Par Value of Share
Class 1 ordinary share
12023-04-01 ~ 2024-03-31
Class 2 ordinary share
12023-04-01 ~ 2024-03-31
Turnover/Revenue
17,689,549 GBP2023-04-01 ~ 2024-03-31
16,375,605 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
11,209,318 GBP2023-04-01 ~ 2024-03-31
10,051,894 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
6,480,231 GBP2023-04-01 ~ 2024-03-31
6,323,711 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
4,366,892 GBP2023-04-01 ~ 2024-03-31
4,143,983 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
2,113,339 GBP2023-04-01 ~ 2024-03-31
2,179,728 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
36,927 GBP2023-04-01 ~ 2024-03-31
37,104 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
15,000 GBP2023-04-01 ~ 2024-03-31
15,681 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
2,108,358 GBP2023-04-01 ~ 2024-03-31
2,136,351 GBP2022-04-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
591,700 GBP2023-04-01 ~ 2024-03-31
407,000 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
1,516,658 GBP2023-04-01 ~ 2024-03-31
1,729,351 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
1,516,658 GBP2023-04-01 ~ 2024-03-31
1,729,351 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
1,515,839 GBP2024-03-31
656,376 GBP2023-03-31
Property, Plant & Equipment
580,530 GBP2024-03-31
634,940 GBP2023-03-31
Fixed Assets
2,096,369 GBP2024-03-31
1,291,316 GBP2023-03-31
Total Inventories
681,927 GBP2024-03-31
684,034 GBP2023-03-31
Debtors
2,841,030 GBP2024-03-31
3,025,803 GBP2023-03-31
Current assets - Investments
801,447 GBP2023-03-31
Cash at bank and in hand
8,159,495 GBP2024-03-31
5,895,928 GBP2023-03-31
Current Assets
11,682,452 GBP2024-03-31
10,407,212 GBP2023-03-31
Creditors
Current
6,457,916 GBP2024-03-31
5,632,534 GBP2023-03-31
Net Current Assets/Liabilities
5,224,536 GBP2024-03-31
4,774,678 GBP2023-03-31
Total Assets Less Current Liabilities
7,320,905 GBP2024-03-31
6,065,994 GBP2023-03-31
Net Assets/Liabilities
6,814,167 GBP2024-03-31
5,729,847 GBP2023-03-31
Equity
Called up share capital
900 GBP2024-03-31
900 GBP2023-03-31
900 GBP2022-03-31
Retained earnings (accumulated losses)
6,813,267 GBP2024-03-31
5,728,947 GBP2023-03-31
5,973,716 GBP2022-03-31
Equity
6,814,167 GBP2024-03-31
5,729,847 GBP2023-03-31
5,974,616 GBP2022-03-31
Dividends Paid
Retained earnings (accumulated losses)
-432,338 GBP2023-04-01 ~ 2024-03-31
-1,974,120 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-432,338 GBP2023-04-01 ~ 2024-03-31
-1,974,120 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,516,658 GBP2023-04-01 ~ 2024-03-31
1,729,351 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
2,804,152 GBP2023-04-01 ~ 2024-03-31
2,739,748 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
346,603 GBP2023-04-01 ~ 2024-03-31
351,735 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
272,734 GBP2023-04-01 ~ 2024-03-31
178,174 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
3,423,489 GBP2023-04-01 ~ 2024-03-31
3,269,657 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
832023-04-01 ~ 2024-03-31
792022-04-01 ~ 2023-03-31
Director Remuneration
297,329 GBP2023-04-01 ~ 2024-03-31
334,692 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
107,267 GBP2023-04-01 ~ 2024-03-31
86,578 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
14,907 GBP2023-04-01 ~ 2024-03-31
12,612 GBP2022-04-01 ~ 2023-03-31
Current Tax for the Period
361,665 GBP2023-04-01 ~ 2024-03-31
254,159 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
527,090 GBP2023-04-01 ~ 2024-03-31
405,907 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Development expenditure
1,472,022 GBP2024-03-31
656,376 GBP2023-03-31
Intangible Assets - Gross Cost
1,529,071 GBP2024-03-31
656,376 GBP2023-03-31
Computer software
57,049 GBP2024-03-31
Intangible Assets - Increase From Amortisation Charge for Year
13,232 GBP2023-04-01 ~ 2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
13,232 GBP2024-03-31
Intangible Assets
Development expenditure
1,472,022 GBP2024-03-31
656,376 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
472,488 GBP2024-03-31
472,488 GBP2023-03-31
Plant and equipment
785,883 GBP2024-03-31
744,374 GBP2023-03-31
Furniture and fittings
378,398 GBP2024-03-31
367,050 GBP2023-03-31
Motor vehicles
12,741 GBP2024-03-31
12,741 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
1,649,510 GBP2024-03-31
1,596,653 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
122,488 GBP2024-03-31
122,488 GBP2023-03-31
Plant and equipment
587,009 GBP2024-03-31
507,215 GBP2023-03-31
Furniture and fittings
346,742 GBP2024-03-31
319,269 GBP2023-03-31
Motor vehicles
12,741 GBP2024-03-31
12,741 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,068,980 GBP2024-03-31
961,713 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
79,794 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
27,473 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
107,267 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Land and buildings
350,000 GBP2024-03-31
350,000 GBP2023-03-31
Plant and equipment
198,874 GBP2024-03-31
237,159 GBP2023-03-31
Furniture and fittings
31,656 GBP2024-03-31
47,781 GBP2023-03-31
Merchandise
443,058 GBP2024-03-31
469,080 GBP2023-03-31
Finished Goods
238,869 GBP2024-03-31
214,954 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
2,583,578 GBP2024-03-31
2,760,405 GBP2023-03-31
Amounts Owed by Group Undertakings
Current
1,307 GBP2024-03-31
453 GBP2023-03-31
Other Debtors
Current
232 GBP2024-03-31
38,231 GBP2023-03-31
Prepayments/Accrued Income
Current
255,913 GBP2024-03-31
226,714 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
2,841,030 GBP2024-03-31
3,025,803 GBP2023-03-31
Trade Creditors/Trade Payables
Current
153,784 GBP2024-03-31
164,175 GBP2023-03-31
Amounts owed to group undertakings
Current
112,015 GBP2024-03-31
126,315 GBP2023-03-31
Corporation Tax Payable
Current
96,062 GBP2024-03-31
26,851 GBP2023-03-31
Other Taxation & Social Security Payable
Current
369,169 GBP2024-03-31
296,451 GBP2023-03-31
Other Creditors
Current
269,410 GBP2024-03-31
206,045 GBP2023-03-31
Accrued Liabilities
Current
5,307,476 GBP2024-03-31
4,662,697 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
289,315 GBP2024-03-31
238,402 GBP2023-03-31
Between one and five year
256,799 GBP2024-03-31
288,017 GBP2023-03-31
All periods
546,114 GBP2024-03-31
526,419 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
416,123 GBP2024-03-31
245,532 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
500 shares2024-03-31
Class 2 ordinary share
400 shares2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
1,516,658 GBP2023-04-01 ~ 2024-03-31