Par Value of Share
Class 1 ordinary share
12024-04-01 ~ 2025-03-31
Turnover/Revenue
11,280,885 GBP2024-04-01 ~ 2025-03-31
10,964,239 GBP2023-04-01 ~ 2024-03-31
Cost of Sales
8,048,376 GBP2024-04-01 ~ 2025-03-31
7,884,945 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
3,232,509 GBP2024-04-01 ~ 2025-03-31
3,079,294 GBP2023-04-01 ~ 2024-03-31
Distribution Costs
337,523 GBP2024-04-01 ~ 2025-03-31
285,129 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
2,130,549 GBP2024-04-01 ~ 2025-03-31
1,868,508 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
768,618 GBP2024-04-01 ~ 2025-03-31
955,585 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
89,462 GBP2024-04-01 ~ 2025-03-31
39,241 GBP2023-04-01 ~ 2024-03-31
Interest Payable/Similar Charges (Finance Costs)
23,557 GBP2024-04-01 ~ 2025-03-31
20,794 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
834,523 GBP2024-04-01 ~ 2025-03-31
974,032 GBP2023-04-01 ~ 2024-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
211,816 GBP2024-04-01 ~ 2025-03-31
245,775 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
622,707 GBP2024-04-01 ~ 2025-03-31
728,257 GBP2023-04-01 ~ 2024-03-31
Equity
Retained earnings (accumulated losses)
6,020,970 GBP2025-03-31
5,601,983 GBP2024-03-31
5,083,426 GBP2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-203,720 GBP2024-04-01 ~ 2025-03-31
-209,700 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
126,054 GBP2025-03-31
89,989 GBP2024-03-31
Fixed Assets - Investments
50,000 GBP2025-03-31
100,000 GBP2024-03-31
Fixed Assets
176,054 GBP2025-03-31
189,989 GBP2024-03-31
Total Inventories
2,422,303 GBP2025-03-31
2,646,577 GBP2024-03-31
Debtors
2,568,053 GBP2025-03-31
1,587,560 GBP2024-03-31
Cash at bank and in hand
3,202,070 GBP2025-03-31
3,308,108 GBP2024-03-31
Current Assets
8,192,426 GBP2025-03-31
7,542,245 GBP2024-03-31
Creditors
Current
2,260,654 GBP2025-03-31
2,067,478 GBP2024-03-31
Net Current Assets/Liabilities
5,931,772 GBP2025-03-31
5,474,767 GBP2024-03-31
Total Assets Less Current Liabilities
6,107,826 GBP2025-03-31
5,664,756 GBP2024-03-31
Creditors
Non-current
-59,279 GBP2025-03-31
-41,448 GBP2024-03-31
Net Assets/Liabilities
6,021,070 GBP2025-03-31
5,602,083 GBP2024-03-31
Equity
Called up share capital
100 GBP2025-03-31
100 GBP2024-03-31
Equity
6,021,070 GBP2025-03-31
5,602,083 GBP2024-03-31
Wages/Salaries
875,064 GBP2024-04-01 ~ 2025-03-31
808,919 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
84,633 GBP2024-04-01 ~ 2025-03-31
76,995 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
244,824 GBP2024-04-01 ~ 2025-03-31
268,296 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
1,204,521 GBP2024-04-01 ~ 2025-03-31
1,154,210 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
272024-04-01 ~ 2025-03-31
332023-04-01 ~ 2024-03-31
Director Remuneration
65,575 GBP2024-04-01 ~ 2025-03-31
73,232 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
42,533 GBP2024-04-01 ~ 2025-03-31
35,417 GBP2023-04-01 ~ 2024-03-31
Current Tax for the Period
205,564 GBP2024-04-01 ~ 2025-03-31
248,976 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
208,631 GBP2024-04-01 ~ 2025-03-31
243,508 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
15,309 GBP2025-03-31
3,728 GBP2024-03-31
Plant and equipment
12,225 GBP2025-03-31
12,225 GBP2024-03-31
Furniture and fittings
118,923 GBP2025-03-31
110,367 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
4,100 GBP2025-03-31
3,357 GBP2024-03-31
Plant and equipment
9,735 GBP2025-03-31
8,904 GBP2024-03-31
Furniture and fittings
88,201 GBP2025-03-31
77,959 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
743 GBP2024-04-01 ~ 2025-03-31
Plant and equipment
831 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
10,242 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Improvements to leasehold property
11,209 GBP2025-03-31
371 GBP2024-03-31
Plant and equipment
2,490 GBP2025-03-31
3,321 GBP2024-03-31
Furniture and fittings
30,722 GBP2025-03-31
32,408 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
99,835 GBP2025-03-31
64,365 GBP2024-03-31
Computers
123,781 GBP2025-03-31
100,790 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
370,073 GBP2025-03-31
291,475 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
46,079 GBP2025-03-31
28,160 GBP2024-03-31
Computers
95,904 GBP2025-03-31
83,106 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
244,019 GBP2025-03-31
201,486 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
17,919 GBP2024-04-01 ~ 2025-03-31
Computers
12,798 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
42,533 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Motor vehicles
53,756 GBP2025-03-31
36,205 GBP2024-03-31
Computers
27,877 GBP2025-03-31
17,684 GBP2024-03-31
Finished Goods
2,422,303 GBP2025-03-31
2,646,577 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
506,056 GBP2025-03-31
596,039 GBP2024-03-31
Other Debtors
Current
877 GBP2025-03-31
37,511 GBP2024-03-31
Amounts Owed By Related Parties
1,226,951 GBP2025-03-31
358,236 GBP2024-03-31
Prepayments
Current
834,169 GBP2025-03-31
595,774 GBP2024-03-31
Debtors
Amounts falling due within one year, Current
2,568,053 GBP2025-03-31
Current, Amounts falling due within one year
1,587,560 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Current
13,514 GBP2025-03-31
8,073 GBP2024-03-31
Trade Creditors/Trade Payables
Current
1,156,222 GBP2025-03-31
1,079,021 GBP2024-03-31
Corporation Tax Payable
Current
205,564 GBP2025-03-31
248,976 GBP2024-03-31
Other Taxation & Social Security Payable
Current
32,404 GBP2025-03-31
25,662 GBP2024-03-31
Other Creditors
Current
2,492 GBP2025-03-31
2,404 GBP2024-03-31
Accrued Liabilities
Current
148,837 GBP2025-03-31
121,561 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Non-current
59,279 GBP2025-03-31
41,448 GBP2024-03-31
hire purchase agreements
72,793 GBP2025-03-31
49,521 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
4,246 GBP2025-03-31
11,351 GBP2024-03-31
Between one and five year
4,246 GBP2024-03-31
All periods
4,246 GBP2025-03-31
15,597 GBP2024-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
27,744 GBP2025-03-31
21,225 GBP2024-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
27,477 GBP2025-03-31
21,225 GBP2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2025-03-31