Par Value of Share
Class 1 ordinary share
12024-05-01 ~ 2025-04-30
Turnover/Revenue
24,577,348 GBP2024-05-01 ~ 2025-04-30
21,895,164 GBP2023-05-01 ~ 2024-04-30
Cost of Sales
13,746,298 GBP2024-05-01 ~ 2025-04-30
13,138,866 GBP2023-05-01 ~ 2024-04-30
Gross Profit/Loss
10,831,050 GBP2024-05-01 ~ 2025-04-30
8,756,298 GBP2023-05-01 ~ 2024-04-30
Distribution Costs
1,635,924 GBP2024-05-01 ~ 2025-04-30
1,618,932 GBP2023-05-01 ~ 2024-04-30
Administrative Expenses
6,425,040 GBP2024-05-01 ~ 2025-04-30
5,670,712 GBP2023-05-01 ~ 2024-04-30
Operating Profit/Loss
3,685,156 GBP2024-05-01 ~ 2025-04-30
1,640,367 GBP2023-05-01 ~ 2024-04-30
Interest Payable/Similar Charges (Finance Costs)
55,454 GBP2024-05-01 ~ 2025-04-30
83,744 GBP2023-05-01 ~ 2024-04-30
Profit/Loss on Ordinary Activities Before Tax
3,629,702 GBP2024-05-01 ~ 2025-04-30
1,556,623 GBP2023-05-01 ~ 2024-04-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
1,345,525 GBP2024-05-01 ~ 2025-04-30
161,025 GBP2023-05-01 ~ 2024-04-30
Profit/Loss
2,284,177 GBP2024-05-01 ~ 2025-04-30
1,395,598 GBP2023-05-01 ~ 2024-04-30
Comprehensive Income/Expense
2,284,177 GBP2024-05-01 ~ 2025-04-30
1,395,598 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment
9,679,699 GBP2025-04-30
9,169,575 GBP2024-04-30
Fixed Assets - Investments
1,000 GBP2025-04-30
1,000 GBP2024-04-30
Fixed Assets
9,680,699 GBP2025-04-30
9,170,575 GBP2024-04-30
Total Inventories
5,974,549 GBP2025-04-30
7,183,270 GBP2024-04-30
Debtors
8,694,055 GBP2025-04-30
7,802,728 GBP2024-04-30
Cash at bank and in hand
3,843,522 GBP2025-04-30
2,485,579 GBP2024-04-30
Current Assets
18,512,126 GBP2025-04-30
17,471,577 GBP2024-04-30
Creditors
Current
5,975,377 GBP2025-04-30
5,456,252 GBP2024-04-30
Net Current Assets/Liabilities
12,536,749 GBP2025-04-30
12,015,325 GBP2024-04-30
Total Assets Less Current Liabilities
22,217,448 GBP2025-04-30
21,185,900 GBP2024-04-30
Net Assets/Liabilities
20,547,554 GBP2025-04-30
20,013,377 GBP2024-04-30
Equity
Called up share capital
100,000 GBP2025-04-30
100,000 GBP2024-04-30
100,000 GBP2023-04-30
Retained earnings (accumulated losses)
20,447,554 GBP2025-04-30
19,913,377 GBP2024-04-30
18,517,779 GBP2023-04-30
Equity
20,547,554 GBP2025-04-30
20,013,377 GBP2024-04-30
18,617,779 GBP2023-04-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,284,177 GBP2024-05-01 ~ 2025-04-30
1,395,598 GBP2023-05-01 ~ 2024-04-30
Dividends Paid
Retained earnings (accumulated losses)
-1,750,000 GBP2024-05-01 ~ 2025-04-30
Dividends Paid
-1,750,000 GBP2024-05-01 ~ 2025-04-30
Wages/Salaries
6,667,228 GBP2024-05-01 ~ 2025-04-30
6,477,100 GBP2023-05-01 ~ 2024-04-30
Social Security Costs
678,785 GBP2024-05-01 ~ 2025-04-30
646,367 GBP2023-05-01 ~ 2024-04-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
366,980 GBP2024-05-01 ~ 2025-04-30
180,608 GBP2023-05-01 ~ 2024-04-30
Staff Costs/Employee Benefits Expense
7,712,993 GBP2024-05-01 ~ 2025-04-30
7,304,075 GBP2023-05-01 ~ 2024-04-30
Average Number of Employees
1902024-05-01 ~ 2025-04-30
1902023-05-01 ~ 2024-04-30
Director Remuneration
192,046 GBP2024-05-01 ~ 2025-04-30
231,715 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
828,443 GBP2024-05-01 ~ 2025-04-30
600,357 GBP2023-05-01 ~ 2024-04-30
Audit Fees/Expenses
15,000 GBP2024-05-01 ~ 2025-04-30
10,000 GBP2023-05-01 ~ 2024-04-30
Current Tax for the Period
480,000 GBP2024-05-01 ~ 2025-04-30
Tax Expense/Credit at Applicable Tax Rate
907,426 GBP2024-05-01 ~ 2025-04-30
389,156 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment - Gross Cost
Land and buildings
10,011,723 GBP2025-04-30
9,883,999 GBP2024-04-30
Plant and equipment
4,421,052 GBP2025-04-30
3,377,727 GBP2024-04-30
Furniture and fittings
1,756,458 GBP2025-04-30
1,482,680 GBP2024-04-30
Motor vehicles
188,932 GBP2025-04-30
160,937 GBP2024-04-30
Property, Plant & Equipment - Gross Cost
16,378,165 GBP2025-04-30
14,905,343 GBP2024-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
4,060,975 GBP2025-04-30
3,807,624 GBP2024-04-30
Plant and equipment
1,259,355 GBP2025-04-30
786,793 GBP2024-04-30
Furniture and fittings
1,273,514 GBP2025-04-30
1,062,341 GBP2024-04-30
Motor vehicles
104,622 GBP2025-04-30
79,010 GBP2024-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,698,466 GBP2025-04-30
5,735,768 GBP2024-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
253,351 GBP2024-05-01 ~ 2025-04-30
Plant and equipment
472,562 GBP2024-05-01 ~ 2025-04-30
Furniture and fittings
211,173 GBP2024-05-01 ~ 2025-04-30
Motor vehicles
25,612 GBP2024-05-01 ~ 2025-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
962,698 GBP2024-05-01 ~ 2025-04-30
Property, Plant & Equipment
Land and buildings
5,950,748 GBP2025-04-30
6,076,375 GBP2024-04-30
Plant and equipment
3,161,697 GBP2025-04-30
2,590,934 GBP2024-04-30
Furniture and fittings
482,944 GBP2025-04-30
420,339 GBP2024-04-30
Motor vehicles
84,310 GBP2025-04-30
81,927 GBP2024-04-30
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
1,220,598 GBP2024-04-30
Property, Plant & Equipment - Increase or decrease
Under hire purchased contracts or finance leases, Motor vehicles
27,995 GBP2024-05-01 ~ 2025-04-30
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Plant and equipment
1,220,598 GBP2025-04-30
Under hire purchased contracts or finance leases, Motor vehicles
48,995 GBP2025-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
189,915 GBP2024-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
126,084 GBP2024-05-01 ~ 2025-04-30
Under hire purchased contracts or finance leases, Motor vehicles
8,171 GBP2024-05-01 ~ 2025-04-30
Under hire purchased contracts or finance leases
134,255 GBP2024-05-01 ~ 2025-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
315,999 GBP2025-04-30
Under hire purchased contracts or finance leases, Motor vehicles
19,819 GBP2025-04-30
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Plant and equipment
904,599 GBP2025-04-30
1,030,683 GBP2024-04-30
Under hire purchased contracts or finance leases, Motor vehicles
29,176 GBP2025-04-30
Under hire purchased contracts or finance leases
933,775 GBP2025-04-30
1,040,035 GBP2024-04-30
Motor vehicles, Under hire purchased contracts or finance leases
9,352 GBP2024-04-30
Investments in Group Undertakings
Cost valuation
1,000 GBP2024-04-30
Investments in Group Undertakings
1,000 GBP2025-04-30
1,000 GBP2024-04-30
Merchandise
3,387,250 GBP2025-04-30
4,204,103 GBP2024-04-30
Value of work in progress
1,393,970 GBP2025-04-30
1,289,839 GBP2024-04-30
Finished Goods
1,193,329 GBP2025-04-30
1,689,328 GBP2024-04-30
Trade Debtors/Trade Receivables
Current
6,017,599 GBP2025-04-30
5,137,241 GBP2024-04-30
Amounts Owed by Group Undertakings
Current
961,631 GBP2025-04-30
961,631 GBP2024-04-30
Other Debtors
Current
987,542 GBP2025-04-30
987,542 GBP2024-04-30
Prepayments/Accrued Income
Current
727,283 GBP2025-04-30
716,314 GBP2024-04-30
Debtors
Amounts falling due within one year, Current
8,694,055 GBP2025-04-30
7,802,728 GBP2024-04-30
Bank Borrowings/Overdrafts
Current
202,415 GBP2024-04-30
Finance Lease Liabilities - Total Present Value
Current
184,147 GBP2025-04-30
313,317 GBP2024-04-30
Trade Creditors/Trade Payables
Current
3,380,893 GBP2025-04-30
2,973,288 GBP2024-04-30
Amounts owed to group undertakings
Current
650,000 GBP2025-04-30
650,000 GBP2024-04-30
Other Taxation & Social Security Payable
Current
814,029 GBP2025-04-30
667,133 GBP2024-04-30
Other Creditors
Current
52,626 GBP2025-04-30
32,710 GBP2024-04-30
Accrued Liabilities
Current
485,495 GBP2025-04-30
388,712 GBP2024-04-30
Bank Borrowings/Overdrafts
Non-current
253,300 GBP2024-04-30
Finance Lease Liabilities - Total Present Value
Non-current
258,631 GBP2025-04-30
360,465 GBP2024-04-30
hire purchase agreements
442,778 GBP2025-04-30
673,782 GBP2024-04-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
82,538 GBP2025-04-30
79,736 GBP2024-04-30
Between one and five year
36,505 GBP2025-04-30
55,406 GBP2024-04-30
All periods
119,043 GBP2025-04-30
135,142 GBP2024-04-30
Bank Borrowings
Secured
455,715 GBP2024-04-30
Total Borrowings
Secured
442,778 GBP2025-04-30
1,129,497 GBP2024-04-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,252,385 GBP2025-04-30
386,860 GBP2024-04-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2025-04-30
Profit/Loss
Retained earnings (accumulated losses)
2,284,177 GBP2024-05-01 ~ 2025-04-30