Average Number of Employees
972024-04-01 ~ 2025-03-31
902023-04-01 ~ 2024-03-31
Turnover/Revenue
40,103,947 GBP2024-04-01 ~ 2025-03-31
44,432,202 GBP2023-04-01 ~ 2024-03-31
Cost of Sales
-26,847,350 GBP2024-04-01 ~ 2025-03-31
-31,797,441 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
13,256,597 GBP2024-04-01 ~ 2025-03-31
12,634,761 GBP2023-04-01 ~ 2024-03-31
Distribution Costs
-3,663,945 GBP2024-04-01 ~ 2025-03-31
-3,384,175 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
-6,286,616 GBP2024-04-01 ~ 2025-03-31
-5,589,961 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
3,306,036 GBP2024-04-01 ~ 2025-03-31
3,660,625 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
530,357 GBP2024-04-01 ~ 2025-03-31
274,023 GBP2023-04-01 ~ 2024-03-31
Interest Payable/Similar Charges (Finance Costs)
-392 GBP2024-04-01 ~ 2025-03-31
Profit/Loss on Ordinary Activities Before Tax
3,836,001 GBP2024-04-01 ~ 2025-03-31
3,934,648 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
3,145,482 GBP2024-04-01 ~ 2025-03-31
3,168,832 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
82,691 GBP2025-03-31
322,626 GBP2024-03-31
Property, Plant & Equipment
4,033,953 GBP2025-03-31
4,001,939 GBP2024-03-31
Fixed Assets
4,116,644 GBP2025-03-31
4,324,565 GBP2024-03-31
Total Inventories
6,272,630 GBP2025-03-31
8,624,727 GBP2024-03-31
Debtors
Non-current
600,000 GBP2025-03-31
2,109,616 GBP2024-03-31
Current
14,113,283 GBP2025-03-31
10,727,267 GBP2024-03-31
Cash at bank and in hand
10,547,001 GBP2025-03-31
7,211,916 GBP2024-03-31
Current Assets
31,532,914 GBP2025-03-31
28,673,526 GBP2024-03-31
Creditors
Current, Amounts falling due within one year
-8,292,332 GBP2025-03-31
Net Current Assets/Liabilities
23,240,582 GBP2025-03-31
19,784,438 GBP2024-03-31
Total Assets Less Current Liabilities
27,357,226 GBP2025-03-31
24,109,003 GBP2024-03-31
Net Assets/Liabilities
26,684,889 GBP2025-03-31
23,539,407 GBP2024-03-31
Equity
Called up share capital
250,000 GBP2025-03-31
250,000 GBP2024-03-31
25,972,823 GBP2023-04-01
Retained earnings (accumulated losses)
26,434,889 GBP2025-03-31
23,289,407 GBP2024-03-31
-11,858,355 GBP2023-04-01
Equity
26,684,889 GBP2025-03-31
23,539,407 GBP2024-03-31
20,370,576 GBP2023-04-01
Share premium
3,263,108 GBP2023-04-01
Other miscellaneous reserve
2,993,000 GBP2023-04-01
Profit/Loss
Retained earnings (accumulated losses)
3,145,482 GBP2024-04-01 ~ 2025-03-31
3,168,832 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
3,145,482 GBP2024-04-01 ~ 2025-03-31
3,168,832 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
3,145,482 GBP2024-04-01 ~ 2025-03-31
3,168,832 GBP2023-04-01 ~ 2024-03-31
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
38,900 GBP2024-04-01 ~ 2025-03-31
35,600 GBP2023-04-01 ~ 2024-03-31
Wages/Salaries
5,517,351 GBP2024-04-01 ~ 2025-03-31
4,970,391 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
592,934 GBP2024-04-01 ~ 2025-03-31
512,979 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
6,334,867 GBP2024-04-01 ~ 2025-03-31
5,719,873 GBP2023-04-01 ~ 2024-03-31
Director Remuneration
1,481,018 GBP2024-04-01 ~ 2025-03-31
1,304,499 GBP2023-04-01 ~ 2024-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
127,494 GBP2024-04-01 ~ 2025-03-31
1,110,167 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
959,000 GBP2024-04-01 ~ 2025-03-31
983,662 GBP2023-04-01 ~ 2024-03-31
Intangible Assets - Gross Cost
Development expenditure
7,450,685 GBP2025-03-31
7,384,764 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
7,367,994 GBP2025-03-31
7,062,138 GBP2024-03-31
Intangible Assets
Development expenditure
82,691 GBP2025-03-31
322,626 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
79,024 GBP2025-03-31
79,024 GBP2024-03-31
Motor vehicles
436,739 GBP2025-03-31
317,737 GBP2024-03-31
Furniture and fittings
123,913 GBP2025-03-31
123,913 GBP2024-03-31
Computers
432,116 GBP2025-03-31
420,083 GBP2024-03-31
Other
10,582,811 GBP2025-03-31
9,074,981 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
12,210,438 GBP2025-03-31
10,571,573 GBP2024-03-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-49,869 GBP2024-04-01 ~ 2025-03-31
Other
-307,585 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals
-357,454 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
66,985 GBP2025-03-31
64,855 GBP2024-03-31
Motor vehicles
244,228 GBP2025-03-31
194,879 GBP2024-03-31
Furniture and fittings
121,752 GBP2025-03-31
118,603 GBP2024-03-31
Computers
419,134 GBP2025-03-31
401,493 GBP2024-03-31
Other
6,877,274 GBP2025-03-31
5,395,057 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
8,176,485 GBP2025-03-31
6,569,634 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
2,130 GBP2024-04-01 ~ 2025-03-31
Owned/Freehold
1,871,462 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-49,869 GBP2024-04-01 ~ 2025-03-31
Other
-214,742 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-264,611 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Plant and equipment
12,039 GBP2025-03-31
14,169 GBP2024-03-31
Motor vehicles
192,511 GBP2025-03-31
122,858 GBP2024-03-31
Furniture and fittings
2,161 GBP2025-03-31
5,310 GBP2024-03-31
Computers
12,982 GBP2025-03-31
18,590 GBP2024-03-31
Other
3,705,537 GBP2025-03-31
3,679,924 GBP2024-03-31
Raw materials and consumables
1,017,653 GBP2025-03-31
1,650,703 GBP2024-03-31
Value of work in progress
37,009 GBP2025-03-31
298,046 GBP2024-03-31
Finished Goods/Goods for Resale
5,217,968 GBP2025-03-31
6,675,978 GBP2024-03-31
Other Debtors
Non-current
600,000 GBP2025-03-31
2,109,616 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
9,866,240 GBP2025-03-31
9,685,004 GBP2024-03-31
Amounts Owed by Group Undertakings
Current
2,975,333 GBP2025-03-31
Other Debtors
Current
106,675 GBP2025-03-31
6,892 GBP2024-03-31
Prepayments/Accrued Income
Current
1,165,035 GBP2025-03-31
1,035,371 GBP2024-03-31
Trade Creditors/Trade Payables
Current
3,675,600 GBP2025-03-31
4,189,983 GBP2024-03-31
Corporation Tax Payable
Current
494,945 GBP2025-03-31
236,936 GBP2024-03-31
Taxation/Social Security Payable
Current
203,294 GBP2025-03-31
191,467 GBP2024-03-31
Other Creditors
Current
81,963 GBP2025-03-31
104,176 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
3,836,530 GBP2025-03-31
4,166,526 GBP2024-03-31
Creditors
Current
8,292,332 GBP2025-03-31
8,889,088 GBP2024-03-31
Net Deferred Tax Liability/Asset
-591,142 GBP2025-03-31
-488,401 GBP2024-03-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-102,741 GBP2024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
25,000,000 shares2025-03-31
25,000,000 shares2024-03-31
Par Value of Share
Class 1 ordinary share
0.012024-04-01 ~ 2025-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
399,675 GBP2025-03-31
391,215 GBP2024-03-31
Between one and five year
446,678 GBP2025-03-31
820,984 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
846,353 GBP2025-03-31
1,212,199 GBP2024-03-31