Par Value of Share
Class 1 ordinary share
12023-04-01 ~ 2024-03-31
Turnover/Revenue
19,310,267 GBP2023-04-01 ~ 2024-03-31
15,293,959 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
15,847,510 GBP2023-04-01 ~ 2024-03-31
12,759,664 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
3,462,757 GBP2023-04-01 ~ 2024-03-31
2,534,295 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
2,707,315 GBP2023-04-01 ~ 2024-03-31
2,433,835 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
755,442 GBP2023-04-01 ~ 2024-03-31
100,460 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
26,329 GBP2023-04-01 ~ 2024-03-31
2,045 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
781,771 GBP2023-04-01 ~ 2024-03-31
102,505 GBP2022-04-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
197,286 GBP2023-04-01 ~ 2024-03-31
13,984 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
584,485 GBP2023-04-01 ~ 2024-03-31
88,521 GBP2022-04-01 ~ 2023-03-31
Equity
Retained earnings (accumulated losses)
1,748,336 GBP2024-03-31
1,163,851 GBP2023-03-31
1,075,330 GBP2022-03-31
Property, Plant & Equipment
59,261 GBP2024-03-31
59,729 GBP2023-03-31
Fixed Assets
59,261 GBP2024-03-31
59,729 GBP2023-03-31
Total Inventories
56,571 GBP2024-03-31
67,628 GBP2023-03-31
Debtors
2,698,431 GBP2024-03-31
2,823,998 GBP2023-03-31
Cash at bank and in hand
2,373,434 GBP2024-03-31
1,415,530 GBP2023-03-31
Current Assets
5,128,436 GBP2024-03-31
4,307,156 GBP2023-03-31
Creditors
Current
3,382,685 GBP2024-03-31
3,144,482 GBP2023-03-31
Net Current Assets/Liabilities
1,745,751 GBP2024-03-31
1,162,674 GBP2023-03-31
Total Assets Less Current Liabilities
1,805,012 GBP2024-03-31
1,222,403 GBP2023-03-31
Net Assets/Liabilities
1,798,336 GBP2024-03-31
1,213,851 GBP2023-03-31
Equity
Called up share capital
50,000 GBP2024-03-31
50,000 GBP2023-03-31
Equity
1,798,336 GBP2024-03-31
1,213,851 GBP2023-03-31
Wages/Salaries
3,878,825 GBP2023-04-01 ~ 2024-03-31
3,355,509 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
330,166 GBP2023-04-01 ~ 2024-03-31
312,985 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
142,267 GBP2023-04-01 ~ 2024-03-31
130,536 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
4,351,258 GBP2023-04-01 ~ 2024-03-31
3,799,030 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
992023-04-01 ~ 2024-03-31
1002022-04-01 ~ 2023-03-31
Director Remuneration
317,962 GBP2023-04-01 ~ 2024-03-31
257,620 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
17,511 GBP2023-04-01 ~ 2024-03-31
12,967 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
5,425 GBP2023-04-01 ~ 2024-03-31
5,425 GBP2022-04-01 ~ 2023-03-31
Current Tax for the Period
197,319 GBP2023-04-01 ~ 2024-03-31
11,852 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
195,443 GBP2023-04-01 ~ 2024-03-31
19,476 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Net goodwill
37,450 GBP2023-03-31
Computer software
11,150 GBP2023-03-31
Intangible Assets - Gross Cost
48,600 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
37,450 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
48,600 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
36,667 GBP2024-03-31
34,628 GBP2023-03-31
Furniture and fittings
135,144 GBP2024-03-31
153,250 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
171,811 GBP2024-03-31
187,878 GBP2023-03-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-34,226 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Disposals
-34,226 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
34,798 GBP2024-03-31
34,554 GBP2023-03-31
Furniture and fittings
77,752 GBP2024-03-31
93,595 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
112,550 GBP2024-03-31
128,149 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
244 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
17,267 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
17,511 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-33,110 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-33,110 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Plant and equipment
1,869 GBP2024-03-31
74 GBP2023-03-31
Furniture and fittings
57,392 GBP2024-03-31
59,655 GBP2023-03-31
Merchandise
56,571 GBP2024-03-31
67,628 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
712,492 GBP2024-03-31
429,376 GBP2023-03-31
Amounts Owed by Group Undertakings
Current
102,520 GBP2023-03-31
Other Debtors
Current
106,520 GBP2024-03-31
40,463 GBP2023-03-31
Amount of value-added tax that is recoverable
Current
53,213 GBP2024-03-31
61,345 GBP2023-03-31
Prepayments
Current
195,596 GBP2024-03-31
111,856 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
2,698,431 GBP2024-03-31
2,823,998 GBP2023-03-31
Trade Creditors/Trade Payables
Current
2,390,623 GBP2024-03-31
2,643,649 GBP2023-03-31
Amounts owed to group undertakings
Current
500 GBP2024-03-31
Corporation Tax Payable
Current
197,319 GBP2024-03-31
11,852 GBP2023-03-31
Other Taxation & Social Security Payable
Current
92,174 GBP2024-03-31
82,572 GBP2023-03-31
Other Creditors
Current
526,792 GBP2024-03-31
357,687 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
175,277 GBP2024-03-31
48,722 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
105,536 GBP2024-03-31
53,500 GBP2023-03-31
Between one and five year
331,185 GBP2024-03-31
236,950 GBP2023-03-31
More than five year
244,600 GBP2024-03-31
305,750 GBP2023-03-31
All periods
681,321 GBP2024-03-31
596,200 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
6,676 GBP2024-03-31
8,552 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,000 shares2024-03-31