Turnover/Revenue
25,685,246 GBP2022-04-01 ~ 2023-03-31
21,658,993 GBP2021-04-01 ~ 2022-03-31
Cost of Sales
-17,407,638 GBP2022-04-01 ~ 2023-03-31
-14,577,656 GBP2021-04-01 ~ 2022-03-31
Gross Profit/Loss
8,277,608 GBP2022-04-01 ~ 2023-03-31
7,081,337 GBP2021-04-01 ~ 2022-03-31
Distribution Costs
-1,029,727 GBP2022-04-01 ~ 2023-03-31
-899,428 GBP2021-04-01 ~ 2022-03-31
Administrative Expenses
-7,096,665 GBP2022-04-01 ~ 2023-03-31
-6,154,592 GBP2021-04-01 ~ 2022-03-31
Operating Profit/Loss
2,052,628 GBP2022-04-01 ~ 2023-03-31
1,762,448 GBP2021-04-01 ~ 2022-03-31
Other Interest Receivable/Similar Income (Finance Income)
14,649 GBP2022-04-01 ~ 2023-03-31
130 GBP2021-04-01 ~ 2022-03-31
Profit/Loss on Ordinary Activities Before Tax
2,271,349 GBP2022-04-01 ~ 2023-03-31
1,995,807 GBP2021-04-01 ~ 2022-03-31
Profit/Loss
1,913,862 GBP2022-04-01 ~ 2023-03-31
1,618,698 GBP2021-04-01 ~ 2022-03-31
Comprehensive Income/Expense
1,913,862 GBP2022-04-01 ~ 2023-03-31
1,618,698 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment
761,955 GBP2023-03-31
781,748 GBP2022-03-31
Fixed Assets - Investments
3,144,000 GBP2023-03-31
3,177,500 GBP2022-03-31
Fixed Assets
3,905,955 GBP2023-03-31
3,959,248 GBP2022-03-31
Total Inventories
1,639,492 GBP2023-03-31
1,176,854 GBP2022-03-31
Debtors
6,690,315 GBP2023-03-31
6,150,560 GBP2022-03-31
Cash at bank and in hand
2,911,594 GBP2023-03-31
2,950,089 GBP2022-03-31
Current Assets
11,241,401 GBP2023-03-31
10,277,503 GBP2022-03-31
Net Current Assets/Liabilities
1,404,504 GBP2023-03-31
963,657 GBP2022-03-31
Total Assets Less Current Liabilities
5,310,459 GBP2023-03-31
4,922,905 GBP2022-03-31
Creditors
Amounts falling due after one year
-829,660 GBP2023-03-31
-1,094,379 GBP2022-03-31
Net Assets/Liabilities
4,374,497 GBP2023-03-31
3,510,635 GBP2022-03-31
Equity
Called up share capital
60,000 GBP2023-03-31
60,000 GBP2022-03-31
60,000 GBP2021-03-31
Retained earnings (accumulated losses)
4,314,497 GBP2023-03-31
3,450,635 GBP2022-03-31
2,881,937 GBP2021-03-31
Equity
4,374,497 GBP2023-03-31
3,510,635 GBP2022-03-31
2,941,937 GBP2021-03-31
Dividends Paid
-1,050,000 GBP2022-04-01 ~ 2023-03-31
-1,050,000 GBP2021-04-01 ~ 2022-03-31
Profit/Loss
Retained earnings (accumulated losses)
1,913,862 GBP2022-04-01 ~ 2023-03-31
1,618,698 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
351,969 GBP2022-04-01 ~ 2023-03-31
444,188 GBP2021-04-01 ~ 2022-03-31
Audit Fees/Expenses
17,000 GBP2022-04-01 ~ 2023-03-31
13,000 GBP2021-04-01 ~ 2022-03-31
Director Remuneration
563,649 GBP2022-04-01 ~ 2023-03-31
649,757 GBP2021-04-01 ~ 2022-03-31
Wages/Salaries
5,865,765 GBP2022-04-01 ~ 2023-03-31
5,115,178 GBP2021-04-01 ~ 2022-03-31
Social Security Costs
636,520 GBP2022-04-01 ~ 2023-03-31
573,135 GBP2021-04-01 ~ 2022-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
127,777 GBP2022-04-01 ~ 2023-03-31
114,542 GBP2021-04-01 ~ 2022-03-31
Staff Costs/Employee Benefits Expense
6,630,062 GBP2022-04-01 ~ 2023-03-31
5,802,855 GBP2021-04-01 ~ 2022-03-31
Average number of employees in administration and support functions
652022-04-01 ~ 2023-03-31
592021-04-01 ~ 2022-03-31
Average Number of Employees
1452022-04-01 ~ 2023-03-31
1312021-04-01 ~ 2022-03-31
Current Tax for the Period
513,763 GBP2022-04-01 ~ 2023-03-31
333,763 GBP2021-04-01 ~ 2022-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-156,276 GBP2022-04-01 ~ 2023-03-31
7,620 GBP2021-04-01 ~ 2022-03-31
Tax Expense/Credit at Applicable Tax Rate
431,556 GBP2022-04-01 ~ 2023-03-31
379,203 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
37,158 GBP2023-03-31
37,158 GBP2022-03-31
Tools/Equipment for furniture and fittings
3,582,631 GBP2023-03-31
3,612,396 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
4,455,342 GBP2023-03-31
4,485,107 GBP2022-03-31
Property, Plant & Equipment - Other Disposals
-361,941 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
17,158 GBP2023-03-31
17,158 GBP2022-03-31
Tools/Equipment for furniture and fittings
2,934,078 GBP2023-03-31
3,006,769 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,693,387 GBP2023-03-31
3,703,359 GBP2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Tools/Equipment for furniture and fittings
289,250 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
351,969 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-361,941 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
Land and buildings
20,000 GBP2023-03-31
20,000 GBP2022-03-31
Tools/Equipment for furniture and fittings
648,553 GBP2023-03-31
605,627 GBP2022-03-31
Other Investments Other Than Loans
3,144,000 GBP2023-03-31
3,177,500 GBP2022-03-31
Disposals
-33,500 GBP2023-03-31
Raw materials and consumables
1,029,107 GBP2023-03-31
621,541 GBP2022-03-31
Finished Goods/Goods for Resale
610,385 GBP2023-03-31
555,313 GBP2022-03-31
Trade Debtors/Trade Receivables
5,151,126 GBP2023-03-31
4,722,284 GBP2022-03-31
Other Debtors
1,342,904 GBP2023-03-31
1,316,089 GBP2022-03-31
Prepayments/Accrued Income
196,285 GBP2023-03-31
112,187 GBP2022-03-31
Other Debtors
Amounts falling due after one year
335,000 GBP2023-03-31
74,078 GBP2022-03-31
Trade Creditors/Trade Payables
Amounts falling due within one year
3,246,118 GBP2023-03-31
3,352,847 GBP2022-03-31
Amounts owed to group undertakings and participating interests
Amounts falling due within one year
198,058 GBP2023-03-31
198,058 GBP2022-03-31
Corporation Tax Payable
Amounts falling due within one year
484,560 GBP2023-03-31
333,639 GBP2022-03-31
Other Taxation & Social Security Payable
Amounts falling due within one year
774,680 GBP2023-03-31
844,080 GBP2022-03-31
Other Creditors
Amounts falling due within one year
3,528,035 GBP2023-03-31
3,075,239 GBP2022-03-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
290,727 GBP2023-03-31
200,062 GBP2022-03-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
264,719 GBP2023-03-31
259,921 GBP2022-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
164,979 GBP2023-03-31
156,480 GBP2022-03-31
Deferred Tax Liabilities
204 GBP2023-03-31
156,480 GBP2022-03-31
113,134 GBP2021-03-31
Par Value of Share
Class 1 ordinary share
1 GBP/shares2022-04-01 ~ 2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
30,000 shares2023-03-31
Nominal value of allotted share capital
Class 1 ordinary share
30,000 GBP2022-04-01 ~ 2023-03-31
30,000 GBP2021-04-01 ~ 2022-03-31
Par Value of Share
Class 2 ordinary share
1 GBP/shares2022-04-01 ~ 2023-03-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
30,000 shares2023-03-31
Nominal value of allotted share capital
Class 2 ordinary share
30,000 GBP2022-04-01 ~ 2023-03-31
30,000 GBP2021-04-01 ~ 2022-03-31