Par Value of Share
Class 1 ordinary share
12023-03-31 ~ 2024-03-30
Class 2 ordinary share
12023-03-31 ~ 2024-03-30
Turnover/Revenue
30,437,269 GBP2023-03-31 ~ 2024-03-30
34,883,729 GBP2022-03-31 ~ 2023-03-30
Cost of Sales
26,365,112 GBP2023-03-31 ~ 2024-03-30
32,261,074 GBP2022-03-31 ~ 2023-03-30
Gross Profit/Loss
4,072,157 GBP2023-03-31 ~ 2024-03-30
2,622,655 GBP2022-03-31 ~ 2023-03-30
Administrative Expenses
2,755,623 GBP2023-03-31 ~ 2024-03-30
2,337,067 GBP2022-03-31 ~ 2023-03-30
Operating Profit/Loss
1,316,534 GBP2023-03-31 ~ 2024-03-30
306,053 GBP2022-03-31 ~ 2023-03-30
Interest Payable/Similar Charges (Finance Costs)
362,371 GBP2023-03-31 ~ 2024-03-30
373,654 GBP2022-03-31 ~ 2023-03-30
Profit/Loss on Ordinary Activities Before Tax
954,163 GBP2023-03-31 ~ 2024-03-30
-67,601 GBP2022-03-31 ~ 2023-03-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
276,750 GBP2023-03-31 ~ 2024-03-30
37,262 GBP2022-03-31 ~ 2023-03-30
Profit/Loss
677,413 GBP2023-03-31 ~ 2024-03-30
-104,863 GBP2022-03-31 ~ 2023-03-30
Comprehensive Income/Expense
677,413 GBP2023-03-31 ~ 2024-03-30
-104,863 GBP2022-03-31 ~ 2023-03-30
Intangible Assets
208 GBP2024-03-30
208 GBP2023-03-30
Property, Plant & Equipment
594,552 GBP2024-03-30
649,800 GBP2023-03-30
Fixed Assets
594,760 GBP2024-03-30
650,008 GBP2023-03-30
Total Inventories
7,035,948 GBP2024-03-30
10,649,066 GBP2023-03-30
Debtors
6,539,197 GBP2024-03-30
7,883,568 GBP2023-03-30
Cash at bank and in hand
229 GBP2024-03-30
27,229 GBP2023-03-30
Current Assets
13,575,374 GBP2024-03-30
18,559,863 GBP2023-03-30
Creditors
Current
11,195,833 GBP2024-03-30
16,514,343 GBP2023-03-30
Net Current Assets/Liabilities
2,379,541 GBP2024-03-30
2,045,520 GBP2023-03-30
Total Assets Less Current Liabilities
2,974,301 GBP2024-03-30
2,695,528 GBP2023-03-30
Net Assets/Liabilities
2,359,441 GBP2024-03-30
2,037,528 GBP2023-03-30
Equity
Called up share capital
20,100 GBP2024-03-30
20,100 GBP2023-03-30
20,100 GBP2022-03-30
Retained earnings (accumulated losses)
2,339,341 GBP2024-03-30
2,017,428 GBP2023-03-30
2,477,791 GBP2022-03-30
Equity
2,359,441 GBP2024-03-30
2,037,528 GBP2023-03-30
2,497,891 GBP2022-03-30
Dividends Paid
Retained earnings (accumulated losses)
-355,500 GBP2023-03-31 ~ 2024-03-30
-355,500 GBP2022-03-31 ~ 2023-03-30
Dividends Paid
-355,500 GBP2023-03-31 ~ 2024-03-30
-355,500 GBP2022-03-31 ~ 2023-03-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
677,413 GBP2023-03-31 ~ 2024-03-30
-104,863 GBP2022-03-31 ~ 2023-03-30
Bank Overdrafts
-229,929 GBP2024-03-30
-183,713 GBP2023-03-30
-263,985 GBP2022-03-30
Wages/Salaries
1,848,470 GBP2023-03-31 ~ 2024-03-30
1,719,716 GBP2022-03-31 ~ 2023-03-30
Social Security Costs
185,085 GBP2023-03-31 ~ 2024-03-30
175,046 GBP2022-03-31 ~ 2023-03-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
86,503 GBP2023-03-31 ~ 2024-03-30
90,286 GBP2022-03-31 ~ 2023-03-30
Staff Costs/Employee Benefits Expense
2,120,058 GBP2023-03-31 ~ 2024-03-30
1,985,048 GBP2022-03-31 ~ 2023-03-30
Average Number of Employees
552023-03-31 ~ 2024-03-30
552022-03-31 ~ 2023-03-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
61,993 GBP2023-03-31 ~ 2024-03-30
49,951 GBP2022-03-31 ~ 2023-03-30
Audit Fees/Expenses
29,000 GBP2023-03-31 ~ 2024-03-30
24,500 GBP2022-03-31 ~ 2023-03-30
Current Tax for the Period
289,464 GBP2023-03-31 ~ 2024-03-30
-20,121 GBP2022-03-31 ~ 2023-03-30
Tax Expense/Credit at Applicable Tax Rate
238,541 GBP2023-03-31 ~ 2024-03-30
-12,844 GBP2022-03-31 ~ 2023-03-30
Dividends Paid on Shares
355,500 GBP2023-03-31 ~ 2024-03-30
355,500 GBP2022-03-31 ~ 2023-03-30
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
208 GBP2023-03-30
Intangible Assets
Patents/Trademarks/Licences/Concessions
208 GBP2024-03-30
208 GBP2023-03-30
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
57,914 GBP2024-03-30
57,914 GBP2023-03-30
Plant and equipment
866,355 GBP2024-03-30
831,577 GBP2023-03-30
Furniture and fittings
125,100 GBP2024-03-30
125,100 GBP2023-03-30
Motor vehicles
379,346 GBP2024-03-30
379,346 GBP2023-03-30
Property, Plant & Equipment - Gross Cost
1,428,715 GBP2024-03-30
1,393,937 GBP2023-03-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
8,011 GBP2024-03-30
4,940 GBP2023-03-30
Plant and equipment
467,431 GBP2024-03-30
423,965 GBP2023-03-30
Furniture and fittings
102,340 GBP2024-03-30
99,812 GBP2023-03-30
Motor vehicles
256,381 GBP2024-03-30
215,420 GBP2023-03-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
834,163 GBP2024-03-30
744,137 GBP2023-03-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
3,071 GBP2023-03-31 ~ 2024-03-30
Plant and equipment
43,466 GBP2023-03-31 ~ 2024-03-30
Furniture and fittings
2,528 GBP2023-03-31 ~ 2024-03-30
Motor vehicles
40,961 GBP2023-03-31 ~ 2024-03-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
90,026 GBP2023-03-31 ~ 2024-03-30
Property, Plant & Equipment
Improvements to leasehold property
49,903 GBP2024-03-30
52,974 GBP2023-03-30
Plant and equipment
398,924 GBP2024-03-30
407,612 GBP2023-03-30
Furniture and fittings
22,760 GBP2024-03-30
25,288 GBP2023-03-30
Motor vehicles
122,965 GBP2024-03-30
163,926 GBP2023-03-30
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Plant and equipment
81,800 GBP2023-03-30
Plant and equipment, Under hire purchased contracts or finance leases
61,000 GBP2024-03-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
8,802 GBP2023-03-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
5,643 GBP2023-03-31 ~ 2024-03-30
Under hire purchased contracts or finance leases, Motor vehicles
22,390 GBP2023-03-31 ~ 2024-03-30
Under hire purchased contracts or finance leases
28,033 GBP2023-03-31 ~ 2024-03-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
10,212 GBP2024-03-30
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
50,788 GBP2024-03-30
72,998 GBP2023-03-30
Motor vehicles, Under hire purchased contracts or finance leases
25,342 GBP2024-03-30
Under hire purchased contracts or finance leases
76,130 GBP2024-03-30
203,318 GBP2023-03-30
Under hire purchased contracts or finance leases, Motor vehicles
130,320 GBP2023-03-30
Merchandise
7,035,948 GBP2024-03-30
10,649,066 GBP2023-03-30
Trade Debtors/Trade Receivables
Current
6,227,565 GBP2024-03-30
7,479,419 GBP2023-03-30
Other Debtors
Current
1,000 GBP2024-03-30
1,000 GBP2023-03-30
Prepayments
Current
145,336 GBP2024-03-30
149,860 GBP2023-03-30
Debtors
Amounts falling due within one year, Current
6,539,197 GBP2024-03-30
7,883,568 GBP2023-03-30
Bank Borrowings/Overdrafts
Current
2,022,780 GBP2024-03-30
2,259,154 GBP2023-03-30
Other Remaining Borrowings
Current
4,683,519 GBP2024-03-30
5,874,984 GBP2023-03-30
Finance Lease Liabilities - Total Present Value
Current
17,938 GBP2024-03-30
61,609 GBP2023-03-30
Trade Creditors/Trade Payables
Current
3,723,323 GBP2024-03-30
4,494,678 GBP2023-03-30
Corporation Tax Payable
Current
264,931 GBP2024-03-30
-20,121 GBP2023-03-30
Other Taxation & Social Security Payable
Current
43,406 GBP2024-03-30
41,162 GBP2023-03-30
Accrued Liabilities
Current
79,713 GBP2024-03-30
72,227 GBP2023-03-30
Bank Borrowings/Overdrafts
Non-current
480,197 GBP2024-03-30
492,685 GBP2023-03-30
Finance Lease Liabilities - Total Present Value
Non-current
17,938 GBP2023-03-30
Bank Borrowings
Non-current, Between two and five year
480,197 GBP2024-03-30
492,685 GBP2023-03-30
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
17,938 GBP2023-03-30
hire purchase agreements
17,938 GBP2024-03-30
79,547 GBP2023-03-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
235,000 GBP2024-03-30
235,000 GBP2023-03-30
Between one and five year
352,500 GBP2024-03-30
587,500 GBP2023-03-30
All periods
587,500 GBP2024-03-30
822,500 GBP2023-03-30
Bank Overdrafts
Secured
229,929 GBP2024-03-30
183,713 GBP2023-03-30
Bank Borrowings
Secured
2,273,048 GBP2024-03-30
2,568,126 GBP2023-03-30
Total Borrowings
Secured
7,204,434 GBP2024-03-30
8,706,370 GBP2023-03-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
134,663 GBP2024-03-30
147,377 GBP2023-03-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
20,000 shares2024-03-30
Class 2 ordinary share
100 shares2024-03-30
Profit/Loss
Retained earnings (accumulated losses)
677,413 GBP2023-03-31 ~ 2024-03-30