Par Value of Share
Class 1 ordinary share
12024-05-01 ~ 2025-04-30
Turnover/Revenue
61,470,085 GBP2024-05-01 ~ 2025-04-30
54,946,578 GBP2023-05-01 ~ 2024-04-30
Cost of Sales
42,320,247 GBP2024-05-01 ~ 2025-04-30
38,067,824 GBP2023-05-01 ~ 2024-04-30
Gross Profit/Loss
19,149,838 GBP2024-05-01 ~ 2025-04-30
16,878,754 GBP2023-05-01 ~ 2024-04-30
Distribution Costs
3,760,807 GBP2024-05-01 ~ 2025-04-30
3,338,802 GBP2023-05-01 ~ 2024-04-30
Administrative Expenses
12,367,638 GBP2024-05-01 ~ 2025-04-30
10,641,532 GBP2023-05-01 ~ 2024-04-30
Operating Profit/Loss
3,271,393 GBP2024-05-01 ~ 2025-04-30
2,898,420 GBP2023-05-01 ~ 2024-04-30
Other Interest Receivable/Similar Income (Finance Income)
49,283 GBP2024-05-01 ~ 2025-04-30
8,937 GBP2023-05-01 ~ 2024-04-30
Interest Payable/Similar Charges (Finance Costs)
61,141 GBP2024-05-01 ~ 2025-04-30
53,152 GBP2023-05-01 ~ 2024-04-30
Profit/Loss on Ordinary Activities Before Tax
3,259,535 GBP2024-05-01 ~ 2025-04-30
2,854,205 GBP2023-05-01 ~ 2024-04-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
969,046 GBP2024-05-01 ~ 2025-04-30
771,902 GBP2023-05-01 ~ 2024-04-30
Profit/Loss
2,290,489 GBP2024-05-01 ~ 2025-04-30
2,082,303 GBP2023-05-01 ~ 2024-04-30
Equity
Retained earnings (accumulated losses)
12,344,551 GBP2025-04-30
10,954,666 GBP2024-04-30
9,049,133 GBP2023-04-30
Dividends Paid
Retained earnings (accumulated losses)
-900,604 GBP2024-05-01 ~ 2025-04-30
-176,770 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment
4,063,362 GBP2025-04-30
3,888,045 GBP2024-04-30
Fixed Assets - Investments
1,076 GBP2025-04-30
1,000 GBP2024-04-30
Fixed Assets
4,064,438 GBP2025-04-30
3,889,045 GBP2024-04-30
Total Inventories
2,289,079 GBP2025-04-30
2,058,347 GBP2024-04-30
Debtors
17,699,548 GBP2025-04-30
13,573,493 GBP2024-04-30
Cash at bank and in hand
1,579,114 GBP2025-04-30
426,073 GBP2024-04-30
Current Assets
21,567,741 GBP2025-04-30
16,057,913 GBP2024-04-30
Creditors
Current
11,731,109 GBP2025-04-30
8,109,609 GBP2024-04-30
Net Current Assets/Liabilities
9,836,632 GBP2025-04-30
7,948,304 GBP2024-04-30
Total Assets Less Current Liabilities
13,901,070 GBP2025-04-30
11,837,349 GBP2024-04-30
Creditors
Non-current
-944,707 GBP2025-04-30
-245,183 GBP2024-04-30
Net Assets/Liabilities
12,345,551 GBP2025-04-30
10,955,666 GBP2024-04-30
Equity
Called up share capital
1,000 GBP2025-04-30
1,000 GBP2024-04-30
Equity
12,345,551 GBP2025-04-30
10,955,666 GBP2024-04-30
Wages/Salaries
15,657,278 GBP2024-05-01 ~ 2025-04-30
13,866,080 GBP2023-05-01 ~ 2024-04-30
Social Security Costs
1,630,203 GBP2024-05-01 ~ 2025-04-30
1,380,321 GBP2023-05-01 ~ 2024-04-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
380,588 GBP2024-05-01 ~ 2025-04-30
261,557 GBP2023-05-01 ~ 2024-04-30
Staff Costs/Employee Benefits Expense
17,668,069 GBP2024-05-01 ~ 2025-04-30
15,507,958 GBP2023-05-01 ~ 2024-04-30
Average Number of Employees
4212024-05-01 ~ 2025-04-30
3772023-05-01 ~ 2024-04-30
Director Remuneration
383,091 GBP2024-05-01 ~ 2025-04-30
454,923 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
928,448 GBP2024-05-01 ~ 2025-04-30
710,596 GBP2023-05-01 ~ 2024-04-30
Current Tax for the Period
994,734 GBP2024-05-01 ~ 2025-04-30
420,815 GBP2023-05-01 ~ 2024-04-30
Tax Expense/Credit at Applicable Tax Rate
814,884 GBP2024-05-01 ~ 2025-04-30
713,551 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
524,784 GBP2024-04-30
Plant and equipment
7,077,868 GBP2025-04-30
6,476,644 GBP2024-04-30
Motor vehicles
1,685,512 GBP2025-04-30
1,336,650 GBP2024-04-30
Property, Plant & Equipment - Gross Cost
9,335,761 GBP2025-04-30
8,338,078 GBP2024-04-30
Property, Plant & Equipment - Disposals
Plant and equipment
-3,500 GBP2024-05-01 ~ 2025-04-30
Motor vehicles
-221,187 GBP2024-05-01 ~ 2025-04-30
Property, Plant & Equipment - Disposals
-224,687 GBP2024-05-01 ~ 2025-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,403,471 GBP2025-04-30
3,785,036 GBP2024-04-30
Motor vehicles
628,727 GBP2025-04-30
473,766 GBP2024-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,272,399 GBP2025-04-30
4,450,033 GBP2024-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
621,935 GBP2024-05-01 ~ 2025-04-30
Motor vehicles
257,543 GBP2024-05-01 ~ 2025-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
928,448 GBP2024-05-01 ~ 2025-04-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-3,500 GBP2024-05-01 ~ 2025-04-30
Motor vehicles
-102,582 GBP2024-05-01 ~ 2025-04-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-106,082 GBP2024-05-01 ~ 2025-04-30
Property, Plant & Equipment
Plant and equipment
2,674,397 GBP2025-04-30
2,691,608 GBP2024-04-30
Motor vehicles
1,056,785 GBP2025-04-30
862,884 GBP2024-04-30
Investments in Group Undertakings
Cost valuation
1,076 GBP2025-04-30
1,000 GBP2024-04-30
Additions to investments
76 GBP2025-04-30
Investments in Group Undertakings
1,076 GBP2025-04-30
1,000 GBP2024-04-30
Merchandise
1,850,404 GBP2025-04-30
1,718,613 GBP2024-04-30
Value of work in progress
438,675 GBP2025-04-30
339,734 GBP2024-04-30
Trade Debtors/Trade Receivables
Current
5,684,988 GBP2025-04-30
5,437,224 GBP2024-04-30
Amounts Owed by Group Undertakings
Current
3,797,498 GBP2025-04-30
1,585,611 GBP2024-04-30
Other Debtors
Current
2,093,269 GBP2025-04-30
2,317,458 GBP2024-04-30
Amount of corporation tax that is recoverable
Current
67,648 GBP2025-04-30
47,847 GBP2024-04-30
Prepayments/Accrued Income
Current
5,343,014 GBP2025-04-30
4,185,353 GBP2024-04-30
Debtors
Current, Amounts falling due within one year
17,062,828 GBP2025-04-30
13,573,493 GBP2024-04-30
Other Debtors
Non-current
636,720 GBP2025-04-30
Finance Lease Liabilities - Total Present Value
Current
371,302 GBP2025-04-30
162,711 GBP2024-04-30
Trade Creditors/Trade Payables
Current
8,021,974 GBP2025-04-30
5,221,832 GBP2024-04-30
Amounts owed to group undertakings
Current
985,546 GBP2025-04-30
631,763 GBP2024-04-30
Corporation Tax Payable
Current
439,732 GBP2025-04-30
183,127 GBP2024-04-30
Other Taxation & Social Security Payable
Current
465,650 GBP2025-04-30
471,731 GBP2024-04-30
Other Creditors
Current
702,487 GBP2025-04-30
456,984 GBP2024-04-30
Accrued Liabilities/Deferred Income
Current
744,418 GBP2025-04-30
981,461 GBP2024-04-30
Finance Lease Liabilities - Total Present Value
Non-current
944,707 GBP2025-04-30
245,183 GBP2024-04-30
Current, hire purchase agreements, Amounts falling due within one year
162,711 GBP2024-04-30
Between one and five year, hire purchase agreements
245,183 GBP2024-04-30
hire purchase agreements
1,316,009 GBP2025-04-30
407,894 GBP2024-04-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
205,281 GBP2025-04-30
600,765 GBP2024-04-30
Between one and five year
994,030 GBP2025-04-30
1,527,973 GBP2024-04-30
More than five year
768,000 GBP2025-04-30
720,000 GBP2024-04-30
All periods
1,967,311 GBP2025-04-30
2,848,738 GBP2024-04-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2025-04-30