Par Value of Share
Class 1 ordinary share
12023-04-01 ~ 2024-03-31
Turnover/Revenue
12,914,333 GBP2023-04-01 ~ 2024-03-31
11,853,095 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
-9,553,256 GBP2023-04-01 ~ 2024-03-31
-9,063,466 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
3,361,077 GBP2023-04-01 ~ 2024-03-31
2,789,629 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-2,638,402 GBP2023-04-01 ~ 2024-03-31
-2,208,785 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
47,393 GBP2023-04-01 ~ 2024-03-31
8,049 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
761,571 GBP2023-04-01 ~ 2024-03-31
615,966 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
680,733 GBP2023-04-01 ~ 2024-03-31
494,831 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
680,733 GBP2023-04-01 ~ 2024-03-31
494,831 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
31,775 GBP2024-03-31
37,552 GBP2023-03-31
Property, Plant & Equipment
80,241 GBP2024-03-31
112,852 GBP2023-03-31
Fixed Assets
112,016 GBP2024-03-31
150,404 GBP2023-03-31
Total Inventories
129,068 GBP2024-03-31
115,993 GBP2023-03-31
Debtors
766,389 GBP2024-03-31
1,313,064 GBP2023-03-31
Cash at bank and in hand
4,248,774 GBP2024-03-31
3,358,833 GBP2023-03-31
Current Assets
5,144,231 GBP2024-03-31
4,787,890 GBP2023-03-31
Net Current Assets/Liabilities
719,433 GBP2024-03-31
827,538 GBP2023-03-31
Total Assets Less Current Liabilities
831,449 GBP2024-03-31
977,942 GBP2023-03-31
Creditors
Non-current
-7,423 GBP2024-03-31
-26,703 GBP2023-03-31
Net Assets/Liabilities
804,902 GBP2024-03-31
924,169 GBP2023-03-31
Equity
Called up share capital
2 GBP2024-03-31
2 GBP2023-03-31
2 GBP2022-03-31
Retained earnings (accumulated losses)
804,900 GBP2024-03-31
924,167 GBP2023-03-31
619,336 GBP2022-03-31
Equity
804,902 GBP2024-03-31
924,169 GBP2023-03-31
619,338 GBP2022-03-31
Dividends Paid
Retained earnings (accumulated losses)
-800,000 GBP2023-04-01 ~ 2024-03-31
-190,000 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-800,000 GBP2023-04-01 ~ 2024-03-31
-190,000 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
680,733 GBP2023-04-01 ~ 2024-03-31
494,831 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
4,942,136 GBP2023-04-01 ~ 2024-03-31
4,516,903 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
345,559 GBP2023-04-01 ~ 2024-03-31
334,549 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
93,302 GBP2023-04-01 ~ 2024-03-31
81,770 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
5,380,997 GBP2023-04-01 ~ 2024-03-31
4,933,222 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
2622023-04-01 ~ 2024-03-31
2572022-04-01 ~ 2023-03-31
Director Remuneration
197,409 GBP2023-04-01 ~ 2024-03-31
238,007 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
23,900 GBP2023-04-01 ~ 2024-03-31
Current Tax for the Period
75,811 GBP2023-04-01 ~ 2024-03-31
111,015 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
190,393 GBP2023-04-01 ~ 2024-03-31
117,034 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Development expenditure
57,772 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
25,997 GBP2024-03-31
20,220 GBP2023-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
5,777 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
Development expenditure
31,775 GBP2024-03-31
37,552 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
163,054 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
82,813 GBP2024-03-31
50,202 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
32,611 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Motor vehicles
80,241 GBP2024-03-31
112,852 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
32,611 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
80,241 GBP2024-03-31
112,852 GBP2023-03-31
Merchandise
129,068 GBP2024-03-31
115,993 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
620,051 GBP2024-03-31
878,253 GBP2023-03-31
Amounts Owed by Group Undertakings
Current
123,974 GBP2023-03-31
Other Debtors
Current
107 GBP2024-03-31
106,707 GBP2023-03-31
Amounts owed by directors
10,838 GBP2024-03-31
14,438 GBP2023-03-31
Amount of corporation tax that is recoverable
Current
6,447 GBP2024-03-31
6,447 GBP2023-03-31
Prepayments/Accrued Income
Current
128,946 GBP2024-03-31
183,245 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
766,389 GBP2024-03-31
1,313,064 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
19,290 GBP2024-03-31
55,979 GBP2023-03-31
Trade Creditors/Trade Payables
Current
476,261 GBP2024-03-31
404,242 GBP2023-03-31
Amounts owed to group undertakings
Current
33,832 GBP2024-03-31
Corporation Tax Payable
Current
88,784 GBP2024-03-31
111,015 GBP2023-03-31
Other Taxation & Social Security Payable
Current
87,776 GBP2024-03-31
82,850 GBP2023-03-31
Amount of value-added tax that is payable
461,821 GBP2024-03-31
386,297 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
3,257,034 GBP2024-03-31
2,919,969 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
7,423 GBP2024-03-31
26,703 GBP2023-03-31
Between one and five year, hire purchase agreements
7,423 GBP2024-03-31
26,703 GBP2023-03-31
hire purchase agreements
26,713 GBP2024-03-31
82,682 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
17,720 GBP2024-03-31
19,880 GBP2023-03-31
Between one and five year
68,000 GBP2024-03-31
68,720 GBP2023-03-31
More than five year
4,250 GBP2024-03-31
21,250 GBP2023-03-31
All periods
89,970 GBP2024-03-31
109,850 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
19,124 GBP2024-03-31
27,070 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
680,733 GBP2023-04-01 ~ 2024-03-31