Par Value of Share
Class 1 ordinary share
12023-04-01 ~ 2024-03-31
Turnover/Revenue
32,930,703 GBP2023-04-01 ~ 2024-03-31
30,961,333 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
25,925,547 GBP2023-04-01 ~ 2024-03-31
25,215,617 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
7,005,156 GBP2023-04-01 ~ 2024-03-31
5,745,716 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
5,447,675 GBP2023-04-01 ~ 2024-03-31
4,179,704 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
1,557,481 GBP2023-04-01 ~ 2024-03-31
1,566,012 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
50,342 GBP2023-04-01 ~ 2024-03-31
17,132 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
9,133 GBP2023-04-01 ~ 2024-03-31
3,320 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
1,598,690 GBP2023-04-01 ~ 2024-03-31
1,579,824 GBP2022-04-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
461,804 GBP2023-04-01 ~ 2024-03-31
210,056 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
1,136,886 GBP2023-04-01 ~ 2024-03-31
1,369,768 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
1,136,886 GBP2023-04-01 ~ 2024-03-31
1,369,768 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
455,412 GBP2024-03-31
333,414 GBP2023-03-31
Total Inventories
1,134,627 GBP2024-03-31
2,928,653 GBP2023-03-31
Debtors
6,338,887 GBP2024-03-31
6,828,911 GBP2023-03-31
Cash at bank and in hand
2,386,374 GBP2024-03-31
1,865,797 GBP2023-03-31
Current Assets
9,859,888 GBP2024-03-31
11,623,361 GBP2023-03-31
Creditors
Current
6,799,870 GBP2024-03-31
8,905,476 GBP2023-03-31
Net Current Assets/Liabilities
3,060,018 GBP2024-03-31
2,717,885 GBP2023-03-31
Total Assets Less Current Liabilities
3,515,430 GBP2024-03-31
3,051,299 GBP2023-03-31
Creditors
Non-current
-126,497 GBP2024-03-31
-20,228 GBP2023-03-31
Net Assets/Liabilities
3,306,031 GBP2024-03-31
2,979,145 GBP2023-03-31
Equity
Called up share capital
1,500 GBP2024-03-31
1,500 GBP2023-03-31
1,500 GBP2022-03-31
Retained earnings (accumulated losses)
3,304,531 GBP2024-03-31
2,977,645 GBP2023-03-31
2,667,877 GBP2022-03-31
Equity
3,306,031 GBP2024-03-31
2,979,145 GBP2023-03-31
2,669,377 GBP2022-03-31
Dividends Paid
Retained earnings (accumulated losses)
-810,000 GBP2023-04-01 ~ 2024-03-31
-1,060,000 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-810,000 GBP2023-04-01 ~ 2024-03-31
-1,060,000 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,136,886 GBP2023-04-01 ~ 2024-03-31
1,369,768 GBP2022-04-01 ~ 2023-03-31
Bank Overdrafts
-335,487 GBP2024-03-31
-272,177 GBP2023-03-31
-207,036 GBP2022-03-31
Wages/Salaries
4,974,154 GBP2023-04-01 ~ 2024-03-31
4,123,470 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
534,230 GBP2023-04-01 ~ 2024-03-31
455,510 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
223,325 GBP2023-04-01 ~ 2024-03-31
164,577 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
5,731,709 GBP2023-04-01 ~ 2024-03-31
4,743,557 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
1052023-04-01 ~ 2024-03-31
962022-04-01 ~ 2023-03-31
Director Remuneration
609,191 GBP2023-04-01 ~ 2024-03-31
477,775 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
83,896 GBP2023-04-01 ~ 2024-03-31
58,367 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
14,000 GBP2023-04-01 ~ 2024-03-31
13,500 GBP2022-04-01 ~ 2023-03-31
Current Tax for the Period
430,828 GBP2023-04-01 ~ 2024-03-31
292,707 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
399,673 GBP2023-04-01 ~ 2024-03-31
300,167 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
193,470 GBP2024-03-31
180,582 GBP2023-03-31
Plant and equipment
7,906 GBP2024-03-31
22,080 GBP2023-03-31
Furniture and fittings
292,297 GBP2024-03-31
242,539 GBP2023-03-31
Property, Plant & Equipment - Disposals
Plant and equipment
-16,515 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
131,930 GBP2024-03-31
115,428 GBP2023-03-31
Plant and equipment
2,742 GBP2024-03-31
17,636 GBP2023-03-31
Furniture and fittings
163,630 GBP2024-03-31
130,445 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
16,502 GBP2023-04-01 ~ 2024-03-31
Plant and equipment
1,621 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
33,185 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-16,515 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Improvements to leasehold property
61,540 GBP2024-03-31
65,154 GBP2023-03-31
Plant and equipment
5,164 GBP2024-03-31
4,444 GBP2023-03-31
Furniture and fittings
128,667 GBP2024-03-31
112,094 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
393,930 GBP2024-03-31
242,858 GBP2023-03-31
Computers
69,654 GBP2024-03-31
128,159 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
957,257 GBP2024-03-31
816,218 GBP2023-03-31
Property, Plant & Equipment - Disposals
Motor vehicles
-21,819 GBP2023-04-01 ~ 2024-03-31
Computers
-71,780 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Disposals
-110,114 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
163,468 GBP2024-03-31
124,195 GBP2023-03-31
Computers
40,075 GBP2024-03-31
95,100 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
501,845 GBP2024-03-31
482,804 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
61,092 GBP2023-04-01 ~ 2024-03-31
Computers
16,755 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
129,155 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-21,819 GBP2023-04-01 ~ 2024-03-31
Computers
-71,780 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-110,114 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Motor vehicles
230,462 GBP2024-03-31
118,663 GBP2023-03-31
Computers
29,579 GBP2024-03-31
33,059 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
279,791 GBP2024-03-31
136,847 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
84,682 GBP2024-03-31
63,764 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
45,259 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Motor vehicles
195,109 GBP2024-03-31
Motor vehicles, Under hire purchased contracts or finance leases
73,083 GBP2023-03-31
Value of work in progress
1,134,627 GBP2024-03-31
2,928,653 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
5,941,704 GBP2024-03-31
6,589,952 GBP2023-03-31
Other Debtors
Current
74,250 GBP2024-03-31
115,486 GBP2023-03-31
Prepayments/Accrued Income
Current
102,933 GBP2024-03-31
123,473 GBP2023-03-31
Debtors
Amounts falling due within one year, Current
6,338,887 GBP2024-03-31
Current, Amounts falling due within one year
6,828,911 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
335,487 GBP2024-03-31
272,177 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
43,047 GBP2024-03-31
26,014 GBP2023-03-31
Trade Creditors/Trade Payables
Current
4,379,415 GBP2024-03-31
7,143,630 GBP2023-03-31
Amounts owed to group undertakings
Current
250,000 GBP2024-03-31
310,000 GBP2023-03-31
Corporation Tax Payable
Current
375,078 GBP2024-03-31
162,707 GBP2023-03-31
Other Taxation & Social Security Payable
Current
1,103,375 GBP2024-03-31
897,664 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
313,468 GBP2024-03-31
93,284 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
126,497 GBP2024-03-31
20,228 GBP2023-03-31
hire purchase agreements
169,544 GBP2024-03-31
46,242 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
292,693 GBP2024-03-31
206,884 GBP2023-03-31
Between one and five year
661,401 GBP2024-03-31
564,480 GBP2023-03-31
More than five year
712,500 GBP2024-03-31
712,500 GBP2023-03-31
All periods
1,666,594 GBP2024-03-31
1,483,864 GBP2023-03-31
Bank Overdrafts
Secured
335,487 GBP2024-03-31
272,177 GBP2023-03-31
Total Borrowings
Secured
505,031 GBP2024-03-31
318,419 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
82,902 GBP2024-03-31
51,926 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,500 shares2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
1,136,886 GBP2023-04-01 ~ 2024-03-31