642,488 GBP2022-04-03 ~ 2023-04-01
Audit Fees/Expenses
74,682 GBP2023-04-02 ~ 2024-03-30
91,845 GBP2022-04-03 ~ 2023-04-01
Current Tax for the Period
393,008 GBP2022-04-03 ~ 2023-04-01
Tax Expense/Credit at Applicable Tax Rate
396,829 GBP2023-04-02 ~ 2024-03-30
785,441 GBP2022-04-03 ~ 2023-04-01
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
1,358,918 GBP2023-04-01
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
1,358,918 GBP2023-04-01
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
7,751,388 GBP2024-03-30
6,143,957 GBP2023-04-01
Plant and equipment
81,760,447 GBP2024-03-30
76,880,923 GBP2023-04-01
Property, Plant & Equipment - Disposals
Plant and equipment
-1,444,374 GBP2023-04-02 ~ 2024-03-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
4,711,403 GBP2024-03-30
4,312,454 GBP2023-04-01
Plant and equipment
56,970,352 GBP2024-03-30
53,710,670 GBP2023-04-01
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
861,276 GBP2023-04-02 ~ 2024-03-30
Plant and equipment
4,626,495 GBP2023-04-02 ~ 2024-03-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-1,366,813 GBP2023-04-02 ~ 2024-03-30
Property, Plant & Equipment
Improvements to leasehold property
3,039,985 GBP2024-03-30
1,831,503 GBP2023-04-01
Plant and equipment
24,790,095 GBP2024-03-30
23,170,253 GBP2023-04-01
Property, Plant & Equipment - Gross Cost
Furniture and fittings
1,333,764 GBP2024-03-30
1,188,245 GBP2023-04-01
Motor vehicles
211,266 GBP2024-03-30
317,489 GBP2023-04-01
Computers
1,616,279 GBP2024-03-30
2,339,694 GBP2023-04-01
Property, Plant & Equipment - Gross Cost
109,976,034 GBP2024-03-30
102,100,036 GBP2023-04-01
Property, Plant & Equipment - Disposals
Motor vehicles
-106,223 GBP2023-04-02 ~ 2024-03-30
Property, Plant & Equipment - Disposals
-2,042,126 GBP2023-04-02 ~ 2024-03-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
1,050,365 GBP2024-03-30
885,538 GBP2023-04-01
Motor vehicles
101,717 GBP2024-03-30
155,122 GBP2023-04-01
Property, Plant & Equipment - Accumulated Depreciation & Impairment
75,268,828 GBP2024-03-30
71,142,630 GBP2023-04-01
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
164,827 GBP2023-04-02 ~ 2024-03-30
Motor vehicles
52,817 GBP2023-04-02 ~ 2024-03-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
6,061,560 GBP2023-04-02 ~ 2024-03-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-106,222 GBP2023-04-02 ~ 2024-03-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-1,935,362 GBP2023-04-02 ~ 2024-03-30
Property, Plant & Equipment
Furniture and fittings
283,399 GBP2024-03-30
302,707 GBP2023-04-01
Motor vehicles
109,549 GBP2024-03-30
162,367 GBP2023-04-01
Computers
1,616,279 GBP2024-03-30
2,339,694 GBP2023-04-01
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
19,312,402 GBP2024-03-30
28,180,355 GBP2023-04-01
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
6,452,291 GBP2024-03-30
12,429,932 GBP2023-04-01
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
2,125,336 GBP2023-04-02 ~ 2024-03-30
Under hire purchased contracts or finance leases
2,647,987 GBP2023-04-02 ~ 2024-03-30
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
12,860,111 GBP2024-03-30
15,750,423 GBP2023-04-01
Under hire purchased contracts or finance leases
15,611,171 GBP2024-03-30
16,974,476 GBP2023-04-01
Investments in Group Undertakings
Cost valuation
100 GBP2023-04-01
Investments in Group Undertakings
100 GBP2024-03-30
100 GBP2023-04-01
Raw Materials
2,039,803 GBP2024-03-30
2,215,998 GBP2023-04-01
Finished Goods
252,223 GBP2023-04-01
Trade Debtors/Trade Receivables
Current
21,675,637 GBP2024-03-30
22,255,594 GBP2023-04-01
Amounts Owed by Group Undertakings
Current
8,309,338 GBP2024-03-30
5,861,767 GBP2023-04-01
Amount of corporation tax that is recoverable
Current
38,164 GBP2024-03-30
19,630 GBP2023-04-01
Prepayments/Accrued Income
Current
391,141 GBP2024-03-30
362,013 GBP2023-04-01
Debtors
Current, Amounts falling due within one year
32,190,309 GBP2024-03-30
28,499,004 GBP2023-04-01
Bank Borrowings/Overdrafts
Current
23,678,495 GBP2024-03-30
7,934,183 GBP2023-04-01
Other Remaining Borrowings
Current
3,782,523 GBP2023-04-01
Finance Lease Liabilities - Total Present Value
Current
3,697,514 GBP2024-03-30
3,125,965 GBP2023-04-01
Trade Creditors/Trade Payables
Current
10,784,905 GBP2024-03-30
11,757,965 GBP2023-04-01
Amounts owed to group undertakings
Current
3,889,546 GBP2023-04-01
Corporation Tax Payable
Current
393,008 GBP2023-04-01
Other Taxation & Social Security Payable
Current
755,605 GBP2024-03-30
837,968 GBP2023-04-01
Other Creditors
Current
786,778 GBP2024-03-30
504,516 GBP2023-04-01
Accrued Liabilities/Deferred Income
Current
2,437,978 GBP2024-03-30
2,622,791 GBP2023-04-01
Bank Borrowings/Overdrafts
Non-current
725,000 GBP2023-04-01
Finance Lease Liabilities - Total Present Value
Non-current
6,419,392 GBP2024-03-30
9,221,293 GBP2023-04-01
Bank Borrowings
Current, Amounts falling due within one year
725,000 GBP2024-03-30
300,000 GBP2023-04-01
Total Borrowings
Current, Amounts falling due within one year
23,678,495 GBP2024-03-30
11,716,706 GBP2023-04-01
Bank Borrowings
Non-current, Between one and two years
725,000 GBP2023-04-01
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
6,419,392 GBP2024-03-30
9,221,293 GBP2023-04-01
hire purchase agreements
10,116,906 GBP2024-03-30
12,347,258 GBP2023-04-01
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,724,775 GBP2024-03-30
1,715,684 GBP2023-04-01
Between one and five year
1,245,728 GBP2024-03-30
2,437,928 GBP2023-04-01
All periods
2,970,503 GBP2024-03-30
4,153,612 GBP2023-04-01
Bank Overdrafts
Secured
22,953,495 GBP2024-03-30
7,634,183 GBP2023-04-01
Bank Borrowings
Secured
725,000 GBP2024-03-30
1,025,000 GBP2023-04-01
Total Borrowings
Secured
33,795,401 GBP2024-03-30
24,788,964 GBP2023-04-01
Deferred Tax Liabilities
Accelerated tax depreciation
3,962,500 GBP2024-03-30
2,111,757 GBP2023-04-01
Amounts set aside to cover potential liabilities or losses
Deferred taxation
3,191,125 GBP2024-03-30
2,111,757 GBP2023-04-01
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
3,500,000 shares2024-03-30
Profit/Loss
Retained earnings (accumulated losses)
1,110,792 GBP2023-04-02 ~ 2024-03-30