Average Number of Employees
902023-04-01 ~ 2024-03-31
782022-04-01 ~ 2023-03-31
Turnover/Revenue
44,432,202 GBP2023-04-01 ~ 2024-03-31
41,147,176 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
-31,797,441 GBP2023-04-01 ~ 2024-03-31
-31,388,859 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
12,634,761 GBP2023-04-01 ~ 2024-03-31
9,758,317 GBP2022-04-01 ~ 2023-03-31
Distribution Costs
-3,384,175 GBP2023-04-01 ~ 2024-03-31
-2,966,825 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-5,589,961 GBP2023-04-01 ~ 2024-03-31
-4,775,677 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
3,660,625 GBP2023-04-01 ~ 2024-03-31
2,015,815 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
274,023 GBP2023-04-01 ~ 2024-03-31
82,813 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
-2,857 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
3,934,648 GBP2023-04-01 ~ 2024-03-31
2,095,771 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
3,168,832 GBP2023-04-01 ~ 2024-03-31
1,664,920 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
322,626 GBP2024-03-31
1,315,091 GBP2023-03-31
Property, Plant & Equipment
4,001,939 GBP2024-03-31
4,402,934 GBP2023-03-31
Fixed Assets
4,324,565 GBP2024-03-31
5,718,025 GBP2023-03-31
Total Inventories
8,624,727 GBP2024-03-31
8,153,356 GBP2023-03-31
Debtors
Non-current
2,109,616 GBP2024-03-31
1,499,970 GBP2023-03-31
Current
10,727,267 GBP2024-03-31
9,010,721 GBP2023-03-31
Cash at bank and in hand
7,211,916 GBP2024-03-31
4,872,843 GBP2023-03-31
Current Assets
28,673,526 GBP2024-03-31
23,536,890 GBP2023-03-31
Creditors
Current, Amounts falling due within one year
-8,889,088 GBP2024-03-31
-8,803,144 GBP2023-03-31
Net Current Assets/Liabilities
19,784,438 GBP2024-03-31
14,733,746 GBP2023-03-31
Total Assets Less Current Liabilities
24,109,003 GBP2024-03-31
20,451,771 GBP2023-03-31
Net Assets/Liabilities
23,539,407 GBP2024-03-31
20,370,576 GBP2023-03-31
Equity
Called up share capital
250,000 GBP2024-03-31
25,972,823 GBP2023-03-31
25,972,823 GBP2022-04-01
Share premium
3,263,108 GBP2023-03-31
3,263,108 GBP2022-04-01
Other miscellaneous reserve
2,993,000 GBP2023-03-31
2,993,000 GBP2022-04-01
Retained earnings (accumulated losses)
23,289,407 GBP2024-03-31
-11,858,355 GBP2023-03-31
-13,523,275 GBP2022-04-01
Equity
23,539,407 GBP2024-03-31
20,370,576 GBP2023-03-31
18,705,656 GBP2022-04-01
Profit/Loss
Retained earnings (accumulated losses)
3,168,832 GBP2023-04-01 ~ 2024-03-31
1,664,920 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
3,168,832 GBP2023-04-01 ~ 2024-03-31
1,664,920 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
3,168,832 GBP2023-04-01 ~ 2024-03-31
1,664,920 GBP2022-04-01 ~ 2023-03-31
Equity - Income/Expense Recognised Directly
Called up share capital
-25,722,823 GBP2023-04-01 ~ 2024-03-31
Retained earnings (accumulated losses)
31,978,930 GBP2023-04-01 ~ 2024-03-31
Equity - Income/Expense Recognised Directly
-1 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
35,600 GBP2023-04-01 ~ 2024-03-31
33,300 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
4,970,391 GBP2023-04-01 ~ 2024-03-31
4,187,700 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
512,979 GBP2023-04-01 ~ 2024-03-31
462,895 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
5,719,873 GBP2023-04-01 ~ 2024-03-31
4,860,677 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
1,304,499 GBP2023-04-01 ~ 2024-03-31
1,076,390 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
1,110,167 GBP2023-04-01 ~ 2024-03-31
140,679 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
983,662 GBP2023-04-01 ~ 2024-03-31
398,196 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Development expenditure
7,384,764 GBP2024-03-31
6,993,013 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
7,062,138 GBP2024-03-31
5,677,922 GBP2023-03-31
Intangible Assets
Development expenditure
322,626 GBP2024-03-31
1,315,091 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
79,024 GBP2024-03-31
79,024 GBP2023-03-31
Motor vehicles
317,737 GBP2024-03-31
270,517 GBP2023-03-31
Furniture and fittings
123,913 GBP2024-03-31
121,572 GBP2023-03-31
Computers
420,083 GBP2024-03-31
412,763 GBP2023-03-31
Other
9,074,981 GBP2024-03-31
8,057,820 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
10,571,573 GBP2024-03-31
9,497,531 GBP2023-03-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-34,095 GBP2023-04-01 ~ 2024-03-31
Other
-620,722 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals
-654,817 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
58,254 GBP2023-03-31
Motor vehicles
165,524 GBP2023-03-31
Furniture and fittings
115,607 GBP2023-03-31
Computers
359,208 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
5,094,597 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers, Owned/Freehold
42,285 GBP2023-04-01 ~ 2024-03-31
Owned/Freehold
1,848,428 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-25,405 GBP2023-04-01 ~ 2024-03-31
Other
-347,986 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-373,391 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
64,855 GBP2024-03-31
Motor vehicles
194,879 GBP2024-03-31
Furniture and fittings
118,603 GBP2024-03-31
Computers
401,493 GBP2024-03-31
Other
5,395,057 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,569,634 GBP2024-03-31
Property, Plant & Equipment
Plant and equipment
14,169 GBP2024-03-31
20,770 GBP2023-03-31
Motor vehicles
122,858 GBP2024-03-31
104,993 GBP2023-03-31
Furniture and fittings
5,310 GBP2024-03-31
5,965 GBP2023-03-31
Computers
18,590 GBP2024-03-31
53,555 GBP2023-03-31
Other
3,679,924 GBP2024-03-31
4,004,198 GBP2023-03-31
Raw materials and consumables
1,650,703 GBP2024-03-31
1,747,403 GBP2023-03-31
Value of work in progress
298,046 GBP2024-03-31
218,143 GBP2023-03-31
Finished Goods/Goods for Resale
6,675,978 GBP2024-03-31
6,187,810 GBP2023-03-31
Other Debtors
Non-current
2,109,616 GBP2024-03-31
1,499,970 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
9,685,004 GBP2024-03-31
7,573,229 GBP2023-03-31
Other Debtors
Current
6,892 GBP2024-03-31
306,264 GBP2023-03-31
Prepayments/Accrued Income
Current
1,035,371 GBP2024-03-31
1,039,161 GBP2023-03-31
Amount of corporation tax that is recoverable
Current
12,929 GBP2023-03-31
Debtors - Deferred Tax Asset
Current
79,138 GBP2023-03-31
Trade Creditors/Trade Payables
Current
4,189,983 GBP2024-03-31
5,141,026 GBP2023-03-31
Corporation Tax Payable
Current
236,936 GBP2024-03-31
Taxation/Social Security Payable
Current
191,467 GBP2024-03-31
94,234 GBP2023-03-31
Other Creditors
Current
104,176 GBP2024-03-31
108,081 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
4,166,526 GBP2024-03-31
3,459,803 GBP2023-03-31
Creditors
Current
8,889,088 GBP2024-03-31
8,803,144 GBP2023-03-31
Net Deferred Tax Liability/Asset
-488,401 GBP2024-03-31
79,138 GBP2023-03-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-567,539 GBP2023-04-01 ~ 2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
25,000,000 shares2024-03-31
2,597,282,301 shares2023-03-31
Par Value of Share
Class 1 ordinary share
0.012023-04-01 ~ 2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
391,215 GBP2024-03-31
345,453 GBP2023-03-31
Between one and five year
820,984 GBP2024-03-31
972,568 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,212,199 GBP2024-03-31
1,318,021 GBP2023-03-31