Cost of Sales
-15,349,732 GBP2023-04-01 ~ 2024-03-31
-15,505,258 GBP2022-04-01 ~ 2023-03-31
Distribution Costs
-767,968 GBP2023-04-01 ~ 2024-03-31
-752,539 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-1,695,169 GBP2023-04-01 ~ 2024-03-31
-1,611,872 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
12,753 GBP2023-04-01 ~ 2024-03-31
0 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
1,287,604 GBP2023-04-01 ~ 2024-03-31
1,575,339 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
961,652 GBP2023-04-01 ~ 2024-03-31
1,274,070 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
169,283 GBP2024-03-31
149,299 GBP2023-03-31
Debtors
4,093,082 GBP2024-03-31
3,719,515 GBP2023-03-31
Cash at bank and in hand
1,664,252 GBP2024-03-31
1,008,267 GBP2023-03-31
Current Assets
10,876,800 GBP2024-03-31
10,073,157 GBP2023-03-31
Creditors
Current, Amounts falling due within one year
-2,760,414 GBP2024-03-31
-2,238,900 GBP2023-03-31
Net Current Assets/Liabilities
8,116,386 GBP2024-03-31
7,834,257 GBP2023-03-31
Total Assets Less Current Liabilities
8,285,669 GBP2024-03-31
7,983,556 GBP2023-03-31
Creditors
Non-current, Amounts falling due after one year
-59,929 GBP2024-03-31
-231,465 GBP2023-03-31
Net Assets/Liabilities
8,225,740 GBP2024-03-31
7,752,091 GBP2023-03-31
Equity
Called up share capital
100 GBP2024-03-31
100 GBP2023-03-31
100 GBP2022-03-31
Capital redemption reserve
40 GBP2024-03-31
40 GBP2023-03-31
40 GBP2022-03-31
Retained earnings (accumulated losses)
8,225,600 GBP2024-03-31
7,751,951 GBP2023-03-31
6,837,353 GBP2022-03-31
Equity
8,225,740 GBP2024-03-31
7,752,091 GBP2023-03-31
Profit/Loss
Retained earnings (accumulated losses)
961,652 GBP2023-04-01 ~ 2024-03-31
1,274,070 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-359,472 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-488,003 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
10,500 GBP2023-04-01 ~ 2024-03-31
10,000 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
262023-04-01 ~ 2024-03-31
262022-04-01 ~ 2023-03-31
Wages/Salaries
990,541 GBP2023-04-01 ~ 2024-03-31
850,193 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
101,380 GBP2023-04-01 ~ 2024-03-31
146,200 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
1,204,034 GBP2023-04-01 ~ 2024-03-31
1,111,114 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
190,898 GBP2023-04-01 ~ 2024-03-31
185,824 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-6,948 GBP2023-04-01 ~ 2024-03-31
49,021 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
8,620 GBP2024-03-31
0 GBP2023-03-31
Plant and equipment
49,395 GBP2024-03-31
58,145 GBP2023-03-31
Furniture and fittings
39,105 GBP2024-03-31
31,687 GBP2023-03-31
Computers
40,046 GBP2024-03-31
34,342 GBP2023-03-31
Motor vehicles
201,126 GBP2024-03-31
142,182 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
338,292 GBP2024-03-31
266,356 GBP2023-03-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-8,750 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
0 GBP2023-04-01 ~ 2024-03-31
Computers
0 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
0 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals
-8,750 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
862 GBP2024-03-31
0 GBP2023-03-31
Plant and equipment
35,766 GBP2024-03-31
37,178 GBP2023-03-31
Furniture and fittings
17,713 GBP2024-03-31
10,582 GBP2023-03-31
Computers
19,620 GBP2024-03-31
9,608 GBP2023-03-31
Motor vehicles
95,048 GBP2024-03-31
59,689 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
169,009 GBP2024-03-31
117,057 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
862 GBP2023-04-01 ~ 2024-03-31
Plant and equipment
6,624 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
7,131 GBP2023-04-01 ~ 2024-03-31
Computers
10,012 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
35,359 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
59,988 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-8,036 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
0 GBP2023-04-01 ~ 2024-03-31
Computers
0 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
0 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-8,036 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Improvements to leasehold property
7,758 GBP2024-03-31
0 GBP2023-03-31
Plant and equipment
13,629 GBP2024-03-31
20,967 GBP2023-03-31
Furniture and fittings
21,392 GBP2024-03-31
21,105 GBP2023-03-31
Computers
20,426 GBP2024-03-31
24,734 GBP2023-03-31
Motor vehicles
106,078 GBP2024-03-31
82,493 GBP2023-03-31
Finished Goods/Goods for Resale
5,119,466 GBP2024-03-31
5,345,375 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
3,681,137 GBP2024-03-31
3,552,465 GBP2023-03-31
Other Debtors
Current
305,929 GBP2024-03-31
110,014 GBP2023-03-31
Prepayments/Accrued Income
Current
96,752 GBP2024-03-31
54,720 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
4,083,818 GBP2024-03-31
3,717,199 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
0 GBP2024-03-31
76,000 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
35,939 GBP2024-03-31
23,425 GBP2023-03-31
Trade Creditors/Trade Payables
Current
1,533,220 GBP2024-03-31
1,631,824 GBP2023-03-31
Corporation Tax Payable
Current
195,400 GBP2024-03-31
32,248 GBP2023-03-31
Other Taxation & Social Security Payable
Current
784,909 GBP2024-03-31
227,082 GBP2023-03-31
Other Creditors
Current
85,175 GBP2024-03-31
171,458 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
125,771 GBP2024-03-31
76,863 GBP2023-03-31
Creditors
Current
2,760,414 GBP2024-03-31
2,238,900 GBP2023-03-31
Bank Borrowings/Overdrafts
Non-current
0 GBP2024-03-31
171,000 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
59,929 GBP2024-03-31
60,465 GBP2023-03-31
Creditors
Non-current
59,929 GBP2024-03-31
231,465 GBP2023-03-31
Bank Borrowings
0 GBP2024-03-31
247,000 GBP2023-03-31
Total Borrowings
Current
0 GBP2024-03-31
76,000 GBP2023-03-31
Non-current
0 GBP2024-03-31
171,000 GBP2023-03-31
Minimum gross finance lease payments owing
Amounts falling due within one year
35,939 GBP2024-03-31
23,425 GBP2023-03-31
Minimum gross finance lease payments owing
95,868 GBP2024-03-31
83,890 GBP2023-03-31
Equity
Called up share capital
100 GBP2024-03-31
100 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
41,400 GBP2024-03-31
66,400 GBP2023-03-31
Between two and five year
0 GBP2024-03-31
35,000 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
41,400 GBP2024-03-31
101,400 GBP2023-03-31