Average Number of Employees
232023-04-01 ~ 2024-03-31
Profit/Loss
228,162 GBP2023-04-01 ~ 2024-03-31
537,377 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Net goodwill
269,916 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
170,742 GBP2024-03-31
157,246 GBP2023-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
13,496 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
Net goodwill
99,174 GBP2024-03-31
112,670 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
104,790 GBP2024-03-31
135,593 GBP2023-03-31
Turnover/Revenue
16,274,870 GBP2023-04-01 ~ 2024-03-31
15,758,718 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
14,126,894 GBP2023-04-01 ~ 2024-03-31
13,061,449 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
2,147,976 GBP2023-04-01 ~ 2024-03-31
2,697,269 GBP2022-04-01 ~ 2023-03-31
Distribution Costs
36,117 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
1,814,203 GBP2023-04-01 ~ 2024-03-31
1,981,990 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
421,815 GBP2023-04-01 ~ 2024-03-31
711,829 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
122,506 GBP2023-04-01 ~ 2024-03-31
65,322 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
315,353 GBP2023-04-01 ~ 2024-03-31
646,507 GBP2022-04-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
87,191 GBP2023-04-01 ~ 2024-03-31
109,130 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
228,162 GBP2023-04-01 ~ 2024-03-31
537,377 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-86,400 GBP2023-04-01 ~ 2024-03-31
-86,400 GBP2022-04-01 ~ 2023-03-31
Equity
Retained earnings (accumulated losses)
3,238,517 GBP2024-03-31
3,096,755 GBP2023-03-31
2,645,778 GBP2022-03-31
Intangible Assets
99,174 GBP2024-03-31
112,670 GBP2023-03-31
Property, Plant & Equipment
551,529 GBP2024-03-31
713,644 GBP2023-03-31
Fixed Assets
650,703 GBP2024-03-31
826,314 GBP2023-03-31
Total Inventories
6,233,544 GBP2024-03-31
5,649,652 GBP2023-03-31
Debtors
3,818,535 GBP2024-03-31
3,278,836 GBP2023-03-31
Cash at bank and in hand
39,237 GBP2024-03-31
401,902 GBP2023-03-31
Current Assets
10,091,316 GBP2024-03-31
9,330,390 GBP2023-03-31
Creditors
Amounts falling due within one year
7,048,979 GBP2024-03-31
6,407,098 GBP2023-03-31
Net Current Assets/Liabilities
3,042,337 GBP2024-03-31
2,923,292 GBP2023-03-31
Total Assets Less Current Liabilities
3,693,040 GBP2024-03-31
3,749,606 GBP2023-03-31
Creditors
Amounts falling due after one year
339,733 GBP2024-03-31
507,258 GBP2023-03-31
Net Assets/Liabilities
3,248,517 GBP2024-03-31
3,106,755 GBP2023-03-31
Equity
Called up share capital
10,000 GBP2024-03-31
10,000 GBP2023-03-31
Equity
3,248,517 GBP2024-03-31
3,106,755 GBP2023-03-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
20.002023-04-01 ~ 2024-03-31
Motor vehicles
25.002023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation Expense
154,422 GBP2023-04-01 ~ 2024-03-31
182,437 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
467,656 GBP2023-04-01 ~ 2024-03-31
458,842 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
30,548 GBP2023-04-01 ~ 2024-03-31
29,537 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
7,486 GBP2023-04-01 ~ 2024-03-31
8,287 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
505,690 GBP2023-04-01 ~ 2024-03-31
496,666 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
59,366 GBP2023-04-01 ~ 2024-03-31
59,076 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-30,802 GBP2023-04-01 ~ 2024-03-31
4,501 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
19 GBP2023-04-01 ~ 2024-03-31
19 GBP2022-04-01 ~ 2023-03-31
Dividends Paid on Shares
All ordinary shares
86,400 GBP2023-04-01 ~ 2024-03-31
86,400 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
269,916 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
170,742 GBP2024-03-31
157,246 GBP2023-03-31
Intangible Assets - Increase From Amortisation Charge for Year
13,496 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
162,879 GBP2024-03-31
161,575 GBP2023-03-31
Motor vehicles
1,400,022 GBP2024-03-31
1,417,472 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
1,562,901 GBP2024-03-31
1,579,047 GBP2023-03-31
Property, Plant & Equipment - Disposals
Motor vehicles
-17,450 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Disposals
-17,450 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
98,183 GBP2024-03-31
84,377 GBP2023-03-31
Motor vehicles
913,189 GBP2024-03-31
781,026 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,011,372 GBP2024-03-31
865,403 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
13,806 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
140,616 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
154,422 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-8,453 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-8,453 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Plant and equipment
64,696 GBP2024-03-31
77,198 GBP2023-03-31
Motor vehicles
486,833 GBP2024-03-31
636,446 GBP2023-03-31
Raw Materials
6,233,544 GBP2024-03-31
5,649,652 GBP2023-03-31
Trade Debtors/Trade Receivables
2,425,082 GBP2024-03-31
2,058,019 GBP2023-03-31
Prepayments/Accrued Income
143,789 GBP2024-03-31
77,850 GBP2023-03-31
Other Debtors
1,249,664 GBP2024-03-31
1,142,967 GBP2023-03-31
Amounts falling due after one year
1,191,904 GBP2024-03-31
1,081,506 GBP2023-03-31
Bank Overdrafts
-782,888 GBP2024-03-31
-647,586 GBP2023-03-31
Cash and Cash Equivalents
-743,651 GBP2024-03-31
-245,684 GBP2023-03-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
805,327 GBP2024-03-31
679,206 GBP2023-03-31
Trade Creditors/Trade Payables
Amounts falling due within one year
4,625,821 GBP2024-03-31
4,490,095 GBP2023-03-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
162,913 GBP2024-03-31
195,987 GBP2023-03-31
Corporation Tax Payable
Amounts falling due within one year
222,622 GBP2024-03-31
255,935 GBP2023-03-31
Other Taxation & Social Security Payable
Amounts falling due within one year
153,964 GBP2024-03-31
51,147 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
145,914 GBP2024-03-31
157,162 GBP2023-03-31
Amounts owed to directors
Amounts falling due within one year
494,565 GBP2024-03-31
396,099 GBP2023-03-31
Other Creditors
Amounts falling due within one year
437,853 GBP2024-03-31
181,467 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
339,733 GBP2024-03-31
485,667 GBP2023-03-31
Other Creditors
Amounts falling due after one year
21,591 GBP2023-03-31
Minimum gross finance lease payments owing
Amounts falling due within one year
145,914 GBP2024-03-31
157,162 GBP2023-03-31
Between one and five year
339,733 GBP2024-03-31
485,667 GBP2023-03-31
Minimum gross finance lease payments owing
485,647 GBP2024-03-31
642,829 GBP2023-03-31
Deferred Tax Liabilities
104,790 GBP2024-03-31
135,593 GBP2023-03-31
Par Value of Share
Class 1 ordinary share
1 shares2023-04-01 ~ 2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2024-03-31
10,000 shares2023-03-31