Par Value of Share
Class 1 ordinary share
12023-04-01 ~ 2024-03-31
Turnover/Revenue
14,006,368 GBP2023-04-01 ~ 2024-03-31
13,525,871 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
-7,491,547 GBP2023-04-01 ~ 2024-03-31
-7,842,062 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
6,514,821 GBP2023-04-01 ~ 2024-03-31
5,683,809 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-5,306,129 GBP2023-04-01 ~ 2024-03-31
-4,599,240 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
1,208,692 GBP2023-04-01 ~ 2024-03-31
1,084,569 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
10,157 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
1,023,146 GBP2023-04-01 ~ 2024-03-31
896,565 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
744,091 GBP2023-04-01 ~ 2024-03-31
671,653 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
744,091 GBP2023-04-01 ~ 2024-03-31
671,653 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
2,144,885 GBP2024-03-31
1,073,082 GBP2023-03-31
Total Inventories
315,575 GBP2024-03-31
337,357 GBP2023-03-31
Debtors
3,184,501 GBP2024-03-31
3,074,533 GBP2023-03-31
Cash at bank and in hand
936,896 GBP2024-03-31
767,150 GBP2023-03-31
Current Assets
4,436,972 GBP2024-03-31
4,179,040 GBP2023-03-31
Net Current Assets/Liabilities
963,900 GBP2024-03-31
847,650 GBP2023-03-31
Total Assets Less Current Liabilities
3,108,785 GBP2024-03-31
1,920,732 GBP2023-03-31
Net Assets/Liabilities
2,182,233 GBP2024-03-31
1,438,142 GBP2023-03-31
Equity
Called up share capital
50,000 GBP2024-03-31
50,000 GBP2023-03-31
50,000 GBP2022-03-31
Capital redemption reserve
95,222 GBP2024-03-31
95,222 GBP2023-03-31
95,222 GBP2022-03-31
Retained earnings (accumulated losses)
2,037,011 GBP2024-03-31
1,292,920 GBP2023-03-31
621,267 GBP2022-03-31
Equity
2,182,233 GBP2024-03-31
1,438,142 GBP2023-03-31
766,489 GBP2022-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
744,091 GBP2023-04-01 ~ 2024-03-31
671,653 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
3,900,391 GBP2023-04-01 ~ 2024-03-31
3,555,076 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
451,959 GBP2023-04-01 ~ 2024-03-31
410,069 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
74,828 GBP2023-04-01 ~ 2024-03-31
98,501 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
4,427,178 GBP2023-04-01 ~ 2024-03-31
4,063,646 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
772023-04-01 ~ 2024-03-31
712022-04-01 ~ 2023-03-31
Director Remuneration
494,201 GBP2023-04-01 ~ 2024-03-31
423,022 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
187,914 GBP2023-04-01 ~ 2024-03-31
197,625 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
25,950 GBP2023-04-01 ~ 2024-03-31
33,325 GBP2022-04-01 ~ 2023-03-31
Current Tax for the Period
121,317 GBP2023-04-01 ~ 2024-03-31
200,180 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
255,787 GBP2023-04-01 ~ 2024-03-31
170,347 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
175,000 GBP2024-03-31
175,000 GBP2023-03-31
Plant and equipment
1,756,564 GBP2024-03-31
1,327,057 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,025,613 GBP2024-03-31
922,163 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
63,994 GBP2023-04-01 ~ 2024-03-31
Plant and equipment
103,450 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Land and buildings
175,000 GBP2024-03-31
175,000 GBP2023-03-31
Plant and equipment
730,951 GBP2024-03-31
404,894 GBP2023-03-31
Land and buildings, Short leasehold
453,697 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
137,759 GBP2024-03-31
125,156 GBP2023-03-31
Computers
50,087 GBP2024-03-31
50,087 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
4,037,558 GBP2024-03-31
2,777,841 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
111,112 GBP2024-03-31
97,960 GBP2023-03-31
Computers
45,110 GBP2024-03-31
37,792 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,892,673 GBP2024-03-31
1,704,759 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
13,152 GBP2023-04-01 ~ 2024-03-31
Computers
7,318 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
187,914 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Furniture and fittings
26,647 GBP2024-03-31
27,196 GBP2023-03-31
Computers
4,977 GBP2024-03-31
12,295 GBP2023-03-31
Property, Plant & Equipment - Increase or decrease
Plant and equipment, Under hire purchased contracts or finance leases
317,639 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
317,639 GBP2024-03-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
317,639 GBP2024-03-31
Under hire purchased contracts or finance leases
978,967 GBP2024-03-31
Merchandise
315,575 GBP2024-03-31
337,357 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
2,524,303 GBP2024-03-31
2,455,950 GBP2023-03-31
Amounts Owed by Group Undertakings
Current
358,642 GBP2024-03-31
350,043 GBP2023-03-31
Other Debtors
Current
97,412 GBP2024-03-31
14,655 GBP2023-03-31
Prepayments/Accrued Income
Current
184,944 GBP2024-03-31
253,885 GBP2023-03-31
Debtors
Amounts falling due within one year, Current
3,165,301 GBP2024-03-31
3,074,533 GBP2023-03-31
Other Debtors
Non-current
19,200 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Current
96,109 GBP2024-03-31
Trade Creditors/Trade Payables
Current
682,542 GBP2024-03-31
777,855 GBP2023-03-31
Amounts owed to group undertakings
Current
1,595,000 GBP2024-03-31
1,595,000 GBP2023-03-31
Corporation Tax Payable
Current
113,162 GBP2024-03-31
198,135 GBP2023-03-31
Other Taxation & Social Security Payable
Current
122,023 GBP2024-03-31
108,282 GBP2023-03-31
Other Creditors
Current
29,577 GBP2024-03-31
36,403 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
637,075 GBP2024-03-31
290,127 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
386,224 GBP2024-03-31
Amounts owed to group undertakings
Non-current
230,000 GBP2024-03-31
230,000 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
386,224 GBP2024-03-31
hire purchase agreements
482,333 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
408,000 GBP2024-03-31
495,236 GBP2023-03-31
Between one and five year
1,288,250 GBP2024-03-31
1,381,040 GBP2023-03-31
More than five year
151,250 GBP2024-03-31
660,253 GBP2023-03-31
All periods
1,847,500 GBP2024-03-31
2,536,529 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
310,328 GBP2024-03-31
152,590 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,000 shares2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
744,091 GBP2023-04-01 ~ 2024-03-31