Par Value of Share
Class 1 ordinary share
12023-04-01 ~ 2024-03-31
Turnover/Revenue
13,368,530 GBP2023-04-01 ~ 2024-03-31
11,724,105 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
-14,473,726 GBP2023-04-01 ~ 2024-03-31
-11,811,051 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
-1,105,196 GBP2023-04-01 ~ 2024-03-31
-86,946 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-1,849,398 GBP2023-04-01 ~ 2024-03-31
-1,844,139 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
-2,716,371 GBP2023-04-01 ~ 2024-03-31
-1,680,051 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
1,482 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
-2,940,978 GBP2023-04-01 ~ 2024-03-31
-1,724,371 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
-2,502,926 GBP2023-04-01 ~ 2024-03-31
-1,299,311 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
-2,502,926 GBP2023-04-01 ~ 2024-03-31
-1,299,311 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
799,550 GBP2024-03-31
1,493,268 GBP2023-03-31
Fixed Assets - Investments
100 GBP2024-03-31
100 GBP2023-03-31
Fixed Assets
799,650 GBP2024-03-31
1,493,368 GBP2023-03-31
Total Inventories
9,051,214 GBP2024-03-31
8,264,578 GBP2023-03-31
Debtors
792,876 GBP2024-03-31
779,235 GBP2023-03-31
Cash at bank and in hand
289 GBP2024-03-31
285 GBP2023-03-31
Current Assets
9,844,379 GBP2024-03-31
9,044,098 GBP2023-03-31
Creditors
Current
6,078,868 GBP2024-03-31
4,735,208 GBP2023-03-31
Net Current Assets/Liabilities
3,765,511 GBP2024-03-31
4,308,890 GBP2023-03-31
Total Assets Less Current Liabilities
4,565,161 GBP2024-03-31
5,802,258 GBP2023-03-31
Net Assets/Liabilities
1,121,832 GBP2024-03-31
1,824,758 GBP2023-03-31
Equity
Called up share capital
2,000,000 GBP2024-03-31
200,000 GBP2023-03-31
200,000 GBP2022-03-31
Retained earnings (accumulated losses)
-878,168 GBP2024-03-31
1,624,758 GBP2023-03-31
2,924,069 GBP2022-03-31
Equity
1,121,832 GBP2024-03-31
1,824,758 GBP2023-03-31
3,124,069 GBP2022-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-2,502,926 GBP2023-04-01 ~ 2024-03-31
-1,299,311 GBP2022-04-01 ~ 2023-03-31
Issue of Equity Instruments
Called up share capital
1,800,000 GBP2023-04-01 ~ 2024-03-31
Issue of Equity Instruments
1,800,000 GBP2023-04-01 ~ 2024-03-31
Wages/Salaries
3,228,293 GBP2023-04-01 ~ 2024-03-31
2,429,004 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
291,684 GBP2023-04-01 ~ 2024-03-31
290,304 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
203,677 GBP2023-04-01 ~ 2024-03-31
207,422 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
3,723,654 GBP2023-04-01 ~ 2024-03-31
2,926,730 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
842023-04-01 ~ 2024-03-31
752022-04-01 ~ 2023-03-31
Director Remuneration
98,033 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
775,696 GBP2023-04-01 ~ 2024-03-31
231,417 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
9,500 GBP2023-04-01 ~ 2024-03-31
11,000 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
-735,245 GBP2023-04-01 ~ 2024-03-31
-327,630 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,846,354 GBP2024-03-31
2,307,915 GBP2023-03-31
Furniture and fittings
14,214 GBP2024-03-31
37,098 GBP2023-03-31
Property, Plant & Equipment - Disposals
Plant and equipment
-541,062 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
-23,675 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,089,454 GBP2024-03-31
876,294 GBP2023-03-31
Furniture and fittings
12,684 GBP2024-03-31
33,668 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
754,222 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
2,691 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-541,062 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
-23,675 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Plant and equipment
756,900 GBP2024-03-31
1,431,621 GBP2023-03-31
Furniture and fittings
1,530 GBP2024-03-31
3,430 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
79,834 GBP2024-03-31
79,834 GBP2023-03-31
Computers
28,294 GBP2024-03-31
146,628 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
1,968,696 GBP2024-03-31
2,727,828 GBP2023-03-31
Property, Plant & Equipment - Disposals
Computers
-120,019 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Disposals
-841,109 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
52,534 GBP2024-03-31
40,534 GBP2023-03-31
Computers
14,474 GBP2024-03-31
127,711 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,169,146 GBP2024-03-31
1,234,560 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
12,000 GBP2023-04-01 ~ 2024-03-31
Computers
6,783 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
775,696 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Computers
-120,020 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-841,110 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Motor vehicles
27,300 GBP2024-03-31
39,300 GBP2023-03-31
Computers
13,820 GBP2024-03-31
18,917 GBP2023-03-31
Investments in Group Undertakings
Cost valuation
100 GBP2023-03-31
Investments in Group Undertakings
100 GBP2024-03-31
100 GBP2023-03-31
Merchandise
2,272,520 GBP2024-03-31
1,075,926 GBP2023-03-31
Raw Materials
876,164 GBP2024-03-31
703,940 GBP2023-03-31
Value of work in progress
1,690,762 GBP2024-03-31
2,193,012 GBP2023-03-31
Finished Goods
4,211,768 GBP2024-03-31
4,291,700 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
385,403 GBP2024-03-31
17,376 GBP2023-03-31
Amounts Owed by Group Undertakings
Current
241,036 GBP2024-03-31
70,383 GBP2023-03-31
Amount of corporation tax that is recoverable
Current
356,003 GBP2023-03-31
Prepayments/Accrued Income
Current
15,937 GBP2024-03-31
19,473 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
792,876 GBP2024-03-31
779,235 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
1,646,090 GBP2024-03-31
1,372,635 GBP2023-03-31
Other Remaining Borrowings
Current
909,134 GBP2024-03-31
163,387 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
250,635 GBP2024-03-31
Trade Creditors/Trade Payables
Current
3,000,074 GBP2024-03-31
2,894,515 GBP2023-03-31
Other Taxation & Social Security Payable
Current
140,696 GBP2024-03-31
71,022 GBP2023-03-31
Other Creditors
Current
20,624 GBP2024-03-31
100 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
75,584 GBP2024-03-31
128,218 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
103,531 GBP2024-03-31
Amounts owed to group undertakings
Non-current
3,094,798 GBP2024-03-31
3,567,000 GBP2023-03-31
Bank Borrowings
Current, Amounts falling due within one year
850,000 GBP2024-03-31
1,150,000 GBP2023-03-31
Total Borrowings
Current, Amounts falling due within one year
2,555,224 GBP2024-03-31
1,536,022 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
103,531 GBP2024-03-31
hire purchase agreements
354,166 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
67,000 GBP2024-03-31
154,500 GBP2023-03-31
Between one and five year
67,000 GBP2023-03-31
All periods
67,000 GBP2024-03-31
221,500 GBP2023-03-31
Bank Overdrafts
Secured
796,090 GBP2024-03-31
222,635 GBP2023-03-31
Bank Borrowings
Secured
850,000 GBP2024-03-31
1,150,000 GBP2023-03-31
Total Borrowings
Secured
2,909,390 GBP2024-03-31
1,536,022 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
150,500 GBP2024-03-31
316,000 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,000,000 shares2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
-2,502,926 GBP2023-04-01 ~ 2024-03-31