Average Number of Employees
1122024-04-01 ~ 2025-03-31
992023-04-01 ~ 2024-03-31
Profit/Loss
116,939 GBP2024-04-01 ~ 2025-03-31
2,747,931 GBP2023-04-01 ~ 2024-03-31
-2,747,931 GBP2023-04-01 ~ 2024-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
25,211 GBP2025-03-31
55,576 GBP2024-03-31
Turnover/Revenue
42,774,039 GBP2024-04-01 ~ 2025-03-31
41,372,706 GBP2023-04-01 ~ 2024-03-31
Cost of Sales
-30,743,077 GBP2024-04-01 ~ 2025-03-31
-31,478,364 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
12,030,962 GBP2024-04-01 ~ 2025-03-31
9,894,342 GBP2023-04-01 ~ 2024-03-31
Distribution Costs
-5,783,575 GBP2024-04-01 ~ 2025-03-31
-4,002,315 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
-6,017,123 GBP2024-04-01 ~ 2025-03-31
-8,440,661 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
230,264 GBP2024-04-01 ~ 2025-03-31
-2,548,634 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
156,433 GBP2024-04-01 ~ 2025-03-31
-2,589,320 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
116,939 GBP2024-04-01 ~ 2025-03-31
-2,747,931 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
Retained earnings (accumulated losses)
-100,000 GBP2024-04-01 ~ 2025-03-31
-3,450,000 GBP2023-04-01 ~ 2024-03-31
Equity
Retained earnings (accumulated losses)
546,791 GBP2025-03-31
529,852 GBP2024-03-31
6,727,783 GBP2023-03-31
Property, Plant & Equipment
275,660 GBP2025-03-31
708,282 GBP2024-03-31
Total Inventories
6,002,710 GBP2025-03-31
6,312,590 GBP2024-03-31
Debtors
6,417,803 GBP2025-03-31
5,908,166 GBP2024-03-31
Cash at bank and in hand
1,757,588 GBP2025-03-31
2,129,589 GBP2024-03-31
Current Assets
14,178,101 GBP2025-03-31
14,350,345 GBP2024-03-31
Net Current Assets/Liabilities
363,109 GBP2025-03-31
230,983 GBP2024-03-31
Total Assets Less Current Liabilities
638,769 GBP2025-03-31
939,265 GBP2024-03-31
Net Assets/Liabilities
546,891 GBP2025-03-31
529,952 GBP2024-03-31
Equity
Called up share capital
100 GBP2025-03-31
100 GBP2024-03-31
Equity
546,891 GBP2025-03-31
529,952 GBP2024-03-31
Property, Plant & Equipment - Depreciation Expense
77,796 GBP2024-04-01 ~ 2025-03-31
193,209 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
25.002024-04-01 ~ 2025-03-31
Furniture and fittings
25.002024-04-01 ~ 2025-03-31
Motor vehicles
25.002024-04-01 ~ 2025-03-31
Wages/Salaries
2,956,193 GBP2024-04-01 ~ 2025-03-31
2,367,257 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
245,830 GBP2024-04-01 ~ 2025-03-31
204,487 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
27,369 GBP2024-04-01 ~ 2025-03-31
49,882 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
3,229,392 GBP2024-04-01 ~ 2025-03-31
2,621,626 GBP2023-04-01 ~ 2024-03-31
Director Remuneration
180,000 GBP2024-04-01 ~ 2025-03-31
152,500 GBP2023-04-01 ~ 2024-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-30,365 GBP2024-04-01 ~ 2025-03-31
-23,768 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
39,108 GBP2024-04-01 ~ 2025-03-31
-647,330 GBP2023-04-01 ~ 2024-03-31
Dividends Paid on Shares
All ordinary shares
100,000 GBP2024-04-01 ~ 2025-03-31
3,450,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
723,736 GBP2025-03-31
716,236 GBP2024-03-31
Furniture and fittings
525,902 GBP2025-03-31
482,023 GBP2024-03-31
Motor vehicles
107,375 GBP2025-03-31
638,086 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
1,357,013 GBP2025-03-31
1,836,345 GBP2024-03-31
Property, Plant & Equipment - Disposals
Motor vehicles
-530,711 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Disposals
-530,711 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
592,337 GBP2025-03-31
548,746 GBP2024-03-31
Furniture and fittings
418,155 GBP2025-03-31
396,121 GBP2024-03-31
Motor vehicles
70,861 GBP2025-03-31
183,196 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,081,353 GBP2025-03-31
1,128,063 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
43,591 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
22,034 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
12,171 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
77,796 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-124,506 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-124,506 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Plant and equipment
131,399 GBP2025-03-31
167,490 GBP2024-03-31
Furniture and fittings
107,747 GBP2025-03-31
85,902 GBP2024-03-31
Motor vehicles
36,514 GBP2025-03-31
454,890 GBP2024-03-31
Under hire purchased contracts or finance leases, Motor vehicles
214,267 GBP2024-03-31
Finished Goods
6,002,710 GBP2025-03-31
6,312,590 GBP2024-03-31
Trade Debtors/Trade Receivables
6,399,906 GBP2025-03-31
5,889,406 GBP2024-03-31
Prepayments/Accrued Income
17,897 GBP2025-03-31
15,206 GBP2024-03-31
Other Debtors
3,554 GBP2024-03-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
100,000 GBP2025-03-31
100,000 GBP2024-03-31
Trade Creditors/Trade Payables
Amounts falling due within one year
1,928,991 GBP2025-03-31
1,026,212 GBP2024-03-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
25,469 GBP2025-03-31
18,783 GBP2024-03-31
Corporation Tax Payable
Amounts falling due within one year
69,859 GBP2025-03-31
182,379 GBP2024-03-31
Other Taxation & Social Security Payable
Amounts falling due within one year
1,136,001 GBP2025-03-31
1,631,111 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
78,522 GBP2024-03-31
Other Creditors
Amounts falling due within one year
7,771,272 GBP2025-03-31
7,748,955 GBP2024-03-31
Bank Borrowings/Overdrafts
Amounts falling due after one year
66,667 GBP2025-03-31
166,667 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
187,070 GBP2024-03-31
Minimum gross finance lease payments owing
Amounts falling due within one year
78,522 GBP2024-03-31
Between one and five year
187,070 GBP2024-03-31
Minimum gross finance lease payments owing
265,592 GBP2024-03-31
Deferred Tax Liabilities
25,211 GBP2025-03-31
55,576 GBP2024-03-31
Par Value of Share
Class 1 ordinary share
1 shares2024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2025-03-31
100 shares2024-03-31