Par Value of Share
Class 1 ordinary share
12023-04-01 ~ 2024-03-31
Turnover/Revenue
38,188,097 GBP2023-04-01 ~ 2024-03-31
49,423,962 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
-27,821,343 GBP2023-04-01 ~ 2024-03-31
-41,231,950 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
10,366,754 GBP2023-04-01 ~ 2024-03-31
8,192,012 GBP2022-04-01 ~ 2023-03-31
Distribution Costs
-194,768 GBP2023-04-01 ~ 2024-03-31
-326,950 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-11,059,128 GBP2023-04-01 ~ 2024-03-31
-13,219,434 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
-876,268 GBP2023-04-01 ~ 2024-03-31
-5,335,122 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
105,140 GBP2023-04-01 ~ 2024-03-31
10,304 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
-32,490 GBP2023-04-01 ~ 2024-03-31
-32,618 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
-1,092,283 GBP2023-04-01 ~ 2024-03-31
-5,357,436 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
-990,138 GBP2023-04-01 ~ 2024-03-31
-4,382,068 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
-990,138 GBP2023-04-01 ~ 2024-03-31
-4,382,068 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
2,428,134 GBP2024-03-31
2,216,487 GBP2023-03-31
Property, Plant & Equipment
2,067,370 GBP2024-03-31
1,254,934 GBP2023-03-31
Fixed Assets
4,495,504 GBP2024-03-31
3,471,421 GBP2023-03-31
Total Inventories
13,719,453 GBP2024-03-31
17,276,637 GBP2023-03-31
Debtors
15,052,161 GBP2024-03-31
18,679,874 GBP2023-03-31
Cash at bank and in hand
3,788,384 GBP2024-03-31
1,268,422 GBP2023-03-31
Current Assets
32,559,998 GBP2024-03-31
37,224,933 GBP2023-03-31
Net Current Assets/Liabilities
21,061,488 GBP2024-03-31
24,264,618 GBP2023-03-31
Total Assets Less Current Liabilities
25,556,992 GBP2024-03-31
27,736,039 GBP2023-03-31
Net Assets/Liabilities
24,990,391 GBP2024-03-31
27,517,809 GBP2023-03-31
Equity
Called up share capital
100,000 GBP2024-03-31
100,000 GBP2023-03-31
100,000 GBP2022-03-31
Retained earnings (accumulated losses)
24,890,391 GBP2024-03-31
27,417,809 GBP2023-03-31
31,799,877 GBP2022-03-31
Equity
24,990,391 GBP2024-03-31
27,517,809 GBP2023-03-31
31,899,877 GBP2022-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-990,138 GBP2023-04-01 ~ 2024-03-31
-4,382,068 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-1,537,280 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
-1,537,280 GBP2023-04-01 ~ 2024-03-31
Wages/Salaries
5,895,871 GBP2023-04-01 ~ 2024-03-31
5,744,861 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
600,320 GBP2023-04-01 ~ 2024-03-31
1,036,913 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
189,961 GBP2023-04-01 ~ 2024-03-31
171,599 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
6,686,152 GBP2023-04-01 ~ 2024-03-31
6,953,373 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
1442023-04-01 ~ 2024-03-31
1522022-04-01 ~ 2023-03-31
Director Remuneration
1,356,268 GBP2023-04-01 ~ 2024-03-31
1,497,466 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
310,621 GBP2023-04-01 ~ 2024-03-31
235,782 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
20,000 GBP2023-04-01 ~ 2024-03-31
20,000 GBP2022-04-01 ~ 2023-03-31
Current Tax for the Period
-450,516 GBP2023-04-01 ~ 2024-03-31
-116,029 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
-273,071 GBP2023-04-01 ~ 2024-03-31
-1,017,913 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Computer software
2,929,528 GBP2024-03-31
2,530,393 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
1,709,835 GBP2024-03-31
1,616,978 GBP2023-03-31
Plant and equipment
146,255 GBP2024-03-31
221,337 GBP2023-03-31
Furniture and fittings
370,174 GBP2024-03-31
554,432 GBP2023-03-31
Property, Plant & Equipment - Disposals
Plant and equipment
-90,350 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
-370,481 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
302,090 GBP2024-03-31
890,625 GBP2023-03-31
Plant and equipment
51,286 GBP2024-03-31
74,210 GBP2023-03-31
Furniture and fittings
138,580 GBP2024-03-31
416,273 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
119,684 GBP2023-04-01 ~ 2024-03-31
Plant and equipment
42,328 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
29,288 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-65,252 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
-306,981 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Improvements to leasehold property
1,407,745 GBP2024-03-31
726,353 GBP2023-03-31
Plant and equipment
94,969 GBP2024-03-31
147,127 GBP2023-03-31
Furniture and fittings
231,594 GBP2024-03-31
138,159 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
377,941 GBP2024-03-31
287,821 GBP2023-03-31
Computers
360,652 GBP2024-03-31
486,537 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
2,964,857 GBP2024-03-31
3,167,105 GBP2023-03-31
Property, Plant & Equipment - Disposals
Motor vehicles
-87,830 GBP2023-04-01 ~ 2024-03-31
Computers
-176,294 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Disposals
-1,658,698 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
158,182 GBP2024-03-31
176,974 GBP2023-03-31
Computers
247,349 GBP2024-03-31
354,089 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
897,487 GBP2024-03-31
1,912,171 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
49,768 GBP2023-04-01 ~ 2024-03-31
Computers
69,553 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
310,621 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-68,560 GBP2023-04-01 ~ 2024-03-31
Computers
-176,293 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-1,325,305 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Motor vehicles
219,759 GBP2024-03-31
110,847 GBP2023-03-31
Computers
113,303 GBP2024-03-31
132,448 GBP2023-03-31
Finished Goods
13,719,453 GBP2024-03-31
17,276,637 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
6,694,410 GBP2024-03-31
8,497,275 GBP2023-03-31
Amounts Owed by Group Undertakings
Current
5,234,521 GBP2024-03-31
7,582,661 GBP2023-03-31
Other Debtors
Current
840,165 GBP2024-03-31
602,053 GBP2023-03-31
Amount of corporation tax that is recoverable
Current
908,866 GBP2024-03-31
908,866 GBP2023-03-31
Prepayments/Accrued Income
Current
682,890 GBP2024-03-31
357,143 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
15,052,161 GBP2024-03-31
18,679,874 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
15,842 GBP2024-03-31
Trade Creditors/Trade Payables
Current
2,440,685 GBP2024-03-31
2,214,110 GBP2023-03-31
Amounts owed to group undertakings
Current
7,415,524 GBP2024-03-31
7,375,524 GBP2023-03-31
Other Taxation & Social Security Payable
Current
178,857 GBP2024-03-31
198,515 GBP2023-03-31
Other Creditors
Current
52,794 GBP2024-03-31
52,374 GBP2023-03-31
Accrued Liabilities
Current
712,985 GBP2024-03-31
2,278,955 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
720,375 GBP2024-03-31
720,375 GBP2023-03-31
Between one and five year
1,578,495 GBP2024-03-31
2,138,870 GBP2023-03-31
More than five year
362,581 GBP2024-03-31
522,581 GBP2023-03-31
All periods
2,661,451 GBP2024-03-31
3,381,826 GBP2023-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
587,671 GBP2024-03-31
386,888 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
566,601 GBP2024-03-31
218,230 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2024-03-31