Par Value of Share
Class 1 ordinary share
02021-04-01 ~ 2022-03-31
Turnover/Revenue
19,797,753 GBP2021-04-01 ~ 2022-03-31
12,619,354 GBP2020-04-01 ~ 2021-03-31
Cost of Sales
13,774,245 GBP2021-04-01 ~ 2022-03-31
8,695,475 GBP2020-04-01 ~ 2021-03-31
Gross Profit/Loss
6,023,508 GBP2021-04-01 ~ 2022-03-31
3,923,879 GBP2020-04-01 ~ 2021-03-31
Administrative Expenses
2,065,955 GBP2021-04-01 ~ 2022-03-31
1,905,294 GBP2020-04-01 ~ 2021-03-31
Profit/Loss on Ordinary Activities Before Tax
3,958,212 GBP2021-04-01 ~ 2022-03-31
2,082,329 GBP2020-04-01 ~ 2021-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
745,910 GBP2021-04-01 ~ 2022-03-31
396,290 GBP2020-04-01 ~ 2021-03-31
Profit/Loss
3,212,302 GBP2021-04-01 ~ 2022-03-31
1,686,039 GBP2020-04-01 ~ 2021-03-31
Comprehensive Income/Expense
3,212,302 GBP2021-04-01 ~ 2022-03-31
1,686,039 GBP2020-04-01 ~ 2021-03-31
Property, Plant & Equipment
251,216 GBP2022-03-31
273,483 GBP2021-03-31
Fixed Assets - Investments
100 GBP2022-03-31
100 GBP2021-03-31
Fixed Assets
251,316 GBP2022-03-31
273,583 GBP2021-03-31
Total Inventories
969,609 GBP2022-03-31
645,522 GBP2021-03-31
Debtors
4,541,682 GBP2022-03-31
2,954,864 GBP2021-03-31
Cash at bank and in hand
3,187,803 GBP2022-03-31
2,107,907 GBP2021-03-31
Current Assets
8,699,094 GBP2022-03-31
5,708,293 GBP2021-03-31
Creditors
Current
3,385,535 GBP2022-03-31
2,425,072 GBP2021-03-31
Net Current Assets/Liabilities
5,313,559 GBP2022-03-31
3,283,221 GBP2021-03-31
Total Assets Less Current Liabilities
5,564,875 GBP2022-03-31
3,556,804 GBP2021-03-31
Net Assets/Liabilities
5,517,144 GBP2022-03-31
3,504,842 GBP2021-03-31
Equity
Called up share capital
12,500 GBP2022-03-31
12,500 GBP2021-03-31
12,500 GBP2020-03-31
Retained earnings (accumulated losses)
5,504,644 GBP2022-03-31
3,492,342 GBP2021-03-31
2,306,303 GBP2020-03-31
Equity
5,517,144 GBP2022-03-31
3,504,842 GBP2021-03-31
2,318,803 GBP2020-03-31
Dividends Paid
Retained earnings (accumulated losses)
-1,200,000 GBP2021-04-01 ~ 2022-03-31
-500,000 GBP2020-04-01 ~ 2021-03-31
Dividends Paid
-1,200,000 GBP2021-04-01 ~ 2022-03-31
-500,000 GBP2020-04-01 ~ 2021-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
3,212,302 GBP2021-04-01 ~ 2022-03-31
1,686,039 GBP2020-04-01 ~ 2021-03-31
Wages/Salaries
1,219,302 GBP2021-04-01 ~ 2022-03-31
1,158,277 GBP2020-04-01 ~ 2021-03-31
Social Security Costs
126,352 GBP2021-04-01 ~ 2022-03-31
122,623 GBP2020-04-01 ~ 2021-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
36,090 GBP2021-04-01 ~ 2022-03-31
34,071 GBP2020-04-01 ~ 2021-03-31
Staff Costs/Employee Benefits Expense
1,381,744 GBP2021-04-01 ~ 2022-03-31
1,314,971 GBP2020-04-01 ~ 2021-03-31
Average Number of Employees
342021-04-01 ~ 2022-03-31
312020-04-01 ~ 2021-03-31
Director Remuneration
312,500 GBP2021-04-01 ~ 2022-03-31
388,648 GBP2020-04-01 ~ 2021-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
105,155 GBP2021-04-01 ~ 2022-03-31
99,380 GBP2020-04-01 ~ 2021-03-31
Current Tax for the Period
750,141 GBP2021-04-01 ~ 2022-03-31
399,297 GBP2020-04-01 ~ 2021-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
78,855 GBP2022-03-31
80,395 GBP2021-03-31
Furniture and fittings
88,557 GBP2022-03-31
109,944 GBP2021-03-31
Motor vehicles
294,335 GBP2022-03-31
280,600 GBP2021-03-31
Property, Plant & Equipment - Gross Cost
461,747 GBP2022-03-31
470,939 GBP2021-03-31
Property, Plant & Equipment - Disposals
Plant and equipment
-1,540 GBP2021-04-01 ~ 2022-03-31
Furniture and fittings
-27,896 GBP2021-04-01 ~ 2022-03-31
Motor vehicles
-82,399 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Disposals
-111,835 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
59,751 GBP2022-03-31
45,067 GBP2021-03-31
Furniture and fittings
46,272 GBP2022-03-31
56,263 GBP2021-03-31
Motor vehicles
104,508 GBP2022-03-31
96,126 GBP2021-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
210,531 GBP2022-03-31
197,456 GBP2021-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
16,224 GBP2021-04-01 ~ 2022-03-31
Furniture and fittings
17,532 GBP2021-04-01 ~ 2022-03-31
Motor vehicles
71,399 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
105,155 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-1,540 GBP2021-04-01 ~ 2022-03-31
Furniture and fittings
-27,523 GBP2021-04-01 ~ 2022-03-31
Motor vehicles
-63,017 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-92,080 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment
Plant and equipment
19,104 GBP2022-03-31
35,328 GBP2021-03-31
Furniture and fittings
42,285 GBP2022-03-31
53,681 GBP2021-03-31
Motor vehicles
189,827 GBP2022-03-31
184,474 GBP2021-03-31
Merchandise
969,609 GBP2022-03-31
645,522 GBP2021-03-31
Trade Debtors/Trade Receivables
Current
4,463,649 GBP2022-03-31
2,914,375 GBP2021-03-31
Prepayments/Accrued Income
Current
78,033 GBP2022-03-31
40,489 GBP2021-03-31
Debtors
Amounts falling due within one year, Current
4,541,682 GBP2022-03-31
Current, Amounts falling due within one year
2,954,864 GBP2021-03-31
Trade Creditors/Trade Payables
Current
2,496,743 GBP2022-03-31
1,854,166 GBP2021-03-31
Corporation Tax Payable
Current
406,129 GBP2022-03-31
245,971 GBP2021-03-31
Other Taxation & Social Security Payable
Current
35,824 GBP2022-03-31
32,171 GBP2021-03-31
Other Creditors
Current
2,667 GBP2022-03-31
7,007 GBP2021-03-31
Accrued Liabilities/Deferred Income
Current
72,199 GBP2022-03-31
53,932 GBP2021-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
47,731 GBP2022-03-31
51,962 GBP2021-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,000 shares2022-03-31
Profit/Loss
Retained earnings (accumulated losses)
3,212,302 GBP2021-04-01 ~ 2022-03-31