Par Value of Share
Class 1 ordinary share
12024-04-01 ~ 2025-03-31
Turnover/Revenue
8,925,760 GBP2024-04-01 ~ 2025-03-31
8,581,754 GBP2023-04-01 ~ 2024-03-31
Cost of Sales
-9,295,997 GBP2024-04-01 ~ 2025-03-31
-8,791,163 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
-370,237 GBP2024-04-01 ~ 2025-03-31
-209,409 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
-311,225 GBP2024-04-01 ~ 2025-03-31
-304,510 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
-680,288 GBP2024-04-01 ~ 2025-03-31
-510,615 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
19,816 GBP2024-04-01 ~ 2025-03-31
21,052 GBP2023-04-01 ~ 2024-03-31
Interest Payable/Similar Charges (Finance Costs)
-205,366 GBP2024-04-01 ~ 2025-03-31
-231,871 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
84,162 GBP2024-04-01 ~ 2025-03-31
78,566 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
74,516 GBP2024-04-01 ~ 2025-03-31
89,086 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
74,516 GBP2024-04-01 ~ 2025-03-31
89,086 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
4,686,048 GBP2025-03-31
4,608,184 GBP2024-03-31
Fixed Assets - Investments
1,881,674 GBP2025-03-31
1,881,674 GBP2024-03-31
Fixed Assets
6,567,722 GBP2025-03-31
6,489,858 GBP2024-03-31
Total Inventories
13,583,313 GBP2025-03-31
12,636,994 GBP2024-03-31
Debtors
1,024,770 GBP2025-03-31
955,361 GBP2024-03-31
Cash at bank and in hand
929,509 GBP2025-03-31
768,749 GBP2024-03-31
Current Assets
15,537,592 GBP2025-03-31
14,361,104 GBP2024-03-31
Creditors
Current
14,249,882 GBP2025-03-31
12,932,842 GBP2024-03-31
Net Current Assets/Liabilities
1,287,710 GBP2025-03-31
1,428,262 GBP2024-03-31
Total Assets Less Current Liabilities
7,855,432 GBP2025-03-31
7,918,120 GBP2024-03-31
Creditors
Non-current
-2,505,513 GBP2025-03-31
-2,642,363 GBP2024-03-31
Net Assets/Liabilities
5,318,499 GBP2025-03-31
5,253,983 GBP2024-03-31
Equity
Called up share capital
2 GBP2025-03-31
2 GBP2024-03-31
2 GBP2023-03-31
Revaluation reserve
215,000 GBP2025-03-31
215,000 GBP2024-03-31
215,000 GBP2023-03-31
Retained earnings (accumulated losses)
5,103,497 GBP2025-03-31
5,038,981 GBP2024-03-31
4,959,895 GBP2023-03-31
Equity
5,318,499 GBP2025-03-31
5,253,983 GBP2024-03-31
5,174,897 GBP2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-10,000 GBP2024-04-01 ~ 2025-03-31
-10,000 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
-10,000 GBP2024-04-01 ~ 2025-03-31
-10,000 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
74,516 GBP2024-04-01 ~ 2025-03-31
89,086 GBP2023-04-01 ~ 2024-03-31
Wages/Salaries
4,945,488 GBP2024-04-01 ~ 2025-03-31
4,584,267 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
420,398 GBP2024-04-01 ~ 2025-03-31
380,122 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
78,928 GBP2024-04-01 ~ 2025-03-31
68,952 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
5,444,814 GBP2024-04-01 ~ 2025-03-31
5,033,341 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
2092024-04-01 ~ 2025-03-31
2132023-04-01 ~ 2024-03-31
Director Remuneration
32,000 GBP2024-04-01 ~ 2025-03-31
30,500 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
77,605 GBP2024-04-01 ~ 2025-03-31
71,017 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
7,000 GBP2024-04-01 ~ 2025-03-31
10,677 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
21,041 GBP2024-04-01 ~ 2025-03-31
19,642 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
3,706,814 GBP2025-03-31
3,706,814 GBP2024-03-31
Improvements to leasehold property
183,533 GBP2025-03-31
183,533 GBP2024-03-31
Land and buildings, Short leasehold
492,631 GBP2025-03-31
Property, Plant & Equipment
Land and buildings
3,706,814 GBP2025-03-31
3,706,814 GBP2024-03-31
Land and buildings, Short leasehold
492,631 GBP2025-03-31
Improvements to leasehold property
183,533 GBP2025-03-31
183,533 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
1,202,141 GBP2025-03-31
1,101,003 GBP2024-03-31
Motor vehicles
171,756 GBP2025-03-31
124,989 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
5,756,875 GBP2025-03-31
5,608,970 GBP2024-03-31
Property, Plant & Equipment - Disposals
Motor vehicles
-8,133 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Disposals
-8,133 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
981,853 GBP2025-03-31
924,088 GBP2024-03-31
Motor vehicles
88,974 GBP2025-03-31
76,698 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,070,827 GBP2025-03-31
1,000,786 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
57,765 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
19,840 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
77,605 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-7,564 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-7,564 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Furniture and fittings
220,288 GBP2025-03-31
176,915 GBP2024-03-31
Motor vehicles
82,782 GBP2025-03-31
48,291 GBP2024-03-31
Investments in Group Undertakings
Cost valuation
1,881,674 GBP2024-03-31
Investments in Group Undertakings
1,881,674 GBP2025-03-31
1,881,674 GBP2024-03-31
Finished Goods
13,583,313 GBP2025-03-31
12,636,994 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
563,741 GBP2025-03-31
396,888 GBP2024-03-31
Other Debtors
Current
461,029 GBP2025-03-31
558,473 GBP2024-03-31
Debtors
Current, Amounts falling due within one year
1,024,770 GBP2025-03-31
Amounts falling due within one year, Current
955,361 GBP2024-03-31
Bank Borrowings/Overdrafts
Current
136,850 GBP2025-03-31
102,638 GBP2024-03-31
Trade Creditors/Trade Payables
Current
581,550 GBP2025-03-31
636,450 GBP2024-03-31
Amounts owed to group undertakings
Current
12,499,853 GBP2025-03-31
11,225,231 GBP2024-03-31
Other Taxation & Social Security Payable
Current
93,827 GBP2025-03-31
98,303 GBP2024-03-31
Other Creditors
Current
200,803 GBP2025-03-31
222,293 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
291,070 GBP2025-03-31
317,925 GBP2024-03-31
Bank Borrowings/Overdrafts
Non-current
2,505,513 GBP2025-03-31
2,642,363 GBP2024-03-31
Bank Borrowings
Current, Amounts falling due within one year
136,850 GBP2025-03-31
Non-current, Between one and two years
136,850 GBP2025-03-31
136,850 GBP2024-03-31
Non-current, Between two and five year
2,368,663 GBP2025-03-31
410,550 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
36,554 GBP2025-03-31
55,270 GBP2024-03-31
Between one and five year
25,576 GBP2025-03-31
55,872 GBP2024-03-31
All periods
62,130 GBP2025-03-31
111,142 GBP2024-03-31
Bank Borrowings
Secured
2,642,363 GBP2025-03-31
2,745,001 GBP2024-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
31,420 GBP2025-03-31
21,774 GBP2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2025-03-31
Profit/Loss
Retained earnings (accumulated losses)
74,516 GBP2024-04-01 ~ 2025-03-31