47760 - Retail Sale Of Flowers, Plants, Seeds, Fertilizers, Pet Animals And Pet Food In Specialised Stores
(expand)Turnover/Revenue
38,143,142 GBP2023-04-01 ~ 2024-03-31
36,782,266 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
-33,232,427 GBP2023-04-01 ~ 2024-03-31
-32,703,263 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
4,910,715 GBP2023-04-01 ~ 2024-03-31
4,079,003 GBP2022-04-01 ~ 2023-03-31
Distribution Costs
-2,815,694 GBP2023-04-01 ~ 2024-03-31
-2,724,348 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-1,930,190 GBP2023-04-01 ~ 2024-03-31
-1,879,086 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
167,879 GBP2023-04-01 ~ 2024-03-31
-524,431 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
-208,021 GBP2023-04-01 ~ 2024-03-31
-146,045 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
-40,142 GBP2023-04-01 ~ 2024-03-31
-670,476 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
-29,026 GBP2023-04-01 ~ 2024-03-31
-594,702 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
1,265,321 GBP2023-04-01 ~ 2024-03-31
-594,702 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
33,481 GBP2024-03-31
37,381 GBP2023-03-31
Property, Plant & Equipment
6,363,577 GBP2024-03-31
4,737,149 GBP2023-03-31
Fixed Assets
6,397,058 GBP2024-03-31
4,774,530 GBP2023-03-31
Total Inventories
3,750,153 GBP2024-03-31
4,013,010 GBP2023-03-31
Debtors
Current
2,303,834 GBP2024-03-31
2,753,611 GBP2023-03-31
Cash at bank and in hand
310,480 GBP2024-03-31
156,540 GBP2023-03-31
Current Assets
6,364,467 GBP2024-03-31
6,923,161 GBP2023-03-31
Creditors
Current, Amounts falling due within one year
-6,561,170 GBP2024-03-31
-6,899,570 GBP2023-03-31
Net Current Assets/Liabilities
-196,703 GBP2024-03-31
23,591 GBP2023-03-31
Total Assets Less Current Liabilities
6,200,355 GBP2024-03-31
4,798,121 GBP2023-03-31
Creditors
Non-current, Amounts falling due after one year
-1,052,534 GBP2024-03-31
-1,271,888 GBP2023-03-31
Net Assets/Liabilities
4,484,262 GBP2024-03-31
3,296,941 GBP2023-03-31
Equity
Called up share capital
10,000 GBP2024-03-31
10,000 GBP2023-03-31
10,000 GBP2022-04-01
Revaluation reserve
3,222,331 GBP2024-03-31
1,496,912 GBP2023-03-31
1,497,289 GBP2022-04-01
Retained earnings (accumulated losses)
1,251,931 GBP2024-03-31
1,790,029 GBP2023-03-31
2,462,354 GBP2022-04-01
Equity
4,484,262 GBP2024-03-31
3,296,941 GBP2023-03-31
3,969,643 GBP2022-04-01
Profit/Loss
Retained earnings (accumulated losses)
-29,026 GBP2023-04-01 ~ 2024-03-31
-594,702 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-460,475 GBP2023-04-01 ~ 2024-03-31
-594,702 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-78,000 GBP2023-04-01 ~ 2024-03-31
-78,000 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-78,000 GBP2023-04-01 ~ 2024-03-31
-78,000 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
353,703 GBP2023-04-01 ~ 2024-03-31
368,684 GBP2022-04-01 ~ 2023-03-31
Cash and Cash Equivalents
310,480 GBP2024-03-31
156,540 GBP2023-03-31
183,269 GBP2022-04-01
Audit Fees/Expenses
20,500 GBP2023-04-01 ~ 2024-03-31
19,500 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
4,821,152 GBP2023-04-01 ~ 2024-03-31
4,426,782 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
434,151 GBP2023-04-01 ~ 2024-03-31
414,478 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
5,489,699 GBP2023-04-01 ~ 2024-03-31
5,060,195 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
214,620 GBP2023-04-01 ~ 2024-03-31
195,777 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
2,818 GBP2023-04-01 ~ 2024-03-31
-67,049 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
-10,036 GBP2023-04-01 ~ 2024-03-31
-127,390 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
197,019 GBP2024-03-31
193,119 GBP2023-03-31
Intangible Assets
Goodwill
33,481 GBP2024-03-31
37,381 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Buildings
5,300,000 GBP2024-03-31
4,027,505 GBP2023-03-31
Plant and equipment
2,182,529 GBP2024-03-31
2,105,677 GBP2023-03-31
Motor vehicles
853,551 GBP2024-03-31
796,861 GBP2023-03-31
Furniture and fittings
1,986,773 GBP2024-03-31
1,916,906 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
10,322,853 GBP2024-03-31
8,846,949 GBP2023-03-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-50,801 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals
-50,801 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
1,264,995 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,723,669 GBP2023-03-31
Motor vehicles
514,768 GBP2023-03-31
Furniture and fittings
1,492,343 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
4,109,800 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
104,938 GBP2023-04-01 ~ 2024-03-31
Motor vehicles, Owned/Freehold
79,144 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings, Owned/Freehold
87,840 GBP2023-04-01 ~ 2024-03-31
Owned/Freehold
353,703 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-43,426 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-43,426 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,828,607 GBP2024-03-31
Motor vehicles
550,486 GBP2024-03-31
Furniture and fittings
1,580,183 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,959,276 GBP2024-03-31
Property, Plant & Equipment
Buildings
5,300,000 GBP2024-03-31
3,648,485 GBP2023-03-31
Plant and equipment
353,922 GBP2024-03-31
382,008 GBP2023-03-31
Motor vehicles
303,065 GBP2024-03-31
282,093 GBP2023-03-31
Furniture and fittings
406,590 GBP2024-03-31
424,563 GBP2023-03-31
Plant and equipment, Under hire purchased contracts or finance leases
119,794 GBP2024-03-31
198,979 GBP2023-03-31
Motor vehicles, Under hire purchased contracts or finance leases
152,721 GBP2024-03-31
110,598 GBP2023-03-31
Under hire purchased contracts or finance leases
467,075 GBP2024-03-31
519,496 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
2,060,647 GBP2024-03-31
2,524,825 GBP2023-03-31
Amount of corporation tax that is recoverable
Current
8,725 GBP2023-03-31
Other Debtors
Current
31,305 GBP2024-03-31
30,481 GBP2023-03-31
Prepayments/Accrued Income
Current
211,882 GBP2024-03-31
189,580 GBP2023-03-31
Bank Borrowings
Current
90,317 GBP2024-03-31
95,242 GBP2023-03-31
Other Remaining Borrowings
Current
1,536,118 GBP2024-03-31
1,736,014 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
152,897 GBP2024-03-31
173,224 GBP2023-03-31
Trade Creditors/Trade Payables
Current
4,297,739 GBP2024-03-31
4,313,468 GBP2023-03-31
Taxation/Social Security Payable
Current
183,165 GBP2024-03-31
153,012 GBP2023-03-31
Other Creditors
Current
145,255 GBP2024-03-31
116,150 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
155,679 GBP2024-03-31
312,460 GBP2023-03-31
Creditors
Current
6,561,170 GBP2024-03-31
6,899,570 GBP2023-03-31
Bank Borrowings
Non-current
587,690 GBP2024-03-31
666,845 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
229,844 GBP2024-03-31
322,043 GBP2023-03-31
Other Creditors
Non-current
235,000 GBP2024-03-31
283,000 GBP2023-03-31
Creditors
Non-current
1,052,534 GBP2024-03-31
1,271,888 GBP2023-03-31
Bank Borrowings
Current, Amounts falling due within one year
90,317 GBP2024-03-31
95,242 GBP2023-03-31
Total Borrowings
Current, Amounts falling due within one year
1,626,435 GBP2024-03-31
1,831,256 GBP2023-03-31
Bank Borrowings
Non-current, Between one and two years
587,690 GBP2024-03-31
98,880 GBP2023-03-31
Non-current, Between two and five year
567,965 GBP2023-03-31
Total Borrowings
2,214,125 GBP2024-03-31
2,498,101 GBP2023-03-31
Net Deferred Tax Liability/Asset
663,559 GBP2024-03-31
229,292 GBP2023-03-31
296,341 GBP2022-04-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
2,818 GBP2023-04-01 ~ 2024-03-31
-67,049 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
205,546 GBP2024-03-31
214,485 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2024-03-31
Par Value of Share
Class 1 ordinary share
12023-04-01 ~ 2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
198,850 GBP2024-03-31
162,600 GBP2023-03-31
Between one and five year
825,400 GBP2024-03-31
666,400 GBP2023-03-31
More than five year
406,183 GBP2024-03-31
236,950 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,430,433 GBP2024-03-31
1,065,950 GBP2023-03-31