Par Value of Share
Class 1 ordinary share
12023-04-01 ~ 2024-03-31
Turnover/Revenue
28,665,748 GBP2023-04-01 ~ 2024-03-31
27,819,765 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
23,582,557 GBP2023-04-01 ~ 2024-03-31
22,586,966 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
5,083,191 GBP2023-04-01 ~ 2024-03-31
5,232,799 GBP2022-04-01 ~ 2023-03-31
Distribution Costs
859,567 GBP2023-04-01 ~ 2024-03-31
881,017 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
2,256,448 GBP2023-04-01 ~ 2024-03-31
2,356,044 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
1,967,176 GBP2023-04-01 ~ 2024-03-31
1,995,738 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
132,637 GBP2023-04-01 ~ 2024-03-31
85,151 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
107,178 GBP2023-04-01 ~ 2024-03-31
74,612 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
1,992,635 GBP2023-04-01 ~ 2024-03-31
2,006,277 GBP2022-04-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
503,994 GBP2023-04-01 ~ 2024-03-31
374,977 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
1,488,641 GBP2023-04-01 ~ 2024-03-31
1,631,300 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
1,488,641 GBP2023-04-01 ~ 2024-03-31
1,631,300 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
1 GBP2024-03-31
1 GBP2023-03-31
Property, Plant & Equipment
5,069,634 GBP2024-03-31
4,761,219 GBP2023-03-31
Fixed Assets - Investments
11,002 GBP2024-03-31
11,002 GBP2023-03-31
Fixed Assets
5,080,637 GBP2024-03-31
4,772,222 GBP2023-03-31
Total Inventories
876,351 GBP2024-03-31
1,147,568 GBP2023-03-31
Debtors
7,707,399 GBP2024-03-31
7,723,587 GBP2023-03-31
Cash at bank and in hand
4,357,873 GBP2024-03-31
4,342,025 GBP2023-03-31
Current Assets
12,941,623 GBP2024-03-31
13,213,180 GBP2023-03-31
Creditors
Current
4,695,805 GBP2024-03-31
5,318,671 GBP2023-03-31
Net Current Assets/Liabilities
8,245,818 GBP2024-03-31
7,894,509 GBP2023-03-31
Total Assets Less Current Liabilities
13,326,455 GBP2024-03-31
12,666,731 GBP2023-03-31
Net Assets/Liabilities
11,538,992 GBP2024-03-31
10,706,776 GBP2023-03-31
Equity
Called up share capital
1,000 GBP2024-03-31
1,000 GBP2023-03-31
1,000 GBP2022-03-31
Share premium
20,700 GBP2024-03-31
20,700 GBP2023-03-31
20,700 GBP2022-03-31
Revaluation reserve
1,045,826 GBP2024-03-31
1,057,427 GBP2023-03-31
1,069,028 GBP2022-03-31
Retained earnings (accumulated losses)
10,471,466 GBP2024-03-31
9,627,649 GBP2023-03-31
8,629,689 GBP2022-03-31
Equity
11,538,992 GBP2024-03-31
10,706,776 GBP2023-03-31
9,720,417 GBP2022-03-31
Dividends Paid
Retained earnings (accumulated losses)
-656,425 GBP2023-04-01 ~ 2024-03-31
-644,941 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-656,425 GBP2023-04-01 ~ 2024-03-31
-644,941 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,500,242 GBP2023-04-01 ~ 2024-03-31
1,642,901 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
6,743,664 GBP2023-04-01 ~ 2024-03-31
6,569,457 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
646,414 GBP2023-04-01 ~ 2024-03-31
614,257 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
122,363 GBP2023-04-01 ~ 2024-03-31
117,819 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
7,512,441 GBP2023-04-01 ~ 2024-03-31
7,301,533 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
2182023-04-01 ~ 2024-03-31
2022022-04-01 ~ 2023-03-31
Director Remuneration
302,321 GBP2023-04-01 ~ 2024-03-31
338,936 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
453,855 GBP2023-04-01 ~ 2024-03-31
421,142 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
16,800 GBP2023-04-01 ~ 2024-03-31
15,000 GBP2022-04-01 ~ 2023-03-31
Current Tax for the Period
429,771 GBP2023-04-01 ~ 2024-03-31
406,813 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
498,159 GBP2023-04-01 ~ 2024-03-31
381,193 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Net goodwill
4,999 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
4,998 GBP2023-03-31
Intangible Assets
Net goodwill
1 GBP2024-03-31
1 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
3,264,987 GBP2024-03-31
3,264,987 GBP2023-03-31
Plant and equipment
5,705,200 GBP2024-03-31
5,382,570 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
706,862 GBP2024-03-31
668,641 GBP2023-03-31
Plant and equipment
4,481,245 GBP2024-03-31
4,245,569 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
38,221 GBP2023-04-01 ~ 2024-03-31
Plant and equipment
235,676 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Land and buildings
2,558,125 GBP2024-03-31
2,596,346 GBP2023-03-31
Plant and equipment
1,223,955 GBP2024-03-31
1,137,001 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
63,244 GBP2024-03-31
63,244 GBP2023-03-31
Motor vehicles
1,630,756 GBP2024-03-31
1,472,268 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
11,191,687 GBP2024-03-31
10,710,569 GBP2023-03-31
Property, Plant & Equipment - Disposals
Motor vehicles
-375,583 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Disposals
-375,583 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
63,244 GBP2024-03-31
63,244 GBP2023-03-31
Motor vehicles
695,169 GBP2024-03-31
804,655 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,122,053 GBP2024-03-31
5,949,350 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
193,007 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
475,196 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-302,493 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-302,493 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Motor vehicles
935,587 GBP2024-03-31
667,613 GBP2023-03-31
Investments in Group Undertakings
Cost valuation
11,002 GBP2023-03-31
Investments in Group Undertakings
11,002 GBP2024-03-31
11,002 GBP2023-03-31
Raw Materials
876,351 GBP2024-03-31
1,147,568 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
5,065,832 GBP2024-03-31
5,013,031 GBP2023-03-31
Other Debtors
Current
1,281,062 GBP2024-03-31
895,186 GBP2023-03-31
Amount of value-added tax that is recoverable
Current
77,539 GBP2024-03-31
244,507 GBP2023-03-31
Prepayments/Accrued Income
Current
1,282,966 GBP2024-03-31
1,570,863 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
7,707,399 GBP2024-03-31
7,723,587 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
214,859 GBP2024-03-31
209,992 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
14,850 GBP2024-03-31
32,117 GBP2023-03-31
Trade Creditors/Trade Payables
Current
2,801,944 GBP2024-03-31
3,417,267 GBP2023-03-31
Amounts owed to group undertakings
Current
80,641 GBP2024-03-31
80,641 GBP2023-03-31
Corporation Tax Payable
Current
429,771 GBP2024-03-31
406,813 GBP2023-03-31
Other Taxation & Social Security Payable
Current
134,416 GBP2024-03-31
144,433 GBP2023-03-31
Other Creditors
Current
49,919 GBP2024-03-31
48,284 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
969,405 GBP2024-03-31
979,124 GBP2023-03-31
Bank Borrowings/Overdrafts
Non-current
1,247,664 GBP2024-03-31
1,437,418 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
65,502 GBP2023-03-31
Bank Borrowings
Current, Amounts falling due within one year
214,859 GBP2024-03-31
209,992 GBP2023-03-31
Non-current, Between one and two years
1,247,664 GBP2024-03-31
214,402 GBP2023-03-31
Non-current, Between two and five year
1,223,016 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
65,502 GBP2023-03-31
hire purchase agreements
14,850 GBP2024-03-31
97,619 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
46,508 GBP2024-03-31
46,360 GBP2023-03-31
Between one and five year
63,740 GBP2024-03-31
103,469 GBP2023-03-31
All periods
110,248 GBP2024-03-31
149,829 GBP2023-03-31
Bank Borrowings
Secured
1,462,523 GBP2024-03-31
1,647,410 GBP2023-03-31
Total Borrowings
Secured
1,477,373 GBP2024-03-31
1,745,029 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
539,799 GBP2024-03-31
457,035 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
1,488,641 GBP2023-04-01 ~ 2024-03-31