Par Value of Share
Class 1 ordinary share
12022-04-01 ~ 2023-03-31
Turnover/Revenue
14,231,609 GBP2022-04-01 ~ 2023-03-31
14,533,264 GBP2021-04-01 ~ 2022-03-31
Cost of Sales
-8,832,233 GBP2022-04-01 ~ 2023-03-31
-9,151,404 GBP2021-04-01 ~ 2022-03-31
Gross Profit/Loss
5,399,376 GBP2022-04-01 ~ 2023-03-31
5,381,860 GBP2021-04-01 ~ 2022-03-31
Distribution Costs
-478,650 GBP2022-04-01 ~ 2023-03-31
-417,390 GBP2021-04-01 ~ 2022-03-31
Administrative Expenses
-2,546,747 GBP2022-04-01 ~ 2023-03-31
-2,238,289 GBP2021-04-01 ~ 2022-03-31
Operating Profit/Loss
2,388,067 GBP2022-04-01 ~ 2023-03-31
2,793,968 GBP2021-04-01 ~ 2022-03-31
Profit/Loss on Ordinary Activities Before Tax
2,378,638 GBP2022-04-01 ~ 2023-03-31
2,793,193 GBP2021-04-01 ~ 2022-03-31
Profit/Loss
2,046,794 GBP2022-04-01 ~ 2023-03-31
2,286,588 GBP2021-04-01 ~ 2022-03-31
Comprehensive Income/Expense
2,046,794 GBP2022-04-01 ~ 2023-03-31
2,286,588 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment
1,173,744 GBP2023-03-31
969,871 GBP2022-03-31
Fixed Assets
1,173,744 GBP2023-03-31
969,871 GBP2022-03-31
Total Inventories
4,334,001 GBP2023-03-31
4,108,012 GBP2022-03-31
Debtors
2,551,506 GBP2023-03-31
4,832,072 GBP2022-03-31
Cash at bank and in hand
243,664 GBP2023-03-31
1,523,334 GBP2022-03-31
Current Assets
7,129,171 GBP2023-03-31
10,463,418 GBP2022-03-31
Creditors
Current
1,455,322 GBP2023-03-31
1,541,616 GBP2022-03-31
Net Current Assets/Liabilities
5,673,849 GBP2023-03-31
8,921,802 GBP2022-03-31
Total Assets Less Current Liabilities
6,847,593 GBP2023-03-31
9,891,673 GBP2022-03-31
Net Assets/Liabilities
6,600,682 GBP2023-03-31
9,689,715 GBP2022-03-31
Equity
Called up share capital
20,000 GBP2023-03-31
20,000 GBP2022-03-31
20,000 GBP2021-03-31
Equity
6,600,682 GBP2023-03-31
9,689,715 GBP2022-03-31
7,403,127 GBP2021-03-31
Retained earnings (accumulated losses)
7,383,127 GBP2021-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,046,794 GBP2022-04-01 ~ 2023-03-31
2,286,588 GBP2021-04-01 ~ 2022-03-31
Dividends Paid
Retained earnings (accumulated losses)
-5,135,829 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-5,135,829 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
2,761,547 GBP2022-04-01 ~ 2023-03-31
2,536,813 GBP2021-04-01 ~ 2022-03-31
Social Security Costs
267,637 GBP2022-04-01 ~ 2023-03-31
219,770 GBP2021-04-01 ~ 2022-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
96,884 GBP2022-04-01 ~ 2023-03-31
98,885 GBP2021-04-01 ~ 2022-03-31
Staff Costs/Employee Benefits Expense
3,126,068 GBP2022-04-01 ~ 2023-03-31
2,855,468 GBP2021-04-01 ~ 2022-03-31
Average Number of Employees
952022-04-01 ~ 2023-03-31
882021-04-01 ~ 2022-03-31
Director Remuneration
269,640 GBP2022-04-01 ~ 2023-03-31
221,115 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
185,836 GBP2022-04-01 ~ 2023-03-31
182,048 GBP2021-04-01 ~ 2022-03-31
Audit Fees/Expenses
19,000 GBP2022-04-01 ~ 2023-03-31
20,950 GBP2021-04-01 ~ 2022-03-31
Current Tax for the Period
357,572 GBP2022-04-01 ~ 2023-03-31
490,715 GBP2021-04-01 ~ 2022-03-31
Tax Expense/Credit at Applicable Tax Rate
451,941 GBP2022-04-01 ~ 2023-03-31
530,707 GBP2021-04-01 ~ 2022-03-31
Intangible Assets - Gross Cost
Net goodwill
709,354 GBP2022-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
709,354 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,199,918 GBP2023-03-31
2,182,253 GBP2022-03-31
Furniture and fittings
822,675 GBP2023-03-31
618,080 GBP2022-03-31
Property, Plant & Equipment - Disposals
Plant and equipment
-131,645 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
22,880 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,613,216 GBP2023-03-31
1,637,373 GBP2022-03-31
Furniture and fittings
469,935 GBP2023-03-31
447,321 GBP2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
90,345 GBP2022-04-01 ~ 2023-03-31
Furniture and fittings
22,614 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-114,502 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
Improvements to leasehold property
22,880 GBP2023-03-31
Plant and equipment
586,702 GBP2023-03-31
544,880 GBP2022-03-31
Furniture and fittings
352,740 GBP2023-03-31
170,759 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
261,434 GBP2023-03-31
303,034 GBP2022-03-31
Computers
507,995 GBP2023-03-31
472,954 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
3,814,902 GBP2023-03-31
3,576,321 GBP2022-03-31
Property, Plant & Equipment - Disposals
Motor vehicles
-41,600 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Disposals
-173,245 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
127,894 GBP2023-03-31
118,335 GBP2022-03-31
Computers
430,113 GBP2023-03-31
403,421 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,641,158 GBP2023-03-31
2,606,450 GBP2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
46,185 GBP2022-04-01 ~ 2023-03-31
Computers
26,692 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
185,836 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-36,626 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-151,128 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
Motor vehicles
133,540 GBP2023-03-31
184,699 GBP2022-03-31
Computers
77,882 GBP2023-03-31
69,533 GBP2022-03-31
Merchandise
4,334,001 GBP2023-03-31
4,108,012 GBP2022-03-31
Trade Debtors/Trade Receivables
Current
2,433,842 GBP2023-03-31
2,152,250 GBP2022-03-31
Amounts Owed by Group Undertakings
Current
240,288 GBP2022-03-31
Prepayments/Accrued Income
Current
117,664 GBP2023-03-31
137,534 GBP2022-03-31
Debtors
Amounts falling due within one year, Current
2,551,506 GBP2023-03-31
4,832,072 GBP2022-03-31
Trade Creditors/Trade Payables
Current
584,384 GBP2023-03-31
451,879 GBP2022-03-31
Corporation Tax Payable
Current
204,543 GBP2023-03-31
490,716 GBP2022-03-31
Other Taxation & Social Security Payable
Current
71,332 GBP2023-03-31
62,619 GBP2022-03-31
Other Creditors
Current
4,721 GBP2023-03-31
11,750 GBP2022-03-31
Accrued Liabilities/Deferred Income
Current
228,631 GBP2023-03-31
141,222 GBP2022-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
115,000 GBP2023-03-31
115,000 GBP2022-03-31
Between one and five year
115,000 GBP2023-03-31
230,000 GBP2022-03-31
All periods
230,000 GBP2023-03-31
345,000 GBP2022-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
217,322 GBP2023-03-31
168,026 GBP2022-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
20,000 shares2023-03-31
Profit/Loss
Retained earnings (accumulated losses)
2,046,794 GBP2022-04-01 ~ 2023-03-31