Average Number of Employees
992023-04-01 ~ 2024-03-31
902022-04-01 ~ 2023-03-31
Profit/Loss
2,747,931 GBP2023-04-01 ~ 2024-03-31
-2,747,931 GBP2023-04-01 ~ 2024-03-31
709,093 GBP2022-04-01 ~ 2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
55,576 GBP2024-03-31
79,344 GBP2023-03-31
Turnover/Revenue
41,372,706 GBP2023-04-01 ~ 2024-03-31
42,016,727 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
-31,478,364 GBP2023-04-01 ~ 2024-03-31
-31,010,170 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
9,894,342 GBP2023-04-01 ~ 2024-03-31
11,006,557 GBP2022-04-01 ~ 2023-03-31
Distribution Costs
-4,002,315 GBP2023-04-01 ~ 2024-03-31
-5,402,397 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-8,440,661 GBP2023-04-01 ~ 2024-03-31
-4,683,491 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
-2,548,634 GBP2023-04-01 ~ 2024-03-31
920,669 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
-2,589,320 GBP2023-04-01 ~ 2024-03-31
897,710 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
-2,747,931 GBP2023-04-01 ~ 2024-03-31
709,093 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-3,450,000 GBP2023-04-01 ~ 2024-03-31
-250,000 GBP2022-04-01 ~ 2023-03-31
Equity
Retained earnings (accumulated losses)
529,852 GBP2024-03-31
6,727,783 GBP2023-03-31
6,268,690 GBP2022-03-31
Property, Plant & Equipment
708,282 GBP2024-03-31
532,212 GBP2023-03-31
Total Inventories
6,312,590 GBP2024-03-31
4,276,836 GBP2023-03-31
Debtors
5,908,166 GBP2024-03-31
9,891,799 GBP2023-03-31
Cash at bank and in hand
2,129,589 GBP2024-03-31
3,049,153 GBP2023-03-31
Current Assets
14,350,345 GBP2024-03-31
17,217,788 GBP2023-03-31
Net Current Assets/Liabilities
230,983 GBP2024-03-31
6,627,038 GBP2023-03-31
Total Assets Less Current Liabilities
939,265 GBP2024-03-31
7,159,250 GBP2023-03-31
Net Assets/Liabilities
529,952 GBP2024-03-31
6,727,883 GBP2023-03-31
Equity
Called up share capital
100 GBP2024-03-31
100 GBP2023-03-31
Equity
529,952 GBP2024-03-31
6,727,883 GBP2023-03-31
Property, Plant & Equipment - Depreciation Expense
193,209 GBP2023-04-01 ~ 2024-03-31
117,822 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
25.002023-04-01 ~ 2024-03-31
Furniture and fittings
25.002023-04-01 ~ 2024-03-31
Motor vehicles
25.002023-04-01 ~ 2024-03-31
Wages/Salaries
2,367,257 GBP2023-04-01 ~ 2024-03-31
2,221,632 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
204,487 GBP2023-04-01 ~ 2024-03-31
194,361 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
49,882 GBP2023-04-01 ~ 2024-03-31
24,073 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
2,621,626 GBP2023-04-01 ~ 2024-03-31
2,440,066 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
152,500 GBP2023-04-01 ~ 2024-03-31
285,426 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-23,768 GBP2023-04-01 ~ 2024-03-31
2,879 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
-647,330 GBP2023-04-01 ~ 2024-03-31
170,565 GBP2022-04-01 ~ 2023-03-31
Dividends Paid on Shares
All ordinary shares
3,450,000 GBP2023-04-01 ~ 2024-03-31
250,000 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
716,236 GBP2024-03-31
653,117 GBP2023-03-31
Furniture and fittings
482,023 GBP2024-03-31
482,023 GBP2023-03-31
Motor vehicles
638,086 GBP2024-03-31
331,926 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
1,836,345 GBP2024-03-31
1,467,066 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
548,746 GBP2024-03-31
509,398 GBP2023-03-31
Furniture and fittings
396,121 GBP2024-03-31
367,488 GBP2023-03-31
Motor vehicles
183,196 GBP2024-03-31
57,968 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,128,063 GBP2024-03-31
934,854 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
39,348 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
28,633 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
125,228 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
193,209 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Plant and equipment
167,490 GBP2024-03-31
143,719 GBP2023-03-31
Furniture and fittings
85,902 GBP2024-03-31
114,535 GBP2023-03-31
Motor vehicles
454,890 GBP2024-03-31
273,958 GBP2023-03-31
Under hire purchased contracts or finance leases, Motor vehicles
214,267 GBP2024-03-31
Motor vehicles, Under hire purchased contracts or finance leases
214,267 GBP2023-03-31
Finished Goods
6,312,590 GBP2024-03-31
4,276,836 GBP2023-03-31
Trade Debtors/Trade Receivables
5,889,406 GBP2024-03-31
6,547,083 GBP2023-03-31
Prepayments/Accrued Income
15,206 GBP2024-03-31
53,862 GBP2023-03-31
Other Debtors
3,554 GBP2024-03-31
2,556 GBP2023-03-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
100,000 GBP2024-03-31
100,000 GBP2023-03-31
Trade Creditors/Trade Payables
Amounts falling due within one year
1,026,212 GBP2024-03-31
1,199,989 GBP2023-03-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
18,783 GBP2024-03-31
14,000 GBP2023-03-31
Corporation Tax Payable
Amounts falling due within one year
182,379 GBP2024-03-31
185,738 GBP2023-03-31
Other Taxation & Social Security Payable
Amounts falling due within one year
1,631,111 GBP2024-03-31
1,048,651 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
78,522 GBP2024-03-31
26,146 GBP2023-03-31
Amounts owed to directors
Amounts falling due within one year
6,494,109 GBP2023-03-31
Other Creditors
Amounts falling due within one year
7,748,955 GBP2024-03-31
1,288,717 GBP2023-03-31
Bank Borrowings/Overdrafts
Amounts falling due after one year
166,667 GBP2024-03-31
258,333 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
187,070 GBP2024-03-31
93,690 GBP2023-03-31
Minimum gross finance lease payments owing
Amounts falling due within one year
78,522 GBP2024-03-31
26,146 GBP2023-03-31
Between one and five year
187,070 GBP2024-03-31
93,690 GBP2023-03-31
Minimum gross finance lease payments owing
265,592 GBP2024-03-31
119,836 GBP2023-03-31
Deferred Tax Liabilities
55,576 GBP2024-03-31
79,344 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
100 shares2024-03-31
100 shares2023-03-31