Distribution Costs
-356,990 GBP2024-05-01 ~ 2025-04-30
-299,399 GBP2023-05-01 ~ 2024-04-30
Administrative Expenses
-2,430,596 GBP2024-05-01 ~ 2025-04-30
-1,917,320 GBP2023-05-01 ~ 2024-04-30
Other Interest Receivable/Similar Income (Finance Income)
8,150 GBP2024-05-01 ~ 2025-04-30
3,660 GBP2023-05-01 ~ 2024-04-30
Profit/Loss on Ordinary Activities Before Tax
225,743 GBP2024-05-01 ~ 2025-04-30
341,391 GBP2023-05-01 ~ 2024-04-30
Profit/Loss
180,379 GBP2024-05-01 ~ 2025-04-30
243,972 GBP2023-05-01 ~ 2024-04-30
Comprehensive Income/Expense
180,379 GBP2024-05-01 ~ 2025-04-30
243,972 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment
1,379,769 GBP2025-04-30
1,226,507 GBP2024-04-30
Debtors
2,349,350 GBP2025-04-30
2,097,190 GBP2024-04-30
Cash at bank and in hand
101,067 GBP2025-04-30
60,639 GBP2024-04-30
Current Assets
4,610,121 GBP2025-04-30
4,258,924 GBP2024-04-30
Creditors
Amounts falling due within one year
-3,618,589 GBP2025-04-30
-3,313,119 GBP2024-04-30
Net Current Assets/Liabilities
991,532 GBP2025-04-30
945,805 GBP2024-04-30
Total Assets Less Current Liabilities
2,371,301 GBP2025-04-30
2,172,312 GBP2024-04-30
Creditors
Amounts falling due after one year
-160,413 GBP2025-04-30
-153,334 GBP2024-04-30
Net Assets/Liabilities
2,140,535 GBP2025-04-30
1,981,656 GBP2024-04-30
Equity
Called up share capital
109,905 GBP2025-04-30
109,905 GBP2024-04-30
109,905 GBP2023-04-30
Share premium
10,403 GBP2025-04-30
10,403 GBP2024-04-30
10,403 GBP2023-04-30
Capital redemption reserve
2,250 GBP2025-04-30
2,250 GBP2024-04-30
2,250 GBP2023-04-30
Retained earnings (accumulated losses)
2,017,977 GBP2025-04-30
1,859,098 GBP2024-04-30
1,643,126 GBP2023-04-30
Equity
2,140,535 GBP2025-04-30
1,981,656 GBP2024-04-30
Profit/Loss
Retained earnings (accumulated losses)
180,379 GBP2024-05-01 ~ 2025-04-30
243,972 GBP2023-05-01 ~ 2024-04-30
Dividends Paid
Retained earnings (accumulated losses)
-28,000 GBP2023-05-01 ~ 2024-04-30
Dividends Paid
-21,500 GBP2024-05-01 ~ 2025-04-30
Audit Fees/Expenses
7,415 GBP2024-05-01 ~ 2025-04-30
7,000 GBP2023-05-01 ~ 2024-04-30
Average Number of Employees
262024-05-01 ~ 2025-04-30
212023-05-01 ~ 2024-04-30
Wages/Salaries
933,396 GBP2024-05-01 ~ 2025-04-30
731,193 GBP2023-05-01 ~ 2024-04-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
70,047 GBP2024-05-01 ~ 2025-04-30
39,468 GBP2023-05-01 ~ 2024-04-30
Staff Costs/Employee Benefits Expense
1,092,683 GBP2024-05-01 ~ 2025-04-30
833,518 GBP2023-05-01 ~ 2024-04-30
Director Remuneration
79,500 GBP2024-05-01 ~ 2025-04-30
66,750 GBP2023-05-01 ~ 2024-04-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
33,032 GBP2024-05-01 ~ 2025-04-30
12,220 GBP2023-05-01 ~ 2024-04-30
Intangible Assets - Gross Cost
Goodwill
106,213 GBP2024-04-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
106,213 GBP2024-04-30
Intangible Assets
Goodwill
0 GBP2025-04-30
0 GBP2024-04-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,287,150 GBP2025-04-30
1,287,150 GBP2024-04-30
Land and buildings, Under hire purchased contracts or finance leases
260,000 GBP2025-04-30
260,000 GBP2024-04-30
Plant and equipment
236,286 GBP2025-04-30
236,286 GBP2024-04-30
Furniture and fittings
220,780 GBP2025-04-30
220,780 GBP2024-04-30
Motor vehicles
262,451 GBP2025-04-30
120,022 GBP2024-04-30
Property, Plant & Equipment - Gross Cost
3,155,328 GBP2025-04-30
2,943,146 GBP2024-04-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-05-01 ~ 2025-04-30
Furniture and fittings
0 GBP2024-05-01 ~ 2025-04-30
Motor vehicles
-88,720 GBP2024-05-01 ~ 2025-04-30
Property, Plant & Equipment - Other Disposals
-88,720 GBP2024-05-01 ~ 2025-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
494,314 GBP2025-04-30
468,571 GBP2024-04-30
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2025-04-30
0 GBP2024-04-30
Plant and equipment
231,390 GBP2025-04-30
228,272 GBP2024-04-30
Furniture and fittings
190,448 GBP2025-04-30
186,788 GBP2024-04-30
Motor vehicles
70,477 GBP2025-04-30
92,561 GBP2024-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,775,559 GBP2025-04-30
1,716,639 GBP2024-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
3,118 GBP2024-05-01 ~ 2025-04-30
Furniture and fittings
3,660 GBP2024-05-01 ~ 2025-04-30
Motor vehicles
49,475 GBP2024-05-01 ~ 2025-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
130,479 GBP2024-05-01 ~ 2025-04-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-05-01 ~ 2025-04-30
Furniture and fittings
0 GBP2024-05-01 ~ 2025-04-30
Motor vehicles
-71,559 GBP2024-05-01 ~ 2025-04-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-71,559 GBP2024-05-01 ~ 2025-04-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
792,836 GBP2025-04-30
Land and buildings
260,000 GBP2025-04-30
260,000 GBP2024-04-30
Plant and equipment
4,896 GBP2025-04-30
8,014 GBP2024-04-30
Furniture and fittings
30,332 GBP2025-04-30
33,992 GBP2024-04-30
Motor vehicles
191,974 GBP2025-04-30
27,461 GBP2024-04-30
Owned/Freehold, Land and buildings
818,579 GBP2024-04-30
Finished Goods/Goods for Resale
2,159,704 GBP2025-04-30
2,101,095 GBP2024-04-30
Trade Debtors/Trade Receivables
Current
2,196,437 GBP2025-04-30
1,950,875 GBP2024-04-30
Other Debtors
Current
14,542 GBP2025-04-30
19,741 GBP2024-04-30
Prepayments/Accrued Income
Current
57,566 GBP2025-04-30
44,809 GBP2024-04-30
Other Debtors
Non-current
80,805 GBP2025-04-30
81,765 GBP2024-04-30
Bank Borrowings/Overdrafts
Current
771,704 GBP2025-04-30
794,670 GBP2024-04-30
Finance Lease Liabilities - Total Present Value
Current
69,752 GBP2025-04-30
0 GBP2024-04-30
Trade Creditors/Trade Payables
Current
1,640,628 GBP2025-04-30
1,514,759 GBP2024-04-30
Corporation Tax Payable
Current
12,332 GBP2025-04-30
85,199 GBP2024-04-30
Other Taxation & Social Security Payable
Current
562,310 GBP2025-04-30
485,773 GBP2024-04-30
Accrued Liabilities/Deferred Income
Current
175,282 GBP2025-04-30
50,950 GBP2024-04-30
Bank Borrowings/Overdrafts
Non-current
73,334 GBP2025-04-30
153,334 GBP2024-04-30
Finance Lease Liabilities - Total Present Value
Non-current
87,079 GBP2025-04-30
0 GBP2024-04-30
Creditors
Non-current
160,413 GBP2025-04-30
153,334 GBP2024-04-30
Bank Borrowings
153,358 GBP2025-04-30
233,350 GBP2024-04-30
Total Borrowings
845,038 GBP2025-04-30
948,004 GBP2024-04-30
Current
771,704 GBP2025-04-30
794,670 GBP2024-04-30
Non-current
73,334 GBP2025-04-30
153,334 GBP2024-04-30
Minimum gross finance lease payments owing
Amounts falling due within one year
69,752 GBP2025-04-30
0 GBP2024-04-30
Minimum gross finance lease payments owing
156,831 GBP2025-04-30
0 GBP2024-04-30
Par Value of Share
Class 1 ordinary share
10 GBP2024-05-01 ~ 2025-04-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,099,050 shares2025-04-30
1,099,050 shares2024-04-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
7,185 GBP2025-04-30
7,185 GBP2024-04-30
Between two and five year
8,495 GBP2025-04-30
15,680 GBP2024-04-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
15,680 GBP2025-04-30
22,865 GBP2024-04-30