Average Number of Employees
152023-05-01 ~ 2024-04-30
182022-05-01 ~ 2023-04-30
Turnover/Revenue
2,465,493 GBP2023-05-01 ~ 2024-04-30
2,304,578 GBP2022-05-01 ~ 2023-04-30
Cost of Sales
-1,431,454 GBP2023-05-01 ~ 2024-04-30
-1,105,591 GBP2022-05-01 ~ 2023-04-30
Gross Profit/Loss
1,034,039 GBP2023-05-01 ~ 2024-04-30
1,198,987 GBP2022-05-01 ~ 2023-04-30
Distribution Costs
-213,791 GBP2023-05-01 ~ 2024-04-30
-202,816 GBP2022-05-01 ~ 2023-04-30
Administrative Expenses
-959,648 GBP2023-05-01 ~ 2024-04-30
-965,911 GBP2022-05-01 ~ 2023-04-30
Operating Profit/Loss
-139,400 GBP2023-05-01 ~ 2024-04-30
30,260 GBP2022-05-01 ~ 2023-04-30
Other Interest Receivable/Similar Income (Finance Income)
2,333 GBP2023-05-01 ~ 2024-04-30
3,114 GBP2022-05-01 ~ 2023-04-30
Profit/Loss on Ordinary Activities Before Tax
-146,140 GBP2023-05-01 ~ 2024-04-30
27,662 GBP2022-05-01 ~ 2023-04-30
Profit/Loss
-126,235 GBP2023-05-01 ~ 2024-04-30
24,737 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment
84,884 GBP2024-04-30
96,935 GBP2023-04-30
Fixed Assets
84,884 GBP2024-04-30
96,935 GBP2023-04-30
Total Inventories
106,757 GBP2024-04-30
80,490 GBP2023-04-30
Debtors
Current
223,554 GBP2024-04-30
350,510 GBP2023-04-30
Current assets - Investments
198,000 GBP2024-04-30
198,000 GBP2023-04-30
Cash at bank and in hand
236,478 GBP2024-04-30
293,255 GBP2023-04-30
Current Assets
764,789 GBP2024-04-30
922,255 GBP2023-04-30
Creditors
Current, Amounts falling due within one year
-513,507 GBP2024-04-30
-545,282 GBP2023-04-30
Net Current Assets/Liabilities
251,282 GBP2024-04-30
376,973 GBP2023-04-30
Total Assets Less Current Liabilities
336,166 GBP2024-04-30
473,908 GBP2023-04-30
Creditors
Non-current, Amounts falling due after one year
-156,505 GBP2023-04-30
Net Assets/Liabilities
177,921 GBP2024-04-30
305,156 GBP2023-04-30
Equity
Called up share capital
21,876 GBP2024-04-30
21,876 GBP2023-04-30
21,876 GBP2022-05-01
Retained earnings (accumulated losses)
156,045 GBP2024-04-30
283,280 GBP2023-04-30
260,543 GBP2022-05-01
Equity
177,921 GBP2024-04-30
305,156 GBP2023-04-30
282,419 GBP2022-05-01
Profit/Loss
Retained earnings (accumulated losses)
-126,235 GBP2023-05-01 ~ 2024-04-30
24,737 GBP2022-05-01 ~ 2023-04-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-126,235 GBP2023-05-01 ~ 2024-04-30
24,737 GBP2022-05-01 ~ 2023-04-30
Comprehensive Income/Expense
-126,235 GBP2023-05-01 ~ 2024-04-30
24,737 GBP2022-05-01 ~ 2023-04-30
Dividends Paid
Retained earnings (accumulated losses)
-1,000 GBP2023-05-01 ~ 2024-04-30
-2,000 GBP2022-05-01 ~ 2023-04-30
Dividends Paid
-1,000 GBP2023-05-01 ~ 2024-04-30
-2,000 GBP2022-05-01 ~ 2023-04-30
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-1,000 GBP2023-05-01 ~ 2024-04-30
-2,000 GBP2022-05-01 ~ 2023-04-30
Equity - Income/Expense Recognised Directly
-1,000 GBP2023-05-01 ~ 2024-04-30
-2,000 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment - Depreciation Expense
23,772 GBP2023-05-01 ~ 2024-04-30
30,281 GBP2022-05-01 ~ 2023-04-30
Cash and Cash Equivalents
236,478 GBP2024-04-30
293,255 GBP2023-04-30
580,367 GBP2022-05-01
Audit Fees/Expenses
7,000 GBP2023-05-01 ~ 2024-04-30
7,000 GBP2022-05-01 ~ 2023-04-30
Wages/Salaries
576,021 GBP2023-05-01 ~ 2024-04-30
603,055 GBP2022-05-01 ~ 2023-04-30
Social Security Costs
72,622 GBP2023-05-01 ~ 2024-04-30
67,981 GBP2022-05-01 ~ 2023-04-30
Staff Costs/Employee Benefits Expense
659,331 GBP2023-05-01 ~ 2024-04-30
681,083 GBP2022-05-01 ~ 2023-04-30
Director Remuneration
133,103 GBP2023-05-01 ~ 2024-04-30
159,316 GBP2022-05-01 ~ 2023-04-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-12,247 GBP2023-05-01 ~ 2024-04-30
-4,733 GBP2022-05-01 ~ 2023-04-30
Tax Expense/Credit at Applicable Tax Rate
-27,767 GBP2023-05-01 ~ 2024-04-30
5,256 GBP2022-05-01 ~ 2023-04-30
Dividends Paid on Shares
1,000 GBP2023-05-01 ~ 2024-04-30
2,000 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
95,667 GBP2024-04-30
91,245 GBP2023-04-30
Motor vehicles
25,411 GBP2024-04-30
25,411 GBP2023-04-30
Furniture and fittings
266,720 GBP2024-04-30
262,343 GBP2023-04-30
Office equipment
123,169 GBP2024-04-30
121,631 GBP2023-04-30
Property, Plant & Equipment - Gross Cost
510,967 GBP2024-04-30
500,630 GBP2023-04-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-5,406 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment - Other Disposals
-5,406 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
81,401 GBP2023-04-30
Motor vehicles
11,177 GBP2023-04-30
Furniture and fittings
195,083 GBP2023-04-30
Office equipment
116,034 GBP2023-04-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
403,695 GBP2023-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
23,772 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-1,383 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,383 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
85,950 GBP2024-04-30
Motor vehicles
14,735 GBP2024-04-30
Furniture and fittings
205,767 GBP2024-04-30
Office equipment
119,632 GBP2024-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
426,084 GBP2024-04-30
Property, Plant & Equipment
Plant and equipment
9,717 GBP2024-04-30
9,844 GBP2023-04-30
Motor vehicles
10,676 GBP2024-04-30
14,234 GBP2023-04-30
Furniture and fittings
60,953 GBP2024-04-30
67,260 GBP2023-04-30
Office equipment
3,537 GBP2024-04-30
5,597 GBP2023-04-30
Motor vehicles, Under hire purchased contracts or finance leases
10,676 GBP2024-04-30
14,234 GBP2023-04-30
Under hire purchased contracts or finance leases
10,676 GBP2024-04-30
14,234 GBP2023-04-30
Finished Goods/Goods for Resale
106,757 GBP2024-04-30
80,490 GBP2023-04-30
Trade Debtors/Trade Receivables
Current
199,159 GBP2024-04-30
298,197 GBP2023-04-30
Other Debtors
Current
9,424 GBP2024-04-30
8,565 GBP2023-04-30
Prepayments/Accrued Income
Current
14,971 GBP2024-04-30
43,748 GBP2023-04-30
Bank Borrowings
Current
35,200 GBP2024-04-30
47,409 GBP2023-04-30
Trade Creditors/Trade Payables
Current
45,392 GBP2024-04-30
166,442 GBP2023-04-30
Corporation Tax Payable
Current
7,658 GBP2023-04-30
Taxation/Social Security Payable
Current
79,074 GBP2024-04-30
53,535 GBP2023-04-30
Finance Lease Liabilities - Total Present Value
Current
5,392 GBP2024-04-30
5,392 GBP2023-04-30
Other Creditors
Current
6,132 GBP2024-04-30
9,325 GBP2023-04-30
Accrued Liabilities/Deferred Income
Current
342,317 GBP2024-04-30
255,521 GBP2023-04-30
Creditors
Current
513,507 GBP2024-04-30
545,282 GBP2023-04-30
Bank Borrowings
Non-current
44,083 GBP2024-04-30
79,283 GBP2023-04-30
Finance Lease Liabilities - Total Present Value
Non-current
899 GBP2024-04-30
6,291 GBP2023-04-30
Creditors
Non-current
158,245 GBP2024-04-30
156,505 GBP2023-04-30
Bank Borrowings
Current, Amounts falling due within one year
35,200 GBP2024-04-30
47,409 GBP2023-04-30
Total Borrowings
Current, Amounts falling due within one year
35,200 GBP2024-04-30
47,409 GBP2023-04-30
Bank Borrowings
Non-current, Between one and two years
35,200 GBP2024-04-30
Between two and five year, Non-current
8,884 GBP2024-04-30
Non-current, Between two and five year
44,086 GBP2023-04-30
Total Borrowings
79,284 GBP2024-04-30
126,692 GBP2023-04-30
Minimum gross finance lease payments owing
6,291 GBP2024-04-30
11,683 GBP2023-04-30
Net Deferred Tax Liability/Asset
-12,247 GBP2023-04-30
-16,980 GBP2022-05-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
12,247 GBP2023-05-01 ~ 2024-04-30
4,733 GBP2022-05-01 ~ 2023-04-30
Deferred Tax Liabilities
Accelerated tax depreciation
-12,247 GBP2023-04-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
12,500 shares2024-04-30
12,500 shares2023-04-30
Par Value of Share
Class 1 ordinary share
1.002023-05-01 ~ 2024-04-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
1 shares2024-04-30
1 shares2023-04-30
Par Value of Share
Class 2 ordinary share
1.002023-05-01 ~ 2024-04-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Between one and five year
108,791 GBP2024-04-30
161,635 GBP2023-04-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
108,791 GBP2024-04-30
161,635 GBP2023-04-30