Par Value of Share
Class 1 ordinary share
12022-04-01 ~ 2023-03-31
Turnover/Revenue
18,387,544 GBP2022-04-01 ~ 2023-03-31
27,780,831 GBP2021-04-01 ~ 2022-03-31
Cost of Sales
13,342,039 GBP2022-04-01 ~ 2023-03-31
20,339,220 GBP2021-04-01 ~ 2022-03-31
Gross Profit/Loss
5,045,505 GBP2022-04-01 ~ 2023-03-31
7,441,611 GBP2021-04-01 ~ 2022-03-31
Distribution Costs
-97,434 GBP2022-04-01 ~ 2023-03-31
-179,432 GBP2021-04-01 ~ 2022-03-31
Administrative Expenses
4,072,219 GBP2022-04-01 ~ 2023-03-31
5,122,622 GBP2021-04-01 ~ 2022-03-31
Operating Profit/Loss
1,484,194 GBP2022-04-01 ~ 2023-03-31
2,950,100 GBP2021-04-01 ~ 2022-03-31
Other Interest Receivable/Similar Income (Finance Income)
6,325 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
14,127 GBP2022-04-01 ~ 2023-03-31
8,963 GBP2021-04-01 ~ 2022-03-31
Profit/Loss on Ordinary Activities Before Tax
1,476,392 GBP2022-04-01 ~ 2023-03-31
2,941,137 GBP2021-04-01 ~ 2022-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-36,412 GBP2022-04-01 ~ 2023-03-31
510,400 GBP2021-04-01 ~ 2022-03-31
Profit/Loss
1,512,804 GBP2022-04-01 ~ 2023-03-31
2,430,737 GBP2021-04-01 ~ 2022-03-31
Equity
Retained earnings (accumulated losses)
4,434,733 GBP2023-03-31
6,764,363 GBP2022-03-31
6,649,598 GBP2021-03-31
Dividends Paid
Retained earnings (accumulated losses)
-3,842,434 GBP2022-04-01 ~ 2023-03-31
-2,315,972 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment
194,431 GBP2023-03-31
482,539 GBP2022-03-31
Fixed Assets
194,431 GBP2023-03-31
482,539 GBP2022-03-31
Total Inventories
1,758,990 GBP2023-03-31
3,582,582 GBP2022-03-31
Debtors
2,714,230 GBP2023-03-31
5,342,377 GBP2022-03-31
Cash at bank and in hand
2,619,187 GBP2023-03-31
2,010,950 GBP2022-03-31
Current Assets
7,092,407 GBP2023-03-31
10,935,909 GBP2022-03-31
Creditors
Current
2,309,325 GBP2023-03-31
3,976,558 GBP2022-03-31
Net Current Assets/Liabilities
4,783,082 GBP2023-03-31
6,959,351 GBP2022-03-31
Total Assets Less Current Liabilities
4,977,513 GBP2023-03-31
7,441,890 GBP2022-03-31
Creditors
Non-current
-18,740 GBP2023-03-31
-117,075 GBP2022-03-31
Net Assets/Liabilities
4,958,773 GBP2023-03-31
7,288,403 GBP2022-03-31
Equity
Called up share capital
7,423 GBP2023-03-31
7,423 GBP2022-03-31
Share premium
506,160 GBP2023-03-31
506,160 GBP2022-03-31
Capital redemption reserve
10,457 GBP2023-03-31
10,457 GBP2022-03-31
Equity
4,958,773 GBP2023-03-31
7,288,403 GBP2022-03-31
Wages/Salaries
4,776,466 GBP2022-04-01 ~ 2023-03-31
6,035,781 GBP2021-04-01 ~ 2022-03-31
Social Security Costs
28,339 GBP2022-04-01 ~ 2023-03-31
45,861 GBP2021-04-01 ~ 2022-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
119,402 GBP2022-04-01 ~ 2023-03-31
153,693 GBP2021-04-01 ~ 2022-03-31
Staff Costs/Employee Benefits Expense
4,924,207 GBP2022-04-01 ~ 2023-03-31
6,235,335 GBP2021-04-01 ~ 2022-03-31
Average Number of Employees
792022-04-01 ~ 2023-03-31
1392021-04-01 ~ 2022-03-31
Director Remuneration
217,530 GBP2022-04-01 ~ 2023-03-31
348,455 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
75,344 GBP2022-04-01 ~ 2023-03-31
49,960 GBP2021-04-01 ~ 2022-03-31
Audit Fees/Expenses
14,000 GBP2022-04-01 ~ 2023-03-31
12,750 GBP2021-04-01 ~ 2022-03-31
Current Tax for the Period
450,600 GBP2021-04-01 ~ 2022-03-31
Tax Expense/Credit at Applicable Tax Rate
280,514 GBP2022-04-01 ~ 2023-03-31
558,816 GBP2021-04-01 ~ 2022-03-31
Dividends Paid on Shares
3,842,434 GBP2022-04-01 ~ 2023-03-31
2,315,972 GBP2021-04-01 ~ 2022-03-31
Intangible Assets - Gross Cost
Net goodwill
65,546 GBP2022-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
65,546 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
903,983 GBP2023-03-31
871,514 GBP2022-03-31
Furniture and fittings
11,744 GBP2023-03-31
15,399 GBP2022-03-31
Motor vehicles
24,050 GBP2023-03-31
384,838 GBP2022-03-31
Computers
133,617 GBP2023-03-31
106,210 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
1,073,394 GBP2023-03-31
1,377,961 GBP2022-03-31
Property, Plant & Equipment - Disposals
Plant and equipment
-14,381 GBP2022-04-01 ~ 2023-03-31
Furniture and fittings
-6,378 GBP2022-04-01 ~ 2023-03-31
Motor vehicles
-480,788 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Disposals
-501,547 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
800,905 GBP2023-03-31
749,972 GBP2022-03-31
Furniture and fittings
9,548 GBP2023-03-31
9,375 GBP2022-03-31
Motor vehicles
15,241 GBP2023-03-31
101,552 GBP2022-03-31
Computers
53,269 GBP2023-03-31
34,523 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
878,963 GBP2023-03-31
895,422 GBP2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
52,431 GBP2022-04-01 ~ 2023-03-31
Furniture and fittings
527 GBP2022-04-01 ~ 2023-03-31
Motor vehicles
20,771 GBP2022-04-01 ~ 2023-03-31
Computers
18,746 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
92,475 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-1,498 GBP2022-04-01 ~ 2023-03-31
Furniture and fittings
-354 GBP2022-04-01 ~ 2023-03-31
Motor vehicles
-107,082 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-108,934 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
Plant and equipment
103,078 GBP2023-03-31
121,542 GBP2022-03-31
Furniture and fittings
2,196 GBP2023-03-31
6,024 GBP2022-03-31
Motor vehicles
8,809 GBP2023-03-31
283,286 GBP2022-03-31
Computers
80,348 GBP2023-03-31
71,687 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
223,000 GBP2022-03-31
Property, Plant & Equipment - Increase or decrease
Under hire purchased contracts or finance leases, Motor vehicles
111,000 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
43,244 GBP2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Motor vehicles
17,131 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Motor vehicles
179,756 GBP2022-03-31
Merchandise
1,758,990 GBP2023-03-31
3,582,582 GBP2022-03-31
Trade Debtors/Trade Receivables
Current
510,240 GBP2023-03-31
1,094,302 GBP2022-03-31
Amounts Owed by Group Undertakings
Current
1,648,070 GBP2023-03-31
3,702,852 GBP2022-03-31
Other Debtors
Current
227,255 GBP2022-03-31
Amount of value-added tax that is recoverable
Current
155,466 GBP2023-03-31
Prepayments
Current
400,454 GBP2023-03-31
317,968 GBP2022-03-31
Debtors
Amounts falling due within one year, Current
2,714,230 GBP2023-03-31
Current, Amounts falling due within one year
5,342,377 GBP2022-03-31
Finance Lease Liabilities - Total Present Value
Current
14,055 GBP2023-03-31
66,900 GBP2022-03-31
Trade Creditors/Trade Payables
Current
2,132,951 GBP2023-03-31
2,313,776 GBP2022-03-31
Corporation Tax Payable
Current
-181,551 GBP2023-03-31
452,343 GBP2022-03-31
Other Taxation & Social Security Payable
Current
99,629 GBP2023-03-31
102,619 GBP2022-03-31
Other Creditors
Current
113 GBP2023-03-31
Accrued Liabilities
Current
225,312 GBP2023-03-31
1,006,365 GBP2022-03-31
Finance Lease Liabilities - Total Present Value
Non-current
18,740 GBP2023-03-31
117,075 GBP2022-03-31
Current, hire purchase agreements, Amounts falling due within one year
66,900 GBP2022-03-31
hire purchase agreements
32,795 GBP2023-03-31
183,975 GBP2022-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
36,412 GBP2023-03-31
36,412 GBP2022-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
7,423 shares2023-03-31
Profit/Loss
Retained earnings (accumulated losses)
1,512,804 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-3,842,434 GBP2022-04-01 ~ 2023-03-31