Par Value of Share
Class 1 ordinary share
12023-04-01 ~ 2024-03-31
Turnover/Revenue
10,964,239 GBP2023-04-01 ~ 2024-03-31
10,919,749 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
7,884,945 GBP2023-04-01 ~ 2024-03-31
8,074,516 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
3,079,294 GBP2023-04-01 ~ 2024-03-31
2,845,233 GBP2022-04-01 ~ 2023-03-31
Distribution Costs
285,129 GBP2023-04-01 ~ 2024-03-31
440,171 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
1,868,508 GBP2023-04-01 ~ 2024-03-31
1,925,321 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
955,585 GBP2023-04-01 ~ 2024-03-31
599,660 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
39,241 GBP2023-04-01 ~ 2024-03-31
3,887 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
20,794 GBP2023-04-01 ~ 2024-03-31
17,145 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
974,032 GBP2023-04-01 ~ 2024-03-31
586,402 GBP2022-04-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
245,775 GBP2023-04-01 ~ 2024-03-31
118,303 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
728,257 GBP2023-04-01 ~ 2024-03-31
468,099 GBP2022-04-01 ~ 2023-03-31
Equity
Retained earnings (accumulated losses)
5,601,983 GBP2024-03-31
5,083,426 GBP2023-03-31
4,731,456 GBP2022-03-31
Dividends Paid
Retained earnings (accumulated losses)
-209,700 GBP2023-04-01 ~ 2024-03-31
-116,129 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
89,989 GBP2024-03-31
104,204 GBP2023-03-31
Fixed Assets - Investments
100,000 GBP2024-03-31
Fixed Assets
189,989 GBP2024-03-31
104,204 GBP2023-03-31
Total Inventories
2,646,577 GBP2024-03-31
3,107,279 GBP2023-03-31
Debtors
1,587,560 GBP2024-03-31
1,513,826 GBP2023-03-31
Cash at bank and in hand
3,308,108 GBP2024-03-31
1,970,271 GBP2023-03-31
Current Assets
7,542,245 GBP2024-03-31
6,591,376 GBP2023-03-31
Creditors
Current
2,067,478 GBP2024-03-31
1,538,107 GBP2023-03-31
Net Current Assets/Liabilities
5,474,767 GBP2024-03-31
5,053,269 GBP2023-03-31
Total Assets Less Current Liabilities
5,664,756 GBP2024-03-31
5,157,473 GBP2023-03-31
Creditors
Non-current
-41,448 GBP2024-03-31
-49,520 GBP2023-03-31
Net Assets/Liabilities
5,602,083 GBP2024-03-31
5,083,526 GBP2023-03-31
Equity
Called up share capital
100 GBP2024-03-31
100 GBP2023-03-31
Equity
5,602,083 GBP2024-03-31
5,083,526 GBP2023-03-31
Wages/Salaries
808,919 GBP2023-04-01 ~ 2024-03-31
799,235 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
76,995 GBP2023-04-01 ~ 2024-03-31
76,633 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
268,296 GBP2023-04-01 ~ 2024-03-31
246,421 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
1,154,210 GBP2023-04-01 ~ 2024-03-31
1,122,289 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
332023-04-01 ~ 2024-03-31
332022-04-01 ~ 2023-03-31
Director Remuneration
73,232 GBP2023-04-01 ~ 2024-03-31
123,425 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
35,417 GBP2023-04-01 ~ 2024-03-31
41,170 GBP2022-04-01 ~ 2023-03-31
Current Tax for the Period
248,976 GBP2023-04-01 ~ 2024-03-31
104,146 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
243,508 GBP2023-04-01 ~ 2024-03-31
111,416 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
3,728 GBP2024-03-31
3,728 GBP2023-03-31
Plant and equipment
12,225 GBP2024-03-31
12,225 GBP2023-03-31
Furniture and fittings
110,367 GBP2024-03-31
98,505 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
3,357 GBP2024-03-31
2,984 GBP2023-03-31
Plant and equipment
8,904 GBP2024-03-31
7,797 GBP2023-03-31
Furniture and fittings
77,959 GBP2024-03-31
67,154 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
373 GBP2023-04-01 ~ 2024-03-31
Plant and equipment
1,107 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
10,805 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Improvements to leasehold property
371 GBP2024-03-31
744 GBP2023-03-31
Plant and equipment
3,321 GBP2024-03-31
4,428 GBP2023-03-31
Furniture and fittings
32,408 GBP2024-03-31
31,351 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
64,365 GBP2024-03-31
64,365 GBP2023-03-31
Computers
100,790 GBP2024-03-31
91,450 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
291,475 GBP2024-03-31
270,273 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
28,160 GBP2024-03-31
16,091 GBP2023-03-31
Computers
83,106 GBP2024-03-31
72,043 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
201,486 GBP2024-03-31
166,069 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
12,069 GBP2023-04-01 ~ 2024-03-31
Computers
11,063 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
35,417 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Motor vehicles
36,205 GBP2024-03-31
48,274 GBP2023-03-31
Computers
17,684 GBP2024-03-31
19,407 GBP2023-03-31
Finished Goods
2,646,577 GBP2024-03-31
3,107,279 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
596,039 GBP2024-03-31
527,115 GBP2023-03-31
Other Debtors
Current
37,511 GBP2024-03-31
16,238 GBP2023-03-31
Prepayments
Current
595,774 GBP2024-03-31
851,843 GBP2023-03-31
Debtors
Amounts falling due within one year, Current
1,587,560 GBP2024-03-31
1,513,826 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
8,073 GBP2024-03-31
7,609 GBP2023-03-31
Trade Creditors/Trade Payables
Current
1,079,021 GBP2024-03-31
883,594 GBP2023-03-31
Corporation Tax Payable
Current
248,976 GBP2024-03-31
104,146 GBP2023-03-31
Other Taxation & Social Security Payable
Current
25,662 GBP2024-03-31
21,605 GBP2023-03-31
Other Creditors
Current
2,404 GBP2024-03-31
2,021 GBP2023-03-31
Accrued Liabilities
Current
121,561 GBP2024-03-31
116,668 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
41,448 GBP2024-03-31
49,520 GBP2023-03-31
Between one and five year, hire purchase agreements
41,448 GBP2024-03-31
49,520 GBP2023-03-31
hire purchase agreements
49,521 GBP2024-03-31
57,129 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
11,351 GBP2024-03-31
11,351 GBP2023-03-31
Between one and five year
4,246 GBP2024-03-31
15,596 GBP2023-03-31
All periods
15,597 GBP2024-03-31
26,947 GBP2023-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
21,225 GBP2024-03-31
24,427 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
21,225 GBP2024-03-31
24,427 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-03-31