Par Value of Share
Class 1 ordinary share
12024-04-01 ~ 2025-03-31
Turnover/Revenue
10,904,149 GBP2024-04-01 ~ 2025-03-31
10,602,001 GBP2023-04-01 ~ 2024-03-31
Cost of Sales
7,161,493 GBP2024-04-01 ~ 2025-03-31
6,571,111 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
3,742,656 GBP2024-04-01 ~ 2025-03-31
4,030,890 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
3,304,380 GBP2024-04-01 ~ 2025-03-31
2,976,129 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
441,776 GBP2024-04-01 ~ 2025-03-31
1,058,261 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
66,569 GBP2024-04-01 ~ 2025-03-31
47,056 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
508,345 GBP2024-04-01 ~ 2025-03-31
1,105,317 GBP2023-04-01 ~ 2024-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
134,326 GBP2024-04-01 ~ 2025-03-31
283,512 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
374,019 GBP2024-04-01 ~ 2025-03-31
821,805 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
287,769 GBP2024-04-01 ~ 2025-03-31
821,805 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
1,335,773 GBP2025-03-31
1,527,333 GBP2024-03-31
Total Inventories
5,181,384 GBP2025-03-31
5,408,290 GBP2024-03-31
Debtors
2,235,851 GBP2025-03-31
2,101,842 GBP2024-03-31
Cash at bank and in hand
4,304,100 GBP2025-03-31
4,037,825 GBP2024-03-31
Current Assets
11,721,335 GBP2025-03-31
11,547,957 GBP2024-03-31
Creditors
Current
1,703,989 GBP2025-03-31
1,890,870 GBP2024-03-31
Net Current Assets/Liabilities
10,017,346 GBP2025-03-31
9,657,087 GBP2024-03-31
Total Assets Less Current Liabilities
11,353,119 GBP2025-03-31
11,184,420 GBP2024-03-31
Net Assets/Liabilities
11,194,195 GBP2025-03-31
10,983,226 GBP2024-03-31
Equity
Called up share capital
480,000 GBP2025-03-31
480,000 GBP2024-03-31
480,000 GBP2023-03-31
Share premium
59,015 GBP2025-03-31
59,015 GBP2024-03-31
59,015 GBP2023-03-31
Revaluation reserve
566,557 GBP2025-03-31
652,807 GBP2024-03-31
652,807 GBP2023-03-31
Retained earnings (accumulated losses)
10,088,623 GBP2025-03-31
9,791,404 GBP2024-03-31
9,027,199 GBP2023-03-31
Equity
11,194,195 GBP2025-03-31
10,983,226 GBP2024-03-31
10,219,021 GBP2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-76,800 GBP2024-04-01 ~ 2025-03-31
-57,600 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
-76,800 GBP2024-04-01 ~ 2025-03-31
-57,600 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
374,019 GBP2024-04-01 ~ 2025-03-31
821,805 GBP2023-04-01 ~ 2024-03-31
Wages/Salaries
3,103,694 GBP2024-04-01 ~ 2025-03-31
3,099,801 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
341,083 GBP2024-04-01 ~ 2025-03-31
318,544 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
509,540 GBP2024-04-01 ~ 2025-03-31
150,826 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
3,954,317 GBP2024-04-01 ~ 2025-03-31
3,569,171 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
842024-04-01 ~ 2025-03-31
892023-04-01 ~ 2024-03-31
Director Remuneration
169,123 GBP2024-04-01 ~ 2025-03-31
290,471 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
142,148 GBP2024-04-01 ~ 2025-03-31
133,294 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
16,000 GBP2024-04-01 ~ 2025-03-31
15,000 GBP2023-04-01 ~ 2024-03-31
Current Tax for the Period
147,845 GBP2024-04-01 ~ 2025-03-31
306,342 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
127,086 GBP2024-04-01 ~ 2025-03-31
276,329 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,355,000 GBP2025-03-31
1,470,000 GBP2024-03-31
Improvements to leasehold property
140,915 GBP2025-03-31
140,915 GBP2024-03-31
Plant and equipment
2,552,022 GBP2025-03-31
2,727,383 GBP2024-03-31
Property, Plant & Equipment - Disposals
Plant and equipment
-243,361 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
Land and buildings
-115,000 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
167,156 GBP2025-03-31
150,896 GBP2024-03-31
Improvements to leasehold property
140,915 GBP2025-03-31
140,915 GBP2024-03-31
Plant and equipment
2,440,076 GBP2025-03-31
2,569,910 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
16,260 GBP2024-04-01 ~ 2025-03-31
Plant and equipment
111,348 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-241,182 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Land and buildings
1,187,844 GBP2025-03-31
1,319,104 GBP2024-03-31
Plant and equipment
111,946 GBP2025-03-31
157,473 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
130,826 GBP2025-03-31
150,625 GBP2024-03-31
Motor vehicles
19,145 GBP2025-03-31
19,145 GBP2024-03-31
Computers
321,411 GBP2025-03-31
321,411 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
4,701,208 GBP2025-03-31
5,011,368 GBP2024-03-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-19,799 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Disposals
-263,160 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
-115,000 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
127,286 GBP2025-03-31
146,227 GBP2024-03-31
Motor vehicles
18,122 GBP2025-03-31
17,781 GBP2024-03-31
Computers
290,652 GBP2025-03-31
277,197 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,365,435 GBP2025-03-31
3,484,035 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
625 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
341 GBP2024-04-01 ~ 2025-03-31
Computers
13,455 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
142,148 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-19,566 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-260,748 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Furniture and fittings
3,540 GBP2025-03-31
4,398 GBP2024-03-31
Motor vehicles
1,023 GBP2025-03-31
1,364 GBP2024-03-31
Computers
30,759 GBP2025-03-31
44,214 GBP2024-03-31
Merchandise
4,951,507 GBP2025-03-31
5,228,627 GBP2024-03-31
Value of work in progress
229,877 GBP2025-03-31
179,663 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
1,953,885 GBP2025-03-31
1,856,985 GBP2024-03-31
Other Debtors
Current
500 GBP2025-03-31
Prepayments
Current
269,891 GBP2025-03-31
231,709 GBP2024-03-31
Debtors
Current, Amounts falling due within one year
2,235,851 GBP2025-03-31
2,101,842 GBP2024-03-31
Trade Creditors/Trade Payables
Current
855,024 GBP2025-03-31
686,722 GBP2024-03-31
Corporation Tax Payable
Current
147,845 GBP2025-03-31
306,342 GBP2024-03-31
Other Taxation & Social Security Payable
Current
69,977 GBP2025-03-31
89,666 GBP2024-03-31
Other Creditors
Current
44,888 GBP2025-03-31
88,759 GBP2024-03-31
Accrued Liabilities
Current
120,564 GBP2025-03-31
145,337 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
72,858 GBP2025-03-31
76,644 GBP2024-03-31
Between one and five year
34,249 GBP2025-03-31
46,876 GBP2024-03-31
All periods
107,107 GBP2025-03-31
123,520 GBP2024-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
158,924 GBP2025-03-31
201,194 GBP2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
480,000 shares2025-03-31
Profit/Loss
Retained earnings (accumulated losses)
374,019 GBP2024-04-01 ~ 2025-03-31