Par Value of Share
Class 1 ordinary share
12023-04-01 ~ 2024-03-31
Turnover/Revenue
8,581,754 GBP2023-04-01 ~ 2024-03-31
7,917,731 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
-128,963 GBP2023-04-01 ~ 2024-03-31
6,000 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
8,452,791 GBP2023-04-01 ~ 2024-03-31
7,923,731 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-8,966,710 GBP2023-04-01 ~ 2024-03-31
-8,380,804 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
-510,615 GBP2023-04-01 ~ 2024-03-31
-377,185 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
21,052 GBP2023-04-01 ~ 2024-03-31
53,131 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
-231,871 GBP2023-04-01 ~ 2024-03-31
-163,691 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
78,566 GBP2023-04-01 ~ 2024-03-31
112,255 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
89,086 GBP2023-04-01 ~ 2024-03-31
133,363 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
89,086 GBP2023-04-01 ~ 2024-03-31
133,363 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
4,608,184 GBP2024-03-31
4,640,558 GBP2023-03-31
Fixed Assets - Investments
1,881,674 GBP2024-03-31
1,881,674 GBP2023-03-31
Fixed Assets
6,489,858 GBP2024-03-31
6,522,232 GBP2023-03-31
Total Inventories
12,636,994 GBP2024-03-31
12,404,005 GBP2023-03-31
Debtors
955,361 GBP2024-03-31
776,951 GBP2023-03-31
Cash at bank and in hand
768,749 GBP2024-03-31
1,228,366 GBP2023-03-31
Current Assets
14,361,104 GBP2024-03-31
14,409,322 GBP2023-03-31
Creditors
Current
12,932,842 GBP2024-03-31
12,979,363 GBP2023-03-31
Net Current Assets/Liabilities
1,428,262 GBP2024-03-31
1,429,959 GBP2023-03-31
Total Assets Less Current Liabilities
7,918,120 GBP2024-03-31
7,952,191 GBP2023-03-31
Creditors
Non-current
-2,642,363 GBP2024-03-31
-2,745,000 GBP2023-03-31
Net Assets/Liabilities
5,253,983 GBP2024-03-31
5,174,897 GBP2023-03-31
Equity
Called up share capital
2 GBP2024-03-31
2 GBP2023-03-31
2 GBP2022-03-31
Revaluation reserve
215,000 GBP2024-03-31
215,000 GBP2023-03-31
215,000 GBP2022-03-31
Retained earnings (accumulated losses)
5,038,981 GBP2024-03-31
4,959,895 GBP2023-03-31
4,826,532 GBP2022-03-31
Equity
5,253,983 GBP2024-03-31
5,174,897 GBP2023-03-31
5,041,534 GBP2022-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
89,086 GBP2023-04-01 ~ 2024-03-31
133,363 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-10,000 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
-10,000 GBP2023-04-01 ~ 2024-03-31
Wages/Salaries
4,584,267 GBP2023-04-01 ~ 2024-03-31
4,116,440 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
380,122 GBP2023-04-01 ~ 2024-03-31
357,356 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
68,952 GBP2023-04-01 ~ 2024-03-31
65,560 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
5,033,341 GBP2023-04-01 ~ 2024-03-31
4,539,356 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
2132023-04-01 ~ 2024-03-31
2112022-04-01 ~ 2023-03-31
Director Remuneration
30,500 GBP2023-04-01 ~ 2024-03-31
29,000 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
71,017 GBP2023-04-01 ~ 2024-03-31
154,638 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
10,677 GBP2023-04-01 ~ 2024-03-31
10,500 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
19,642 GBP2023-04-01 ~ 2024-03-31
21,328 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
3,706,814 GBP2024-03-31
3,706,814 GBP2023-03-31
Property, Plant & Equipment
Land and buildings
3,706,814 GBP2024-03-31
3,706,814 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
183,533 GBP2024-03-31
183,533 GBP2023-03-31
Furniture and fittings
1,101,003 GBP2024-03-31
1,085,756 GBP2023-03-31
Motor vehicles
124,989 GBP2024-03-31
101,593 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
5,608,970 GBP2024-03-31
5,787,338 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
924,088 GBP2024-03-31
867,407 GBP2023-03-31
Motor vehicles
76,698 GBP2024-03-31
62,362 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,000,786 GBP2024-03-31
1,146,780 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
56,681 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
14,336 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
71,017 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Improvements to leasehold property
183,533 GBP2024-03-31
183,533 GBP2023-03-31
Furniture and fittings
176,915 GBP2024-03-31
218,349 GBP2023-03-31
Motor vehicles
48,291 GBP2024-03-31
39,231 GBP2023-03-31
Investments in Group Undertakings
Cost valuation
1,881,674 GBP2023-03-31
Investments in Group Undertakings
1,881,674 GBP2024-03-31
1,881,674 GBP2023-03-31
Finished Goods
12,636,994 GBP2024-03-31
12,404,005 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
396,888 GBP2024-03-31
428,470 GBP2023-03-31
Other Debtors
Current
558,473 GBP2024-03-31
348,481 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
955,361 GBP2024-03-31
776,951 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
102,638 GBP2024-03-31
180,000 GBP2023-03-31
Trade Creditors/Trade Payables
Current
636,450 GBP2024-03-31
610,818 GBP2023-03-31
Amounts owed to group undertakings
Current
11,225,231 GBP2024-03-31
11,114,818 GBP2023-03-31
Other Taxation & Social Security Payable
Current
98,303 GBP2024-03-31
88,480 GBP2023-03-31
Other Creditors
Current
222,293 GBP2024-03-31
205,126 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
317,925 GBP2024-03-31
527,476 GBP2023-03-31
Bank Borrowings/Overdrafts
Non-current
2,642,363 GBP2024-03-31
2,745,000 GBP2023-03-31
Bank Borrowings
Current, Amounts falling due within one year
102,638 GBP2024-03-31
180,000 GBP2023-03-31
Non-current, Between one and two years
136,850 GBP2024-03-31
2,745,000 GBP2023-03-31
Non-current, Between two and five year
410,550 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
55,270 GBP2024-03-31
63,951 GBP2023-03-31
Between one and five year
55,872 GBP2024-03-31
111,142 GBP2023-03-31
All periods
111,142 GBP2024-03-31
175,093 GBP2023-03-31
Bank Borrowings
Secured
2,745,001 GBP2024-03-31
2,925,000 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
21,774 GBP2024-03-31
32,294 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
89,086 GBP2023-04-01 ~ 2024-03-31