Par Value of Share
Class 1 ordinary share
102023-05-01 ~ 2024-04-30
Turnover/Revenue
11,335,424 GBP2023-05-01 ~ 2024-04-30
10,091,186 GBP2022-05-01 ~ 2023-04-30
Cost of Sales
-8,790,074 GBP2023-05-01 ~ 2024-04-30
-7,858,568 GBP2022-05-01 ~ 2023-04-30
Gross Profit/Loss
2,545,350 GBP2023-05-01 ~ 2024-04-30
2,232,618 GBP2022-05-01 ~ 2023-04-30
Distribution Costs
-299,399 GBP2023-05-01 ~ 2024-04-30
-279,400 GBP2022-05-01 ~ 2023-04-30
Administrative Expenses
-1,917,320 GBP2023-05-01 ~ 2024-04-30
-1,726,287 GBP2022-05-01 ~ 2023-04-30
Operating Profit/Loss
391,296 GBP2023-05-01 ~ 2024-04-30
287,343 GBP2022-05-01 ~ 2023-04-30
Other Interest Receivable/Similar Income (Finance Income)
3,660 GBP2023-05-01 ~ 2024-04-30
1,275 GBP2022-05-01 ~ 2023-04-30
Profit/Loss on Ordinary Activities Before Tax
341,391 GBP2023-05-01 ~ 2024-04-30
252,582 GBP2022-05-01 ~ 2023-04-30
Profit/Loss
243,972 GBP2023-05-01 ~ 2024-04-30
194,109 GBP2022-05-01 ~ 2023-04-30
Comprehensive Income/Expense
243,972 GBP2023-05-01 ~ 2024-04-30
194,109 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment
1,226,507 GBP2024-04-30
1,196,474 GBP2023-04-30
Fixed Assets
1,226,507 GBP2024-04-30
1,196,474 GBP2023-04-30
Total Inventories
2,101,095 GBP2024-04-30
1,720,498 GBP2023-04-30
Debtors
2,097,190 GBP2024-04-30
1,667,747 GBP2023-04-30
Cash at bank and in hand
60,639 GBP2024-04-30
28,495 GBP2023-04-30
Current Assets
4,258,924 GBP2024-04-30
3,416,740 GBP2023-04-30
Net Current Assets/Liabilities
945,805 GBP2024-04-30
827,653 GBP2023-04-30
Total Assets Less Current Liabilities
2,172,312 GBP2024-04-30
2,024,127 GBP2023-04-30
Creditors
Non-current
-153,334 GBP2024-04-30
-233,342 GBP2023-04-30
Net Assets/Liabilities
1,981,656 GBP2024-04-30
1,765,684 GBP2023-04-30
Equity
Called up share capital
109,905 GBP2024-04-30
109,905 GBP2023-04-30
109,905 GBP2022-04-30
Share premium
10,403 GBP2024-04-30
10,403 GBP2023-04-30
10,403 GBP2022-04-30
Capital redemption reserve
2,250 GBP2024-04-30
2,250 GBP2023-04-30
2,250 GBP2022-04-30
Retained earnings (accumulated losses)
1,859,098 GBP2024-04-30
1,643,126 GBP2023-04-30
1,468,350 GBP2022-04-30
Equity
1,981,656 GBP2024-04-30
1,765,684 GBP2023-04-30
1,590,908 GBP2022-04-30
Dividends Paid
Retained earnings (accumulated losses)
-28,000 GBP2023-05-01 ~ 2024-04-30
-19,333 GBP2022-05-01 ~ 2023-04-30
Dividends Paid
-28,000 GBP2023-05-01 ~ 2024-04-30
-19,333 GBP2022-05-01 ~ 2023-04-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
243,972 GBP2023-05-01 ~ 2024-04-30
194,109 GBP2022-05-01 ~ 2023-04-30
Bank Overdrafts
-714,654 GBP2024-04-30
-340,027 GBP2023-04-30
-488,557 GBP2022-04-30
Wages/Salaries
731,193 GBP2023-05-01 ~ 2024-04-30
677,822 GBP2022-05-01 ~ 2023-04-30
Social Security Costs
62,857 GBP2023-05-01 ~ 2024-04-30
65,804 GBP2022-05-01 ~ 2023-04-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
39,468 GBP2023-05-01 ~ 2024-04-30
37,172 GBP2022-05-01 ~ 2023-04-30
Staff Costs/Employee Benefits Expense
833,518 GBP2023-05-01 ~ 2024-04-30
780,798 GBP2022-05-01 ~ 2023-04-30
Average Number of Employees
232023-05-01 ~ 2024-04-30
212022-05-01 ~ 2023-04-30
Director Remuneration
66,750 GBP2023-05-01 ~ 2024-04-30
68,500 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
76,317 GBP2023-05-01 ~ 2024-04-30
66,733 GBP2022-05-01 ~ 2023-04-30
Audit Fees/Expenses
7,000 GBP2023-05-01 ~ 2024-04-30
7,000 GBP2022-05-01 ~ 2023-04-30
Current Tax for the Period
85,199 GBP2023-05-01 ~ 2024-04-30
54,054 GBP2022-05-01 ~ 2023-04-30
Tax Expense/Credit at Applicable Tax Rate
85,348 GBP2023-05-01 ~ 2024-04-30
47,991 GBP2022-05-01 ~ 2023-04-30
Intangible Assets - Gross Cost
Net goodwill
106,213 GBP2023-04-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
106,213 GBP2023-04-30
Property, Plant & Equipment - Gross Cost
Land and buildings
1,287,150 GBP2024-04-30
1,287,150 GBP2023-04-30
Plant and equipment
236,286 GBP2024-04-30
231,086 GBP2023-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
468,571 GBP2024-04-30
442,828 GBP2023-04-30
Plant and equipment
228,272 GBP2024-04-30
224,365 GBP2023-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
25,743 GBP2023-05-01 ~ 2024-04-30
Plant and equipment
3,907 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment
Land and buildings
818,579 GBP2024-04-30
844,322 GBP2023-04-30
Plant and equipment
8,014 GBP2024-04-30
6,721 GBP2023-04-30
Land and buildings, Short leasehold
260,000 GBP2023-04-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
220,780 GBP2024-04-30
192,780 GBP2023-04-30
Motor vehicles
120,022 GBP2024-04-30
120,022 GBP2023-04-30
Computers
818,908 GBP2024-04-30
745,758 GBP2023-04-30
Property, Plant & Equipment - Gross Cost
2,943,146 GBP2024-04-30
2,836,796 GBP2023-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
186,788 GBP2024-04-30
183,903 GBP2023-04-30
Motor vehicles
92,561 GBP2024-04-30
83,407 GBP2023-04-30
Computers
740,447 GBP2024-04-30
705,819 GBP2023-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,716,639 GBP2024-04-30
1,640,322 GBP2023-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
2,885 GBP2023-05-01 ~ 2024-04-30
Motor vehicles
9,154 GBP2023-05-01 ~ 2024-04-30
Computers
34,628 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
76,317 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment
Furniture and fittings
33,992 GBP2024-04-30
8,877 GBP2023-04-30
Motor vehicles
27,461 GBP2024-04-30
36,615 GBP2023-04-30
Computers
78,461 GBP2024-04-30
39,939 GBP2023-04-30
Finished Goods
2,101,095 GBP2024-04-30
1,720,498 GBP2023-04-30
Trade Debtors/Trade Receivables
Current
1,950,875 GBP2024-04-30
1,498,413 GBP2023-04-30
Other Debtors
Current
19,741 GBP2024-04-30
28,393 GBP2023-04-30
Prepayments/Accrued Income
Current
44,809 GBP2024-04-30
55,316 GBP2023-04-30
Debtors
Current, Amounts falling due within one year
2,015,425 GBP2024-04-30
1,582,122 GBP2023-04-30
Other Debtors
Non-current
81,765 GBP2024-04-30
85,625 GBP2023-04-30
Bank Borrowings/Overdrafts
Current
794,670 GBP2024-04-30
420,027 GBP2023-04-30
Trade Creditors/Trade Payables
Current
1,514,759 GBP2024-04-30
1,070,572 GBP2023-04-30
Corporation Tax Payable
Current
85,199 GBP2024-04-30
54,055 GBP2023-04-30
Other Taxation & Social Security Payable
Current
485,773 GBP2024-04-30
412,013 GBP2023-04-30
Accrued Liabilities
Current
50,950 GBP2024-04-30
49,896 GBP2023-04-30
Bank Borrowings/Overdrafts
Non-current
153,334 GBP2024-04-30
233,342 GBP2023-04-30
Total Borrowings
Current, Amounts falling due within one year
794,670 GBP2024-04-30
420,027 GBP2023-04-30
Bank Borrowings
Non-current, Between one and two years
80,000 GBP2024-04-30
Non-current, Between two and five year
73,334 GBP2024-04-30
153,342 GBP2023-04-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
7,235 GBP2024-04-30
7,097 GBP2023-04-30
Between one and five year
11,824 GBP2024-04-30
17,558 GBP2023-04-30
All periods
19,059 GBP2024-04-30
24,655 GBP2023-04-30
Bank Overdrafts
Secured
714,654 GBP2024-04-30
340,027 GBP2023-04-30
Bank Borrowings
Secured
233,350 GBP2024-04-30
313,342 GBP2023-04-30
Total Borrowings
Secured
948,004 GBP2024-04-30
653,369 GBP2023-04-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
37,322 GBP2024-04-30
25,101 GBP2023-04-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,099,050 shares2024-04-30