(expand)Par Value of Share
Class 3 ordinary share
02024-04-01 ~ 2025-03-31
Class 4 ordinary share
02024-04-01 ~ 2025-03-31
Turnover/Revenue
69,680,049 GBP2024-04-01 ~ 2025-03-31
69,578,918 GBP2023-04-01 ~ 2024-03-31
Cost of Sales
63,583,233 GBP2024-04-01 ~ 2025-03-31
65,957,061 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
6,096,816 GBP2024-04-01 ~ 2025-03-31
3,621,857 GBP2023-04-01 ~ 2024-03-31
Distribution Costs
1,573,367 GBP2024-04-01 ~ 2025-03-31
1,116,703 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
2,274,801 GBP2024-04-01 ~ 2025-03-31
1,075,230 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
2,262,269 GBP2024-04-01 ~ 2025-03-31
1,444,904 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
85,651 GBP2024-04-01 ~ 2025-03-31
29,332 GBP2023-04-01 ~ 2024-03-31
Interest Payable/Similar Charges (Finance Costs)
60,673 GBP2024-04-01 ~ 2025-03-31
85,381 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
2,287,247 GBP2024-04-01 ~ 2025-03-31
1,388,855 GBP2023-04-01 ~ 2024-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
575,262 GBP2024-04-01 ~ 2025-03-31
364,941 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
1,711,985 GBP2024-04-01 ~ 2025-03-31
1,023,914 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
3,375 GBP2025-03-31
Property, Plant & Equipment
1,339,978 GBP2025-03-31
1,311,256 GBP2024-03-31
Investment Property
224,015 GBP2025-03-31
224,015 GBP2024-03-31
Fixed Assets
1,567,368 GBP2025-03-31
1,535,271 GBP2024-03-31
Total Inventories
10,463,175 GBP2025-03-31
8,413,216 GBP2024-03-31
Debtors
4,873,760 GBP2025-03-31
6,677,112 GBP2024-03-31
Cash at bank and in hand
3,871,661 GBP2025-03-31
1,316,065 GBP2024-03-31
Current Assets
19,208,596 GBP2025-03-31
16,406,393 GBP2024-03-31
Creditors
Current
11,283,454 GBP2025-03-31
10,134,866 GBP2024-03-31
Net Current Assets/Liabilities
7,925,142 GBP2025-03-31
6,271,527 GBP2024-03-31
Total Assets Less Current Liabilities
9,492,510 GBP2025-03-31
7,806,798 GBP2024-03-31
Creditors
Non-current
-245,000 GBP2025-03-31
-245,000 GBP2024-03-31
Net Assets/Liabilities
9,042,892 GBP2025-03-31
7,357,407 GBP2024-03-31
Equity
Called up share capital
179 GBP2025-03-31
179 GBP2024-03-31
179 GBP2023-03-31
Capital redemption reserve
43 GBP2025-03-31
43 GBP2024-03-31
43 GBP2023-03-31
Retained earnings (accumulated losses)
9,042,670 GBP2025-03-31
7,357,185 GBP2024-03-31
6,674,771 GBP2023-03-31
Equity
9,042,892 GBP2025-03-31
7,357,407 GBP2024-03-31
6,674,993 GBP2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-26,500 GBP2024-04-01 ~ 2025-03-31
-341,500 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
-26,500 GBP2024-04-01 ~ 2025-03-31
-341,500 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,711,985 GBP2024-04-01 ~ 2025-03-31
1,023,914 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
1,711,985 GBP2024-04-01 ~ 2025-03-31
1,023,914 GBP2023-04-01 ~ 2024-03-31
Wages/Salaries
2,598,499 GBP2024-04-01 ~ 2025-03-31
1,160,418 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
328,117 GBP2024-04-01 ~ 2025-03-31
119,079 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
53,390 GBP2024-04-01 ~ 2025-03-31
113,550 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
2,980,006 GBP2024-04-01 ~ 2025-03-31
1,393,047 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
322024-04-01 ~ 2025-03-31
302023-04-01 ~ 2024-03-31
Director Remuneration
1,218,219 GBP2024-04-01 ~ 2025-03-31
200,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
141,005 GBP2024-04-01 ~ 2025-03-31
113,390 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
13,250 GBP2024-04-01 ~ 2025-03-31
10,000 GBP2023-04-01 ~ 2024-03-31
Current Tax for the Period
574,042 GBP2024-04-01 ~ 2025-03-31
345,284 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
571,812 GBP2024-04-01 ~ 2025-03-31
347,214 GBP2023-04-01 ~ 2024-03-31
Dividends Paid on Shares
26,500 GBP2024-04-01 ~ 2025-03-31
341,500 GBP2023-04-01 ~ 2024-03-31
Intangible Assets - Gross Cost
Computer software
4,500 GBP2025-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
759,215 GBP2025-03-31
759,215 GBP2024-03-31
Plant and equipment
528,571 GBP2025-03-31
476,508 GBP2024-03-31
Furniture and fittings
102,617 GBP2025-03-31
102,617 GBP2024-03-31
Property, Plant & Equipment - Disposals
Plant and equipment
-4,516 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
146,560 GBP2025-03-31
136,487 GBP2024-03-31
Plant and equipment
240,228 GBP2025-03-31
219,539 GBP2024-03-31
Furniture and fittings
36,857 GBP2025-03-31
32,752 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
10,073 GBP2024-04-01 ~ 2025-03-31
Plant and equipment
23,448 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
4,105 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-2,759 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Land and buildings
612,655 GBP2025-03-31
622,728 GBP2024-03-31
Plant and equipment
288,343 GBP2025-03-31
256,969 GBP2024-03-31
Furniture and fittings
65,760 GBP2025-03-31
69,865 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
573,465 GBP2025-03-31
502,457 GBP2024-03-31
Computers
43,134 GBP2025-03-31
91,947 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
2,007,002 GBP2025-03-31
1,932,744 GBP2024-03-31
Property, Plant & Equipment - Disposals
Motor vehicles
-61,366 GBP2024-04-01 ~ 2025-03-31
Computers
-58,653 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Disposals
-124,535 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
225,876 GBP2025-03-31
170,651 GBP2024-03-31
Computers
17,503 GBP2025-03-31
62,059 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
667,024 GBP2025-03-31
621,488 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
93,801 GBP2024-04-01 ~ 2025-03-31
Computers
9,578 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
141,005 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-38,576 GBP2024-04-01 ~ 2025-03-31
Computers
-54,134 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-95,469 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Motor vehicles
347,589 GBP2025-03-31
331,806 GBP2024-03-31
Computers
25,631 GBP2025-03-31
29,888 GBP2024-03-31
Investment Property - Fair Value Model
224,015 GBP2024-03-31
Merchandise
10,463,175 GBP2025-03-31
8,413,216 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
4,597,829 GBP2025-03-31
6,322,131 GBP2024-03-31
Other Debtors
Current
55,437 GBP2025-03-31
204,480 GBP2024-03-31
Amount of value-added tax that is recoverable
Current
44,594 GBP2025-03-31
72,534 GBP2024-03-31
Prepayments/Accrued Income
Current
175,900 GBP2025-03-31
77,967 GBP2024-03-31
Debtors
Amounts falling due within one year, Current
4,873,760 GBP2025-03-31
6,677,112 GBP2024-03-31
Trade Creditors/Trade Payables
Current
9,109,573 GBP2025-03-31
9,073,913 GBP2024-03-31
Corporation Tax Payable
Current
574,042 GBP2025-03-31
345,284 GBP2024-03-31
Other Taxation & Social Security Payable
Current
96,792 GBP2025-03-31
20,653 GBP2024-03-31
Other Creditors
Current
45,605 GBP2025-03-31
34,579 GBP2024-03-31
Accrued Liabilities
Current
1,216,163 GBP2025-03-31
307,391 GBP2024-03-31
Other Remaining Borrowings
Non-current
245,000 GBP2025-03-31
245,000 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
9,170 GBP2025-03-31
8,156 GBP2024-03-31
Between one and five year
7,880 GBP2025-03-31
12,234 GBP2024-03-31
All periods
17,050 GBP2025-03-31
20,390 GBP2024-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
204,618 GBP2025-03-31
204,391 GBP2024-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
204,618 GBP2025-03-31
204,391 GBP2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
58 shares2025-03-31
Class 2 ordinary share
50 shares2025-03-31
Class 3 ordinary share
50 shares2025-03-31
Class 4 ordinary share
50 shares2025-03-31
Profit/Loss
Retained earnings (accumulated losses)
1,711,985 GBP2024-04-01 ~ 2025-03-31