Par Value of Share
Class 1 ordinary share
12022-04-01 ~ 2023-03-31
Class 2 ordinary share
12022-04-01 ~ 2023-03-31
Turnover/Revenue
15,504,340 GBP2022-04-01 ~ 2023-03-31
16,427,720 GBP2021-04-01 ~ 2022-03-31
Cost of Sales
-13,841,544 GBP2022-04-01 ~ 2023-03-31
-14,132,712 GBP2021-04-01 ~ 2022-03-31
Gross Profit/Loss
1,662,796 GBP2022-04-01 ~ 2023-03-31
2,295,008 GBP2021-04-01 ~ 2022-03-31
Administrative Expenses
-2,752,243 GBP2022-04-01 ~ 2023-03-31
-3,337,436 GBP2021-04-01 ~ 2022-03-31
Operating Profit/Loss
-1,030,229 GBP2022-04-01 ~ 2023-03-31
-940,577 GBP2021-04-01 ~ 2022-03-31
Profit/Loss on Ordinary Activities Before Tax
-1,100,780 GBP2022-04-01 ~ 2023-03-31
-995,604 GBP2021-04-01 ~ 2022-03-31
Profit/Loss
-1,230,570 GBP2022-04-01 ~ 2023-03-31
-239,623 GBP2021-04-01 ~ 2022-03-31
Comprehensive Income/Expense
-1,230,570 GBP2022-04-01 ~ 2023-03-31
-239,623 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment
1,173,809 GBP2023-03-31
1,034,152 GBP2022-03-31
Fixed Assets - Investments
4 GBP2023-03-31
4 GBP2022-03-31
Fixed Assets
1,173,813 GBP2023-03-31
1,034,156 GBP2022-03-31
Total Inventories
155,835 GBP2023-03-31
73,066 GBP2022-03-31
Debtors
7,438,604 GBP2023-03-31
8,694,915 GBP2022-03-31
Cash at bank and in hand
723 GBP2023-03-31
202,506 GBP2022-03-31
Current Assets
7,595,162 GBP2023-03-31
8,970,487 GBP2022-03-31
Creditors
Current
3,655,941 GBP2023-03-31
3,638,454 GBP2022-03-31
Net Current Assets/Liabilities
3,939,221 GBP2023-03-31
5,332,033 GBP2022-03-31
Total Assets Less Current Liabilities
5,113,034 GBP2023-03-31
6,366,189 GBP2022-03-31
Net Assets/Liabilities
4,132,981 GBP2023-03-31
5,363,551 GBP2022-03-31
Equity
Called up share capital
6,100 GBP2023-03-31
6,100 GBP2022-03-31
6,100 GBP2021-03-31
Capital redemption reserve
3,900 GBP2023-03-31
3,900 GBP2022-03-31
3,900 GBP2021-03-31
Retained earnings (accumulated losses)
4,122,981 GBP2023-03-31
5,353,551 GBP2022-03-31
5,593,174 GBP2021-03-31
Equity
4,132,981 GBP2023-03-31
5,363,551 GBP2022-03-31
5,603,174 GBP2021-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-1,230,570 GBP2022-04-01 ~ 2023-03-31
-239,623 GBP2021-04-01 ~ 2022-03-31
Wages/Salaries
2,293,719 GBP2022-04-01 ~ 2023-03-31
2,565,986 GBP2021-04-01 ~ 2022-03-31
Social Security Costs
221,497 GBP2022-04-01 ~ 2023-03-31
243,372 GBP2021-04-01 ~ 2022-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
41,999 GBP2022-04-01 ~ 2023-03-31
44,648 GBP2021-04-01 ~ 2022-03-31
Staff Costs/Employee Benefits Expense
2,557,215 GBP2022-04-01 ~ 2023-03-31
2,854,006 GBP2021-04-01 ~ 2022-03-31
Average Number of Employees
752022-04-01 ~ 2023-03-31
782021-04-01 ~ 2022-03-31
Director Remuneration
224,068 GBP2022-04-01 ~ 2023-03-31
322,848 GBP2021-04-01 ~ 2022-03-31
Current Tax for the Period
-755,981 GBP2021-04-01 ~ 2022-03-31
Tax Expense/Credit at Applicable Tax Rate
-209,148 GBP2022-04-01 ~ 2023-03-31
-189,165 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
691,202 GBP2023-03-31
691,202 GBP2022-03-31
Improvements to leasehold property
251,581 GBP2023-03-31
251,581 GBP2022-03-31
Plant and equipment
5,989 GBP2023-03-31
5,989 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
93,103 GBP2023-03-31
84,020 GBP2022-03-31
Improvements to leasehold property
55,355 GBP2023-03-31
50,324 GBP2022-03-31
Plant and equipment
5,989 GBP2023-03-31
5,304 GBP2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
9,083 GBP2022-04-01 ~ 2023-03-31
Improvements to leasehold property
5,031 GBP2022-04-01 ~ 2023-03-31
Plant and equipment
685 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
Land and buildings
598,099 GBP2023-03-31
607,182 GBP2022-03-31
Improvements to leasehold property
196,226 GBP2023-03-31
201,257 GBP2022-03-31
Plant and equipment
685 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
133,024 GBP2023-03-31
126,003 GBP2022-03-31
Motor vehicles
837,743 GBP2023-03-31
685,939 GBP2022-03-31
Computers
155,010 GBP2023-03-31
149,189 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
2,074,549 GBP2023-03-31
1,909,903 GBP2022-03-31
Property, Plant & Equipment - Disposals
Motor vehicles
-89,415 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Disposals
-89,415 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
123,255 GBP2023-03-31
121,365 GBP2022-03-31
Motor vehicles
479,464 GBP2023-03-31
480,973 GBP2022-03-31
Computers
143,574 GBP2023-03-31
133,765 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
900,740 GBP2023-03-31
875,751 GBP2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
1,890 GBP2022-04-01 ~ 2023-03-31
Motor vehicles
87,906 GBP2022-04-01 ~ 2023-03-31
Computers
9,809 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
114,404 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-89,415 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-89,415 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
Furniture and fittings
9,769 GBP2023-03-31
4,638 GBP2022-03-31
Motor vehicles
358,279 GBP2023-03-31
204,966 GBP2022-03-31
Computers
11,436 GBP2023-03-31
15,424 GBP2022-03-31
Investments in Group Undertakings
Cost valuation
4 GBP2022-03-31
Investments in Group Undertakings
4 GBP2023-03-31
4 GBP2022-03-31
Merchandise
155,835 GBP2023-03-31
73,066 GBP2022-03-31
Trade Debtors/Trade Receivables
Current
4,458,339 GBP2023-03-31
4,523,858 GBP2022-03-31
Amounts Owed by Group Undertakings
Current
600 GBP2023-03-31
1,364,972 GBP2022-03-31
Other Debtors
Current
54,030 GBP2023-03-31
448,675 GBP2022-03-31
Prepayments
Current
264,076 GBP2023-03-31
376,817 GBP2022-03-31
Debtors
Current, Amounts falling due within one year
7,321,338 GBP2023-03-31
8,565,125 GBP2022-03-31
Bank Borrowings/Overdrafts
Current
456,121 GBP2023-03-31
235,169 GBP2022-03-31
Finance Lease Liabilities - Total Present Value
Current
172,308 GBP2023-03-31
94,345 GBP2022-03-31
Trade Creditors/Trade Payables
Current
2,669,789 GBP2023-03-31
2,476,043 GBP2022-03-31
Corporation Tax Payable
Current
40,428 GBP2023-03-31
Other Taxation & Social Security Payable
Current
119,341 GBP2023-03-31
130,648 GBP2022-03-31
Accrued Liabilities/Deferred Income
Current
172,029 GBP2023-03-31
406,380 GBP2022-03-31
Bank Borrowings/Overdrafts
Non-current
646,034 GBP2023-03-31
882,964 GBP2022-03-31
Finance Lease Liabilities - Total Present Value
Non-current
216,753 GBP2023-03-31
119,674 GBP2022-03-31
Bank Borrowings
Current, Amounts falling due within one year
236,930 GBP2023-03-31
235,169 GBP2022-03-31
Total Borrowings
Current, Amounts falling due within one year
456,121 GBP2023-03-31
235,169 GBP2022-03-31
Bank Borrowings
Non-current, Between one and two years
238,976 GBP2023-03-31
236,930 GBP2022-03-31
Non-current, Between two and five year
371,832 GBP2023-03-31
560,532 GBP2022-03-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
216,753 GBP2023-03-31
119,674 GBP2022-03-31
hire purchase agreements
389,061 GBP2023-03-31
214,019 GBP2022-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
6,229 GBP2023-03-31
3,905 GBP2022-03-31
Between one and five year
11,772 GBP2023-03-31
4,556 GBP2022-03-31
More than five year
3,500 GBP2023-03-31
All periods
21,501 GBP2023-03-31
8,461 GBP2022-03-31
Bank Overdrafts
Secured
219,191 GBP2023-03-31
Bank Borrowings
Secured
882,964 GBP2023-03-31
1,118,133 GBP2022-03-31
Total Borrowings
Secured
1,491,216 GBP2023-03-31
1,332,152 GBP2022-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
117,266 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,440 shares2023-03-31
Class 2 ordinary share
3,660 shares2023-03-31