Par Value of Share
Class 1 ordinary share
12023-04-01 ~ 2024-03-31
Class 2 ordinary share
12023-04-01 ~ 2024-03-31
Turnover/Revenue
19,657,070 GBP2023-04-01 ~ 2024-03-31
17,935,607 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
-14,905,825 GBP2023-04-01 ~ 2024-03-31
-13,243,033 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
4,751,245 GBP2023-04-01 ~ 2024-03-31
4,692,574 GBP2022-04-01 ~ 2023-03-31
Distribution Costs
-655,357 GBP2023-04-01 ~ 2024-03-31
-583,975 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-3,370,624 GBP2023-04-01 ~ 2024-03-31
-3,244,981 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
726,400 GBP2023-04-01 ~ 2024-03-31
864,754 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
104,460 GBP2023-04-01 ~ 2024-03-31
53,782 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
830,860 GBP2023-04-01 ~ 2024-03-31
918,536 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
697,378 GBP2023-04-01 ~ 2024-03-31
786,534 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
697,378 GBP2023-04-01 ~ 2024-03-31
786,534 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
2,018,408 GBP2024-03-31
1,316,706 GBP2023-03-31
Total Inventories
7,476,539 GBP2024-03-31
6,459,520 GBP2023-03-31
Debtors
2,046,462 GBP2024-03-31
2,392,365 GBP2023-03-31
Cash at bank and in hand
3,301,037 GBP2024-03-31
3,612,800 GBP2023-03-31
Current Assets
12,824,038 GBP2024-03-31
12,464,685 GBP2023-03-31
Creditors
Current
3,230,151 GBP2024-03-31
3,045,933 GBP2023-03-31
Net Current Assets/Liabilities
9,593,887 GBP2024-03-31
9,418,752 GBP2023-03-31
Total Assets Less Current Liabilities
11,612,295 GBP2024-03-31
10,735,458 GBP2023-03-31
Creditors
Non-current
-6,812 GBP2024-03-31
-7,945 GBP2023-03-31
Net Assets/Liabilities
11,262,347 GBP2024-03-31
10,565,914 GBP2023-03-31
Equity
Called up share capital
15,000 GBP2024-03-31
15,000 GBP2023-03-31
15,000 GBP2022-03-31
Share premium
5,500 GBP2024-03-31
5,500 GBP2023-03-31
5,500 GBP2022-03-31
Retained earnings (accumulated losses)
11,241,847 GBP2024-03-31
10,545,414 GBP2023-03-31
9,759,825 GBP2022-03-31
Equity
11,262,347 GBP2024-03-31
10,565,914 GBP2023-03-31
9,780,325 GBP2022-03-31
Dividends Paid
Retained earnings (accumulated losses)
-945 GBP2023-04-01 ~ 2024-03-31
-945 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-945 GBP2023-04-01 ~ 2024-03-31
-945 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
697,378 GBP2023-04-01 ~ 2024-03-31
786,534 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
2,702,762 GBP2023-04-01 ~ 2024-03-31
2,544,977 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
56,580 GBP2023-04-01 ~ 2024-03-31
53,406 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
85,370 GBP2023-04-01 ~ 2024-03-31
80,355 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
2,844,712 GBP2023-04-01 ~ 2024-03-31
2,678,738 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
442023-04-01 ~ 2024-03-31
432022-04-01 ~ 2023-03-31
Director Remuneration
660,800 GBP2023-04-01 ~ 2024-03-31
622,600 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
237,996 GBP2023-04-01 ~ 2024-03-31
176,759 GBP2022-04-01 ~ 2023-03-31
Current Tax for the Period
-48,055 GBP2023-04-01 ~ 2024-03-31
73,259 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
197,529 GBP2023-04-01 ~ 2024-03-31
174,522 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,026,260 GBP2024-03-31
1,026,260 GBP2023-03-31
Plant and equipment
2,616,646 GBP2024-03-31
1,962,488 GBP2023-03-31
Furniture and fittings
482,410 GBP2024-03-31
460,710 GBP2023-03-31
Motor vehicles
75,041 GBP2024-03-31
75,041 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
4,200,357 GBP2024-03-31
3,524,499 GBP2023-03-31
Property, Plant & Equipment - Disposals
Plant and equipment
-254,892 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
-8,948 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Disposals
-263,840 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
423,014 GBP2024-03-31
404,338 GBP2023-03-31
Plant and equipment
1,317,813 GBP2024-03-31
1,395,277 GBP2023-03-31
Furniture and fittings
381,503 GBP2024-03-31
353,700 GBP2023-03-31
Motor vehicles
59,619 GBP2024-03-31
54,478 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,181,949 GBP2024-03-31
2,207,793 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
18,676 GBP2023-04-01 ~ 2024-03-31
Plant and equipment
177,428 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
36,751 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
5,141 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
237,996 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-254,892 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
-8,948 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-263,840 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Land and buildings
603,246 GBP2024-03-31
621,922 GBP2023-03-31
Plant and equipment
1,298,833 GBP2024-03-31
567,211 GBP2023-03-31
Furniture and fittings
100,907 GBP2024-03-31
107,010 GBP2023-03-31
Motor vehicles
15,422 GBP2024-03-31
20,563 GBP2023-03-31
Merchandise
4,838,398 GBP2024-03-31
4,749,811 GBP2023-03-31
Raw Materials
1,586,751 GBP2024-03-31
739,797 GBP2023-03-31
Value of work in progress
301,009 GBP2024-03-31
257,712 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
1,898,571 GBP2024-03-31
1,995,999 GBP2023-03-31
Other Debtors
Current
54,956 GBP2024-03-31
39,251 GBP2023-03-31
Prepayments/Accrued Income
Current
92,935 GBP2024-03-31
357,115 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
2,046,462 GBP2024-03-31
2,392,365 GBP2023-03-31
Trade Creditors/Trade Payables
Current
1,603,491 GBP2024-03-31
1,138,063 GBP2023-03-31
Corporation Tax Payable
Current
32,702 GBP2024-03-31
116,060 GBP2023-03-31
Other Taxation & Social Security Payable
Current
518,372 GBP2024-03-31
645,482 GBP2023-03-31
Other Creditors
Current
10,294 GBP2024-03-31
Accrued Liabilities
Current
1,065,292 GBP2024-03-31
1,146,328 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
343,136 GBP2024-03-31
161,599 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,500 shares2024-03-31
Class 2 ordinary share
13,500 shares2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
697,378 GBP2023-04-01 ~ 2024-03-31