Par Value of Share
Class 1 ordinary share
12023-04-01 ~ 2024-03-31
Turnover/Revenue
22,303,718 GBP2023-04-01 ~ 2024-03-31
21,751,159 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
10,657,154 GBP2023-04-01 ~ 2024-03-31
11,357,999 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
11,646,564 GBP2023-04-01 ~ 2024-03-31
10,393,160 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
7,501,435 GBP2023-04-01 ~ 2024-03-31
6,565,689 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
4,266,467 GBP2023-04-01 ~ 2024-03-31
3,948,809 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
16,958 GBP2023-04-01 ~ 2024-03-31
5,607 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
4,283,425 GBP2023-04-01 ~ 2024-03-31
3,954,416 GBP2022-04-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
659,558 GBP2023-04-01 ~ 2024-03-31
501,417 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
3,623,867 GBP2023-04-01 ~ 2024-03-31
3,452,999 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
3,623,867 GBP2023-04-01 ~ 2024-03-31
3,452,999 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
134,173 GBP2024-03-31
121,977 GBP2023-03-31
Total Inventories
2,697,632 GBP2024-03-31
2,723,019 GBP2023-03-31
Debtors
4,784,633 GBP2024-03-31
4,275,250 GBP2023-03-31
Cash at bank and in hand
1,735,927 GBP2024-03-31
1,965,992 GBP2023-03-31
Current Assets
9,218,192 GBP2024-03-31
8,964,261 GBP2023-03-31
Creditors
Current
4,425,990 GBP2024-03-31
5,046,259 GBP2023-03-31
Net Current Assets/Liabilities
4,792,202 GBP2024-03-31
3,918,002 GBP2023-03-31
Total Assets Less Current Liabilities
4,926,375 GBP2024-03-31
4,039,979 GBP2023-03-31
Net Assets/Liabilities
4,902,875 GBP2024-03-31
4,029,008 GBP2023-03-31
Equity
Called up share capital
26 GBP2024-03-31
26 GBP2023-03-31
26 GBP2022-03-31
Capital redemption reserve
29 GBP2024-03-31
29 GBP2023-03-31
29 GBP2022-03-31
Retained earnings (accumulated losses)
4,902,820 GBP2024-03-31
4,028,953 GBP2023-03-31
2,825,954 GBP2022-03-31
Equity
4,902,875 GBP2024-03-31
4,029,008 GBP2023-03-31
2,826,009 GBP2022-03-31
Dividends Paid
Retained earnings (accumulated losses)
-2,750,000 GBP2023-04-01 ~ 2024-03-31
-2,250,000 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-2,750,000 GBP2023-04-01 ~ 2024-03-31
-2,250,000 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
3,623,867 GBP2023-04-01 ~ 2024-03-31
3,452,999 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
2,872,651 GBP2023-04-01 ~ 2024-03-31
2,522,058 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
281,443 GBP2023-04-01 ~ 2024-03-31
254,000 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
77,722 GBP2023-04-01 ~ 2024-03-31
50,159 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
3,231,816 GBP2023-04-01 ~ 2024-03-31
2,826,217 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
842023-04-01 ~ 2024-03-31
872022-04-01 ~ 2023-03-31
Director Remuneration
123,282 GBP2023-04-01 ~ 2024-03-31
116,907 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
77,930 GBP2023-04-01 ~ 2024-03-31
71,291 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
13,040 GBP2023-04-01 ~ 2024-03-31
12,420 GBP2022-04-01 ~ 2023-03-31
Current Tax for the Period
588,911 GBP2023-04-01 ~ 2024-03-31
500,492 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
1,070,856 GBP2023-04-01 ~ 2024-03-31
751,339 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
416,387 GBP2024-03-31
369,648 GBP2023-03-31
Furniture and fittings
239,177 GBP2024-03-31
239,177 GBP2023-03-31
Motor vehicles
349,049 GBP2024-03-31
336,662 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
1,004,613 GBP2024-03-31
945,487 GBP2023-03-31
Property, Plant & Equipment - Disposals
Motor vehicles
-31,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Disposals
-31,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
348,115 GBP2024-03-31
338,526 GBP2023-03-31
Furniture and fittings
239,177 GBP2024-03-31
239,177 GBP2023-03-31
Motor vehicles
283,148 GBP2024-03-31
245,807 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
870,440 GBP2024-03-31
823,510 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
9,589 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
68,341 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
77,930 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-31,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-31,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Plant and equipment
68,272 GBP2024-03-31
31,122 GBP2023-03-31
Motor vehicles
65,901 GBP2024-03-31
90,855 GBP2023-03-31
Raw Materials
857,752 GBP2024-03-31
920,049 GBP2023-03-31
Value of work in progress
214,649 GBP2024-03-31
148,005 GBP2023-03-31
Finished Goods
1,625,231 GBP2024-03-31
1,654,965 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
3,749,048 GBP2024-03-31
3,714,999 GBP2023-03-31
Amounts Owed by Group Undertakings
Current
575,650 GBP2024-03-31
413,420 GBP2023-03-31
Other Debtors
Current
278,212 GBP2024-03-31
Prepayments
Current
181,723 GBP2024-03-31
146,831 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
4,784,633 GBP2024-03-31
4,275,250 GBP2023-03-31
Trade Creditors/Trade Payables
Current
1,178,444 GBP2024-03-31
1,873,749 GBP2023-03-31
Amounts owed to group undertakings
Current
1,735,869 GBP2024-03-31
1,874,419 GBP2023-03-31
Corporation Tax Payable
Current
437,184 GBP2024-03-31
392,670 GBP2023-03-31
Other Taxation & Social Security Payable
Current
74,697 GBP2024-03-31
66,705 GBP2023-03-31
Other Creditors
Current
60,026 GBP2024-03-31
28,951 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
363,342 GBP2024-03-31
365,400 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,626,925 GBP2024-03-31
1,098,021 GBP2023-03-31
Between one and five year
4,772,825 GBP2024-03-31
2,905,824 GBP2023-03-31
All periods
6,399,750 GBP2024-03-31
4,003,845 GBP2023-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
23,500 GBP2024-03-31
10,971 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
23,500 GBP2024-03-31
10,971 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
26 shares2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
3,623,867 GBP2023-04-01 ~ 2024-03-31