Average Number of Employees
852023-04-01 ~ 2024-03-31
692022-04-01 ~ 2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
259,038 GBP2024-03-31
270,464 GBP2023-03-31
Turnover/Revenue
55,467,035 GBP2023-04-01 ~ 2024-03-31
50,778,280 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
35,836,299 GBP2023-04-01 ~ 2024-03-31
33,791,286 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
19,630,736 GBP2023-04-01 ~ 2024-03-31
16,986,994 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
11,534,329 GBP2023-04-01 ~ 2024-03-31
10,191,642 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
8,780,960 GBP2023-04-01 ~ 2024-03-31
6,843,793 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
23,630 GBP2023-04-01 ~ 2024-03-31
25,042 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
6,492 GBP2023-04-01 ~ 2024-03-31
2,777 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
8,798,098 GBP2023-04-01 ~ 2024-03-31
6,866,058 GBP2022-04-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
2,368,956 GBP2023-04-01 ~ 2024-03-31
1,506,409 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
6,429,142 GBP2023-04-01 ~ 2024-03-31
5,359,649 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
6,429,142 GBP2023-04-01 ~ 2024-03-31
5,391,434 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
4,930,161 GBP2024-03-31
5,238,123 GBP2023-03-31
Total Inventories
17,560,772 GBP2024-03-31
11,466,675 GBP2023-03-31
Debtors
7,969,673 GBP2024-03-31
6,594,458 GBP2023-03-31
Cash at bank and in hand
674,854 GBP2024-03-31
885,471 GBP2023-03-31
Current Assets
26,205,299 GBP2024-03-31
18,946,604 GBP2023-03-31
Creditors
Amounts falling due within one year
7,066,627 GBP2024-03-31
5,305,125 GBP2023-03-31
Net Current Assets/Liabilities
19,138,672 GBP2024-03-31
13,641,479 GBP2023-03-31
Total Assets Less Current Liabilities
24,068,833 GBP2024-03-31
18,879,602 GBP2023-03-31
Creditors
Amounts falling due after one year
30,073 GBP2024-03-31
58,558 GBP2023-03-31
Net Assets/Liabilities
23,779,722 GBP2024-03-31
18,550,580 GBP2023-03-31
Equity
Called up share capital
100 GBP2024-03-31
100 GBP2023-03-31
100 GBP2022-03-31
Revaluation reserve
4,419 GBP2024-03-31
4,557 GBP2023-03-31
4,695 GBP2022-03-31
Retained earnings (accumulated losses)
23,775,203 GBP2024-03-31
18,545,923 GBP2023-03-31
14,354,351 GBP2022-03-31
Equity
23,779,722 GBP2024-03-31
18,550,580 GBP2023-03-31
14,359,146 GBP2022-03-31
Profit/Loss
Retained earnings (accumulated losses)
6,429,142 GBP2023-04-01 ~ 2024-03-31
5,359,649 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
6,429,280 GBP2023-04-01 ~ 2024-03-31
5,391,572 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-1,200,000 GBP2023-04-01 ~ 2024-03-31
-1,200,000 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-1,200,000 GBP2023-04-01 ~ 2024-03-31
-1,200,000 GBP2022-04-01 ~ 2023-03-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-1,200,000 GBP2023-04-01 ~ 2024-03-31
-1,200,000 GBP2022-04-01 ~ 2023-03-31
Equity - Income/Expense Recognised Directly
-1,200,000 GBP2023-04-01 ~ 2024-03-31
-1,200,000 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
0.252023-04-01 ~ 2024-03-31
Furniture and fittings
0.252023-04-01 ~ 2024-03-31
Motor vehicles
0.252023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation Expense
1,361,135 GBP2023-04-01 ~ 2024-03-31
1,363,241 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
5,384,625 GBP2023-04-01 ~ 2024-03-31
4,421,020 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
641,250 GBP2023-04-01 ~ 2024-03-31
537,533 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
167,573 GBP2023-04-01 ~ 2024-03-31
94,113 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
6,193,448 GBP2023-04-01 ~ 2024-03-31
5,052,666 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
1,548,299 GBP2023-04-01 ~ 2024-03-31
1,137,127 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-89,229 GBP2023-04-01 ~ 2024-03-31
-44,532 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
2,199,525 GBP2023-04-01 ~ 2024-03-31
1,304,551 GBP2022-04-01 ~ 2023-03-31
Dividends Paid on Shares
All ordinary shares
1,200,000 GBP2023-04-01 ~ 2024-03-31
1,200,000 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
2,321,500 GBP2024-03-31
2,321,500 GBP2023-03-31
Land and buildings, Long leasehold
750,000 GBP2024-03-31
671,423 GBP2023-03-31
Plant and equipment
3,648,132 GBP2024-03-31
3,283,978 GBP2023-03-31
Furniture and fittings
2,854,689 GBP2024-03-31
2,513,573 GBP2023-03-31
Motor vehicles
321,725 GBP2024-03-31
306,458 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
9,896,046 GBP2024-03-31
9,096,932 GBP2023-03-31
Property, Plant & Equipment - Disposals
Motor vehicles
-21,723 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Disposals
-21,723 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
78,577 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
100,599 GBP2024-03-31
54,169 GBP2023-03-31
Plant and equipment
2,651,023 GBP2024-03-31
2,061,865 GBP2023-03-31
Furniture and fittings
2,014,919 GBP2024-03-31
1,380,664 GBP2023-03-31
Motor vehicles
199,344 GBP2024-03-31
142,906 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,965,885 GBP2024-03-31
3,858,809 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
46,430 GBP2023-04-01 ~ 2024-03-31
Plant and equipment
589,158 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
634,255 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
77,864 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,361,135 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-21,426 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-21,426 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
2,220,901 GBP2024-03-31
2,267,331 GBP2023-03-31
Land and buildings, Long leasehold
750,000 GBP2024-03-31
452,218 GBP2023-03-31
Plant and equipment
997,109 GBP2024-03-31
1,222,113 GBP2023-03-31
Furniture and fittings
839,770 GBP2024-03-31
1,132,909 GBP2023-03-31
Motor vehicles
122,381 GBP2024-03-31
163,552 GBP2023-03-31
Investment Property - Fair Value Model
750,000 GBP2024-03-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Motor vehicles
88,491 GBP2024-03-31
139,232 GBP2023-03-31
Finished Goods
17,560,772 GBP2024-03-31
11,466,675 GBP2023-03-31
Trade Debtors/Trade Receivables
916,782 GBP2024-03-31
44,807 GBP2023-03-31
Prepayments/Accrued Income
198,749 GBP2024-03-31
212,532 GBP2023-03-31
Other Debtors
142,442 GBP2024-03-31
484,363 GBP2023-03-31
Trade Creditors/Trade Payables
Amounts falling due within one year
4,340,568 GBP2024-03-31
3,650,075 GBP2023-03-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
415,210 GBP2024-03-31
451,387 GBP2023-03-31
Corporation Tax Payable
Amounts falling due within one year
427,570 GBP2024-03-31
Other Taxation & Social Security Payable
Amounts falling due within one year
710,428 GBP2024-03-31
706,831 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
34,977 GBP2024-03-31
52,132 GBP2023-03-31
Amounts owed to directors
Amounts falling due within one year
1,035,348 GBP2024-03-31
286,846 GBP2023-03-31
Other Creditors
Amounts falling due within one year
102,526 GBP2024-03-31
157,854 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
30,073 GBP2024-03-31
58,558 GBP2023-03-31
Minimum gross finance lease payments owing
Amounts falling due within one year
38,590 GBP2024-03-31
52,132 GBP2023-03-31
Between one and five year
31,236 GBP2024-03-31
69,826 GBP2023-03-31
Minimum gross finance lease payments owing
69,826 GBP2024-03-31
121,958 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
65,050 GBP2024-03-31
110,690 GBP2023-03-31
Deferred Tax Liabilities
259,038 GBP2024-03-31
270,464 GBP2023-03-31
Par Value of Share
Class 1 ordinary share
1 shares2023-04-01 ~ 2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-03-31
100 shares2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
685,654 GBP2024-03-31
616,000 GBP2023-03-31
Between one and five year
2,494,322 GBP2024-03-31
2,153,688 GBP2023-03-31
More than five year
3,617,750 GBP2024-03-31
3,437,250 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
6,797,726 GBP2024-03-31
6,206,938 GBP2023-03-31