Cost of Sales
-6,903,287 GBP2024-04-01 ~ 2025-03-31
-7,154,968 GBP2023-04-01 ~ 2024-03-31
Distribution Costs
-904,583 GBP2024-04-01 ~ 2025-03-31
-868,947 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
-3,455,040 GBP2024-04-01 ~ 2025-03-31
-3,638,766 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
2,120 GBP2024-04-01 ~ 2025-03-31
2,265 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
123,115 GBP2024-04-01 ~ 2025-03-31
219,502 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
17,039 GBP2024-04-01 ~ 2025-03-31
152,370 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
0 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
842,867 GBP2024-04-01 ~ 2025-03-31
39,996 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
4,308,499 GBP2025-03-31
3,035,553 GBP2024-03-31
Fixed Assets - Investments
131,178 GBP2025-03-31
131,178 GBP2024-03-31
Fixed Assets
4,439,677 GBP2025-03-31
3,166,731 GBP2024-03-31
Debtors
2,471,626 GBP2025-03-31
2,013,770 GBP2024-03-31
Cash at bank and in hand
155,576 GBP2025-03-31
302,178 GBP2024-03-31
Current Assets
2,627,202 GBP2025-03-31
2,315,948 GBP2024-03-31
Net Current Assets/Liabilities
286,796 GBP2025-03-31
372,427 GBP2024-03-31
Total Assets Less Current Liabilities
4,726,473 GBP2025-03-31
3,539,158 GBP2024-03-31
Net Assets/Liabilities
3,488,011 GBP2025-03-31
2,645,144 GBP2024-03-31
Equity
Called up share capital
20,000 GBP2025-03-31
20,000 GBP2024-03-31
20,000 GBP2023-03-31
Revaluation reserve
2,394,834 GBP2025-03-31
1,569,006 GBP2024-03-31
1,681,380 GBP2023-03-31
Other miscellaneous reserve
4,419 GBP2025-03-31
4,419 GBP2024-03-31
Retained earnings (accumulated losses)
1,068,758 GBP2025-03-31
1,051,719 GBP2024-03-31
899,349 GBP2023-03-31
Equity
3,488,011 GBP2025-03-31
2,645,144 GBP2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
17,039 GBP2024-04-01 ~ 2025-03-31
152,370 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
23,000 GBP2024-04-01 ~ 2025-03-31
33,479 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
702024-04-01 ~ 2025-03-31
752023-04-01 ~ 2024-03-31
Wages/Salaries
4,117,735 GBP2024-04-01 ~ 2025-03-31
3,910,306 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
104,929 GBP2024-04-01 ~ 2025-03-31
144,969 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
4,733,515 GBP2024-04-01 ~ 2025-03-31
4,716,194 GBP2023-04-01 ~ 2024-03-31
Director Remuneration
428,123 GBP2024-04-01 ~ 2025-03-31
411,648 GBP2023-04-01 ~ 2024-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
37,644 GBP2024-04-01 ~ 2025-03-31
67,132 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
3,350,000 GBP2025-03-31
2,300,000 GBP2024-03-31
Improvements to leasehold property
212,228 GBP2025-03-31
212,228 GBP2024-03-31
Furniture and fittings
575,512 GBP2025-03-31
575,512 GBP2024-03-31
Motor vehicles
2,410,999 GBP2025-03-31
2,199,937 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
6,548,739 GBP2025-03-31
5,287,677 GBP2024-03-31
Property, Plant & Equipment - Other Disposals
Furniture and fittings
0 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
-140,216 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals
-140,216 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
1,050,000 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
157,956 GBP2025-03-31
138,956 GBP2024-03-31
Furniture and fittings
533,704 GBP2025-03-31
526,121 GBP2024-03-31
Motor vehicles
1,548,580 GBP2025-03-31
1,558,946 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,240,240 GBP2025-03-31
2,252,124 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
6,477 GBP2024-04-01 ~ 2025-03-31
Improvements to leasehold property
19,000 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
7,583 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
119,579 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
152,639 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
0 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
-129,945 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-129,945 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
3,350,000 GBP2025-03-31
Improvements to leasehold property
54,272 GBP2025-03-31
73,272 GBP2024-03-31
Furniture and fittings
41,808 GBP2025-03-31
49,391 GBP2024-03-31
Motor vehicles
862,419 GBP2025-03-31
640,991 GBP2024-03-31
Land and buildings, Owned/Freehold
2,271,899 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
1,275,647 GBP2025-03-31
1,196,173 GBP2024-03-31
Amounts Owed by Group Undertakings
Current
845,920 GBP2025-03-31
496,538 GBP2024-03-31
Other Debtors
Current
86,159 GBP2025-03-31
168,311 GBP2024-03-31
Prepayments/Accrued Income
Current
263,900 GBP2025-03-31
152,748 GBP2024-03-31
Bank Borrowings/Overdrafts
Current
36,846 GBP2025-03-31
35,258 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Current
191,153 GBP2025-03-31
113,172 GBP2024-03-31
Trade Creditors/Trade Payables
Current
562,120 GBP2025-03-31
836,411 GBP2024-03-31
Amounts owed to group undertakings
Current
1,284,319 GBP2025-03-31
658,637 GBP2024-03-31
Other Taxation & Social Security Payable
Current
89,490 GBP2025-03-31
189,386 GBP2024-03-31
Other Creditors
Current
21,505 GBP2025-03-31
16,252 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
154,973 GBP2025-03-31
94,405 GBP2024-03-31
Bank Borrowings/Overdrafts
Non-current
353,222 GBP2025-03-31
391,656 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Non-current
211,201 GBP2025-03-31
124,713 GBP2024-03-31
Bank Borrowings
390,068 GBP2025-03-31
426,914 GBP2024-03-31
Total Borrowings
Current
36,846 GBP2025-03-31
35,258 GBP2024-03-31
Non-current
353,222 GBP2025-03-31
391,656 GBP2024-03-31
Minimum gross finance lease payments owing
Amounts falling due within one year
191,153 GBP2025-03-31
113,172 GBP2024-03-31
Minimum gross finance lease payments owing
402,354 GBP2025-03-31
237,885 GBP2024-03-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
20,000 shares2025-03-31
20,000 shares2024-03-31