Average Number of Employees
3432022-04-03 ~ 2023-04-02
2752021-04-01 ~ 2022-03-27
Turnover/Revenue
23,865,250 GBP2022-04-03 ~ 2023-04-02
19,406,863 GBP2021-04-01 ~ 2022-03-27
Cost of Sales
-3,162,673 GBP2022-04-03 ~ 2023-04-02
-2,426,633 GBP2021-04-01 ~ 2022-03-27
Gross Profit/Loss
20,702,577 GBP2022-04-03 ~ 2023-04-02
16,980,230 GBP2021-04-01 ~ 2022-03-27
Administrative Expenses
-17,851,567 GBP2022-04-03 ~ 2023-04-02
-13,359,896 GBP2021-04-01 ~ 2022-03-27
Operating Profit/Loss
4,895,682 GBP2022-04-03 ~ 2023-04-02
4,726,338 GBP2021-04-01 ~ 2022-03-27
Other Interest Receivable/Similar Income (Finance Income)
54,515 GBP2022-04-03 ~ 2023-04-02
45,278 GBP2021-04-01 ~ 2022-03-27
Profit/Loss on Ordinary Activities Before Tax
4,168,969 GBP2022-04-03 ~ 2023-04-02
4,463,690 GBP2021-04-01 ~ 2022-03-27
Profit/Loss
2,829,673 GBP2022-04-03 ~ 2023-04-02
3,535,539 GBP2021-04-01 ~ 2022-03-27
Property, Plant & Equipment
30,866,530 GBP2023-04-02
28,566,321 GBP2022-03-27
Fixed Assets
30,866,530 GBP2023-04-02
28,566,321 GBP2022-03-27
Total Inventories
170,387 GBP2023-04-02
124,964 GBP2022-03-27
Debtors
30,382,068 GBP2023-04-02
24,268,588 GBP2022-03-27
Cash at bank and in hand
681,581 GBP2023-04-02
3,212,760 GBP2022-03-27
Current Assets
31,234,036 GBP2023-04-02
27,606,312 GBP2022-03-27
Creditors
Current, Amounts falling due within one year
-10,015,761 GBP2023-04-02
-10,774,260 GBP2022-03-27
Net Current Assets/Liabilities
21,218,275 GBP2023-04-02
16,832,052 GBP2022-03-27
Total Assets Less Current Liabilities
52,084,805 GBP2023-04-02
45,398,373 GBP2022-03-27
Creditors
Non-current, Amounts falling due after one year
-22,478,612 GBP2023-04-02
-17,800,000 GBP2022-03-27
Net Assets/Liabilities
29,253,099 GBP2023-04-02
27,598,373 GBP2022-03-27
Equity
Called up share capital
15,000,000 GBP2023-04-02
15,000,000 GBP2022-03-27
15,000,000 GBP2021-04-01
Retained earnings (accumulated losses)
14,253,099 GBP2023-04-02
12,598,373 GBP2022-03-27
10,204,834 GBP2021-04-01
Equity
29,253,099 GBP2023-04-02
27,598,373 GBP2022-03-27
25,204,834 GBP2021-04-01
Profit/Loss
Retained earnings (accumulated losses)
2,829,673 GBP2022-04-03 ~ 2023-04-02
3,535,539 GBP2021-04-01 ~ 2022-03-27
Dividends Paid
Retained earnings (accumulated losses)
-1,000,000 GBP2022-04-03 ~ 2023-04-02
-1,000,000 GBP2021-04-01 ~ 2022-03-27
Dividends Paid
-1,000,000 GBP2022-04-03 ~ 2023-04-02
-1,000,000 GBP2021-04-01 ~ 2022-03-27
Wages/Salaries
8,638,125 GBP2022-04-03 ~ 2023-04-02
6,736,207 GBP2021-04-01 ~ 2022-03-27
Social Security Costs
761,589 GBP2022-04-03 ~ 2023-04-02
516,494 GBP2021-04-01 ~ 2022-03-27
Staff Costs/Employee Benefits Expense
9,646,339 GBP2022-04-03 ~ 2023-04-02
7,438,685 GBP2021-04-01 ~ 2022-03-27
Director Remuneration
366,900 GBP2022-04-03 ~ 2023-04-02
222,526 GBP2021-04-01 ~ 2022-03-27
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
350,215 GBP2022-04-03 ~ 2023-04-02
122,138 GBP2021-04-01 ~ 2022-03-27
Tax Expense/Credit at Applicable Tax Rate
792,104 GBP2022-04-03 ~ 2023-04-02
848,101 GBP2021-04-01 ~ 2022-03-27
Dividends Paid on Shares
1,000,000 GBP2022-04-03 ~ 2023-04-02
1,000,000 GBP2021-04-01 ~ 2022-03-27
Property, Plant & Equipment - Gross Cost
Buildings
25,415,441 GBP2023-04-02
25,415,441 GBP2022-03-27
Plant and equipment
9,499,079 GBP2023-04-02
9,275,886 GBP2022-03-27
Furniture and fittings
15,334,239 GBP2023-04-02
15,203,355 GBP2022-03-27
Computers
1,355,538 GBP2023-04-02
1,153,215 GBP2022-03-27
Property, Plant & Equipment - Gross Cost
54,080,795 GBP2023-04-02
51,047,897 GBP2022-03-27
Property, Plant & Equipment - Other Disposals
Plant and equipment
-6,776 GBP2022-04-03 ~ 2023-04-02
Furniture and fittings
-3,165 GBP2022-04-03 ~ 2023-04-02
Property, Plant & Equipment - Other Disposals
-9,941 GBP2022-04-03 ~ 2023-04-02
Property, Plant & Equipment - Gross Cost
Motor vehicles
55,099 GBP2023-04-02
Other
2,421,399 GBP2023-04-02
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
7,349,114 GBP2022-03-27
Furniture and fittings
14,073,115 GBP2022-03-27
Computers
1,059,347 GBP2022-03-27
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
22,481,576 GBP2022-03-27
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
327,030 GBP2022-04-03 ~ 2023-04-02
Motor vehicles, Owned/Freehold
6,428 GBP2022-04-03 ~ 2023-04-02
Furniture and fittings, Owned/Freehold
333,387 GBP2022-04-03 ~ 2023-04-02
Computers, Owned/Freehold
65,985 GBP2022-04-03 ~ 2023-04-02
Owned/Freehold
732,830 GBP2022-04-03 ~ 2023-04-02
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-141 GBP2022-04-03 ~ 2023-04-02
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-141 GBP2022-04-03 ~ 2023-04-02
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
7,676,003 GBP2023-04-02
Motor vehicles
6,428 GBP2023-04-02
Furniture and fittings
14,406,502 GBP2023-04-02
Computers
1,125,332 GBP2023-04-02
Property, Plant & Equipment - Accumulated Depreciation & Impairment
23,214,265 GBP2023-04-02
Property, Plant & Equipment
Buildings
25,415,441 GBP2023-04-02
25,415,441 GBP2022-03-27
Plant and equipment
1,823,076 GBP2023-04-02
1,926,772 GBP2022-03-27
Motor vehicles
48,671 GBP2023-04-02
Furniture and fittings
927,737 GBP2023-04-02
1,130,240 GBP2022-03-27
Computers
230,206 GBP2023-04-02
93,868 GBP2022-03-27
Other
2,421,399 GBP2023-04-02
Finished Goods/Goods for Resale
170,387 GBP2023-04-02
124,964 GBP2022-03-27
Debtors
Non-current
26,927,998 GBP2023-04-02
21,602,945 GBP2022-03-27
Trade Debtors/Trade Receivables
Current
658,286 GBP2023-04-02
1,025,379 GBP2022-03-27
Amounts Owed by Group Undertakings
Current
950,965 GBP2023-04-02
341,740 GBP2022-03-27
Other Debtors
Current
846,679 GBP2023-04-02
864,993 GBP2022-03-27
Prepayments/Accrued Income
Current
172,189 GBP2023-04-02
222,191 GBP2022-03-27
Debtors - Deferred Tax Asset
Current
211,340 GBP2022-03-27
Debtors
Current
30,382,068 GBP2023-04-02
24,268,588 GBP2022-03-27
Bank Overdrafts
-1,572,327 GBP2022-03-27
Cash and Cash Equivalents
681,581 GBP2023-04-02
1,640,433 GBP2022-03-27
Bank Overdrafts
Current
1,572,327 GBP2022-03-27
Bank Borrowings
Current
1,400,000 GBP2023-04-02
Trade Creditors/Trade Payables
Current
1,331,279 GBP2023-04-02
1,318,203 GBP2022-03-27
Amounts owed to group undertakings
Current
46,802 GBP2023-04-02
650,122 GBP2022-03-27
Corporation Tax Payable
Current
325,175 GBP2023-04-02
500,953 GBP2022-03-27
Taxation/Social Security Payable
Current
1,005,524 GBP2023-04-02
619,955 GBP2022-03-27
Finance Lease Liabilities - Total Present Value
Current
42,932 GBP2023-04-02
119,961 GBP2022-03-27
Other Creditors
Current
1,021,803 GBP2023-04-02
2,178,411 GBP2022-03-27
Accrued Liabilities/Deferred Income
Current
4,842,246 GBP2023-04-02
3,814,328 GBP2022-03-27
Creditors
Current
10,015,761 GBP2023-04-02
10,774,260 GBP2022-03-27
Bank Borrowings
Non-current
22,400,000 GBP2023-04-02
17,800,000 GBP2022-03-27
Finance Lease Liabilities - Total Present Value
Non-current
78,612 GBP2023-04-02
Creditors
Non-current
22,478,612 GBP2023-04-02
17,800,000 GBP2022-03-27
Bank Borrowings
Current, Amounts falling due within one year
1,400,000 GBP2023-04-02
Total Borrowings
Current, Amounts falling due within one year
1,400,000 GBP2023-04-02
Bank Borrowings
Non-current, Between one and two years
1,700,000 GBP2023-04-02
1,400,000 GBP2022-03-27
Non-current, Between two and five year
20,700,000 GBP2023-04-02
16,400,000 GBP2022-03-27
Total Borrowings
23,800,000 GBP2023-04-02
17,800,000 GBP2022-03-27
Minimum gross finance lease payments owing
121,544 GBP2023-04-02
119,961 GBP2022-03-27
Net Deferred Tax Liability/Asset
-353,094 GBP2023-04-02
211,340 GBP2022-03-27
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-564,434 GBP2022-04-03 ~ 2023-04-02
Deferred Tax Liabilities
Accelerated tax depreciation
-356,980 GBP2023-04-02
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
15,000,000 shares2023-04-02
15,000,000 shares2022-03-27
Par Value of Share
Class 1 ordinary share
1.002022-04-03 ~ 2023-04-02