Average Number of Employees
02023-04-01 ~ 2024-03-31
02022-04-01 ~ 2023-03-31
Turnover/Revenue
14,441,000 GBP2023-04-01 ~ 2024-03-31
13,162,000 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
-10,298,000 GBP2023-04-01 ~ 2024-03-31
-8,786,000 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
4,143,000 GBP2023-04-01 ~ 2024-03-31
4,376,000 GBP2022-04-01 ~ 2023-03-31
Distribution Costs
-208,000 GBP2023-04-01 ~ 2024-03-31
-111,000 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-3,837,000 GBP2023-04-01 ~ 2024-03-31
-3,362,000 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
1,948,000 GBP2023-04-01 ~ 2024-03-31
1,129,000 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
7,000 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
1,955,000 GBP2023-04-01 ~ 2024-03-31
1,129,000 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
2,405,000 GBP2023-04-01 ~ 2024-03-31
1,129,000 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
1,000 GBP2023-03-31
Property, Plant & Equipment
320,000 GBP2024-03-31
335,000 GBP2023-03-31
Investment Property
475,000 GBP2024-03-31
475,000 GBP2023-03-31
Fixed Assets
795,000 GBP2024-03-31
811,000 GBP2023-03-31
Total Inventories
3,050,000 GBP2024-03-31
3,088,000 GBP2023-03-31
Debtors
1,967,000 GBP2024-03-31
2,257,000 GBP2023-03-31
Cash at bank and in hand
2,119,000 GBP2024-03-31
1,109,000 GBP2023-03-31
Current Assets
7,136,000 GBP2024-03-31
6,454,000 GBP2023-03-31
Creditors
Current, Amounts falling due within one year
-1,591,000 GBP2024-03-31
-3,330,000 GBP2023-03-31
Net Current Assets/Liabilities
5,545,000 GBP2024-03-31
3,124,000 GBP2023-03-31
Total Assets Less Current Liabilities
6,340,000 GBP2024-03-31
3,935,000 GBP2023-03-31
Net Assets/Liabilities
6,340,000 GBP2024-03-31
3,935,000 GBP2023-03-31
Equity
Called up share capital
7,149,000 GBP2024-03-31
7,149,000 GBP2023-03-31
7,149,000 GBP2022-04-01
Share premium
1,214,000 GBP2024-03-31
1,214,000 GBP2023-03-31
1,214,000 GBP2022-04-01
Revaluation reserve
147,000 GBP2024-03-31
147,000 GBP2023-03-31
147,000 GBP2022-04-01
Retained earnings (accumulated losses)
-2,170,000 GBP2024-03-31
-4,575,000 GBP2023-03-31
-5,704,000 GBP2022-04-01
Equity
6,340,000 GBP2024-03-31
3,935,000 GBP2023-03-31
2,806,000 GBP2022-04-01
Profit/Loss
Retained earnings (accumulated losses)
2,405,000 GBP2023-04-01 ~ 2024-03-31
1,129,000 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
36,000 GBP2023-04-01 ~ 2024-03-31
46,000 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
1,657,000 GBP2023-04-01 ~ 2024-03-31
1,579,000 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
185,000 GBP2023-04-01 ~ 2024-03-31
174,000 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
1,966,000 GBP2023-04-01 ~ 2024-03-31
1,852,000 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
441,000 GBP2023-04-01 ~ 2024-03-31
367,000 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-450,000 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
489,000 GBP2023-04-01 ~ 2024-03-31
215,000 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
39,000 GBP2023-03-31
Furniture and fittings
1,799,000 GBP2024-03-31
2,256,000 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
2,106,000 GBP2024-03-31
2,602,000 GBP2023-03-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-39,000 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
-481,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals
-520,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
39,000 GBP2023-03-31
Furniture and fittings
2,111,000 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,267,000 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
33,000 GBP2023-04-01 ~ 2024-03-31
Owned/Freehold
39,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-39,000 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
-481,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-520,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
1,663,000 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,786,000 GBP2024-03-31
Property, Plant & Equipment
Furniture and fittings
136,000 GBP2024-03-31
145,000 GBP2023-03-31
Finished Goods/Goods for Resale
3,217,000 GBP2024-03-31
3,094,000 GBP2023-03-31
Raw materials and consumables
-716,000 GBP2024-03-31
-660,000 GBP2023-03-31
Value of work in progress
549,000 GBP2024-03-31
654,000 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
1,168,000 GBP2024-03-31
887,000 GBP2023-03-31
Amounts Owed by Group Undertakings
Current
5,000 GBP2023-03-31
Other Debtors
Current
256,000 GBP2024-03-31
174,000 GBP2023-03-31
Prepayments/Accrued Income
Current
93,000 GBP2024-03-31
96,000 GBP2023-03-31
Debtors - Deferred Tax Asset
Current
450,000 GBP2024-03-31
Debtors
Current
1,967,000 GBP2024-03-31
2,257,000 GBP2023-03-31
Trade Creditors/Trade Payables
Current
216,000 GBP2024-03-31
203,000 GBP2023-03-31
Amounts owed to group undertakings
Current
179,000 GBP2024-03-31
2,194,000 GBP2023-03-31
Taxation/Social Security Payable
Current
54,000 GBP2023-03-31
Other Creditors
Current
50,000 GBP2024-03-31
7,000 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
1,146,000 GBP2024-03-31
872,000 GBP2023-03-31
Creditors
Current
1,591,000 GBP2024-03-31
3,330,000 GBP2023-03-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
450,000 GBP2023-04-01 ~ 2024-03-31
Net Deferred Tax Liability/Asset
450,000 GBP2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
6,984,000 shares2024-03-31
6,984,000 shares2023-03-31
Par Value of Share
Class 1 ordinary share
02023-04-01 ~ 2024-03-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
165,000 shares2024-03-31
Par Value of Share
Class 2 ordinary share
02023-04-01 ~ 2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
221,000 GBP2024-03-31
220,000 GBP2023-03-31
Between one and five year
613,000 GBP2024-03-31
661,000 GBP2023-03-31
More than five year
301,000 GBP2024-03-31
451,000 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,135,000 GBP2024-03-31
1,332,000 GBP2023-03-31