(expand)Turnover/Revenue
16,337,670 GBP2023-04-01 ~ 2024-03-31
18,809,040 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
-9,428,840 GBP2023-04-01 ~ 2024-03-31
-11,415,576 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
6,908,830 GBP2023-04-01 ~ 2024-03-31
7,393,464 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-5,678,556 GBP2023-04-01 ~ 2024-03-31
-5,159,150 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
1,230,274 GBP2023-04-01 ~ 2024-03-31
2,234,314 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
21,841 GBP2023-04-01 ~ 2024-03-31
539 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
1,170,179 GBP2023-04-01 ~ 2024-03-31
2,166,070 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
868,632 GBP2023-04-01 ~ 2024-03-31
1,746,070 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
176,458 GBP2024-03-31
203,907 GBP2023-03-31
Property, Plant & Equipment
860,210 GBP2024-03-31
994,040 GBP2023-03-31
Fixed Assets
1,036,668 GBP2024-03-31
1,197,947 GBP2023-03-31
Total Inventories
7,031,682 GBP2024-03-31
8,581,388 GBP2023-03-31
Debtors
Non-current
1,812 GBP2024-03-31
1,173 GBP2023-03-31
Current
8,680,914 GBP2024-03-31
8,358,795 GBP2023-03-31
Cash at bank and in hand
1,959,843 GBP2024-03-31
431,563 GBP2023-03-31
Current Assets
17,674,251 GBP2024-03-31
17,372,919 GBP2023-03-31
Creditors
Current, Amounts falling due within one year
-3,464,307 GBP2024-03-31
-3,793,501 GBP2023-03-31
Net Current Assets/Liabilities
14,209,944 GBP2024-03-31
13,579,418 GBP2023-03-31
Total Assets Less Current Liabilities
15,246,612 GBP2024-03-31
14,777,365 GBP2023-03-31
Creditors
Non-current, Amounts falling due after one year
-554,167 GBP2024-03-31
-904,167 GBP2023-03-31
Net Assets/Liabilities
14,567,350 GBP2024-03-31
13,698,718 GBP2023-03-31
Equity
Called up share capital
2 GBP2024-03-31
2 GBP2023-03-31
2 GBP2022-04-01
Retained earnings (accumulated losses)
14,567,348 GBP2024-03-31
13,698,716 GBP2023-03-31
11,952,646 GBP2022-04-01
Equity
14,567,350 GBP2024-03-31
13,698,718 GBP2023-03-31
11,952,648 GBP2022-04-01
Profit/Loss
Retained earnings (accumulated losses)
868,632 GBP2023-04-01 ~ 2024-03-31
1,746,070 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
397,327 GBP2023-04-01 ~ 2024-03-31
374,132 GBP2022-04-01 ~ 2023-03-31
Cash and Cash Equivalents
1,959,843 GBP2024-03-31
431,563 GBP2023-03-31
1,578,366 GBP2022-04-01
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252023-04-01 ~ 2024-03-31
Motor vehicles
252023-04-01 ~ 2024-03-31
Furniture and fittings
252023-04-01 ~ 2024-03-31
Office equipment
252023-04-01 ~ 2024-03-31
Audit Fees/Expenses
14,000 GBP2023-04-01 ~ 2024-03-31
15,000 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
409,012 GBP2023-04-01 ~ 2024-03-31
286,312 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-95,973 GBP2023-04-01 ~ 2024-03-31
-12,856 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
292,545 GBP2023-04-01 ~ 2024-03-31
411,553 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Development expenditure
592,416 GBP2024-03-31
535,455 GBP2023-03-31
Goodwill
42,850 GBP2024-03-31
42,850 GBP2023-03-31
Intangible Assets - Gross Cost
704,764 GBP2024-03-31
647,803 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
415,958 GBP2024-03-31
331,548 GBP2023-03-31
Goodwill
42,850 GBP2024-03-31
42,850 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
528,306 GBP2024-03-31
443,896 GBP2023-03-31
Intangible Assets - Increase From Amortisation Charge for Year
84,410 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
Development expenditure
176,458 GBP2024-03-31
203,907 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,377,157 GBP2024-03-31
1,315,874 GBP2023-03-31
Motor vehicles
288,342 GBP2024-03-31
248,418 GBP2023-03-31
Furniture and fittings
515,836 GBP2024-03-31
353,514 GBP2023-03-31
Office equipment
225,374 GBP2024-03-31
249,015 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
3,837,171 GBP2024-03-31
3,616,229 GBP2023-03-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-8,725 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals
-45,110 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
946,359 GBP2023-03-31
Motor vehicles
112,425 GBP2023-03-31
Furniture and fittings
302,599 GBP2023-03-31
Office equipment
210,305 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,622,189 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
134,770 GBP2023-04-01 ~ 2024-03-31
Motor vehicles, Owned/Freehold
50,976 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings, Owned/Freehold
41,331 GBP2023-04-01 ~ 2024-03-31
Office equipment, Owned/Freehold
19,902 GBP2023-04-01 ~ 2024-03-31
Owned/Freehold
397,327 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-6,170 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-42,555 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,081,129 GBP2024-03-31
Motor vehicles
157,231 GBP2024-03-31
Furniture and fittings
357,947 GBP2024-03-31
Office equipment
193,822 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,976,961 GBP2024-03-31
Property, Plant & Equipment
Plant and equipment
296,028 GBP2024-03-31
369,515 GBP2023-03-31
Motor vehicles
131,111 GBP2024-03-31
135,993 GBP2023-03-31
Furniture and fittings
157,889 GBP2024-03-31
50,915 GBP2023-03-31
Office equipment
31,552 GBP2024-03-31
38,710 GBP2023-03-31
Value of work in progress
112,415 GBP2024-03-31
101,522 GBP2023-03-31
Finished Goods/Goods for Resale
6,919,267 GBP2024-03-31
8,479,866 GBP2023-03-31
Other Debtors
Non-current
1,812 GBP2024-03-31
1,173 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
659,631 GBP2024-03-31
809,843 GBP2023-03-31
Other Debtors
Current
7,409,646 GBP2024-03-31
6,928,839 GBP2023-03-31
Prepayments/Accrued Income
Current
349,156 GBP2024-03-31
357,715 GBP2023-03-31
Amount of corporation tax that is recoverable
Current
262,481 GBP2024-03-31
262,398 GBP2023-03-31
Bank Borrowings
Current
350,000 GBP2024-03-31
350,000 GBP2023-03-31
Trade Creditors/Trade Payables
Current
1,374,377 GBP2024-03-31
1,189,805 GBP2023-03-31
Corporation Tax Payable
Current
351,571 GBP2024-03-31
430,981 GBP2023-03-31
Taxation/Social Security Payable
Current
388,175 GBP2024-03-31
492,037 GBP2023-03-31
Other Creditors
Current
321,102 GBP2024-03-31
689,793 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
679,082 GBP2024-03-31
640,885 GBP2023-03-31
Creditors
Current
3,464,307 GBP2024-03-31
3,793,501 GBP2023-03-31
Bank Borrowings
Non-current
554,167 GBP2024-03-31
904,167 GBP2023-03-31
Creditors
Non-current
554,167 GBP2024-03-31
904,167 GBP2023-03-31
Bank Borrowings
Current, Amounts falling due within one year
350,000 GBP2024-03-31
350,000 GBP2023-03-31
Non-current, Between one and two years
350,000 GBP2024-03-31
350,000 GBP2023-03-31
Non-current, Between two and five year
204,167 GBP2024-03-31
554,167 GBP2023-03-31
Total Borrowings
904,167 GBP2024-03-31
1,254,167 GBP2023-03-31
Net Deferred Tax Liability/Asset
-125,095 GBP2024-03-31
-174,480 GBP2023-03-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
49,385 GBP2023-04-01 ~ 2024-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
-174,480 GBP2024-03-31
-184,288 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200 shares2024-03-31
200 shares2023-03-31
Par Value of Share
Class 1 ordinary share
0.012023-04-01 ~ 2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
548,859 GBP2024-03-31
592,860 GBP2023-03-31
Between one and five year
1,524,370 GBP2024-03-31
1,831,379 GBP2023-03-31
More than five year
194,000 GBP2024-03-31
485,000 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,267,229 GBP2024-03-31
2,909,239 GBP2023-03-31