Average Number of Employees
412021-04-01 ~ 2022-03-31
382020-04-01 ~ 2021-03-31
Profit/Loss
1,008,965 GBP2021-04-01 ~ 2022-03-31
822,562 GBP2020-04-01 ~ 2021-03-31
Intangible Assets - Gross Cost
Development expenditure
101,345 GBP2022-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
101,345 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
470,714 GBP2022-03-31
441,578 GBP2021-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
399,390 GBP2022-03-31
361,912 GBP2021-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
37,478 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment
Furniture and fittings
71,324 GBP2022-03-31
79,666 GBP2021-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
14,892 GBP2022-03-31
16,332 GBP2021-03-31
Turnover/Revenue
14,471,095 GBP2021-04-01 ~ 2022-03-31
11,927,455 GBP2020-04-01 ~ 2021-03-31
Cost of Sales
10,022,919 GBP2021-04-01 ~ 2022-03-31
8,192,619 GBP2020-04-01 ~ 2021-03-31
Gross Profit/Loss
4,448,176 GBP2021-04-01 ~ 2022-03-31
3,734,836 GBP2020-04-01 ~ 2021-03-31
Administrative Expenses
3,226,134 GBP2021-04-01 ~ 2022-03-31
2,766,375 GBP2020-04-01 ~ 2021-03-31
Operating Profit/Loss
1,257,613 GBP2021-04-01 ~ 2022-03-31
1,025,184 GBP2020-04-01 ~ 2021-03-31
Interest Payable/Similar Charges (Finance Costs)
14,921 GBP2021-04-01 ~ 2022-03-31
9,318 GBP2020-04-01 ~ 2021-03-31
Profit/Loss on Ordinary Activities Before Tax
1,244,834 GBP2021-04-01 ~ 2022-03-31
1,020,952 GBP2020-04-01 ~ 2021-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
235,869 GBP2021-04-01 ~ 2022-03-31
198,390 GBP2020-04-01 ~ 2021-03-31
Comprehensive Income/Expense
1,008,965 GBP2021-04-01 ~ 2022-03-31
822,562 GBP2020-04-01 ~ 2021-03-31
Property, Plant & Equipment
71,324 GBP2022-03-31
79,666 GBP2021-03-31
Total Inventories
4,802,137 GBP2022-03-31
3,658,171 GBP2021-03-31
Debtors
3,663,039 GBP2022-03-31
2,819,486 GBP2021-03-31
Cash at bank and in hand
2,029,669 GBP2022-03-31
1,712,764 GBP2021-03-31
Current Assets
10,494,845 GBP2022-03-31
8,190,421 GBP2021-03-31
Creditors
Amounts falling due within one year
6,523,886 GBP2022-03-31
4,275,822 GBP2021-03-31
Net Current Assets/Liabilities
3,970,959 GBP2022-03-31
3,914,599 GBP2021-03-31
Total Assets Less Current Liabilities
4,042,283 GBP2022-03-31
3,994,265 GBP2021-03-31
Creditors
Amounts falling due after one year
733,334 GBP2022-03-31
416,670 GBP2021-03-31
Net Assets/Liabilities
3,294,057 GBP2022-03-31
3,561,263 GBP2021-03-31
Equity
Called up share capital
10,000 GBP2022-03-31
10,000 GBP2021-03-31
10,000 GBP2020-03-31
Capital redemption reserve
526 GBP2022-03-31
526 GBP2021-03-31
526 GBP2020-03-31
Retained earnings (accumulated losses)
3,283,531 GBP2022-03-31
3,550,737 GBP2021-03-31
2,728,175 GBP2020-03-31
Equity
3,294,057 GBP2022-03-31
3,561,263 GBP2021-03-31
Restated amount
3,561,263 GBP2021-03-31
2,741,201 GBP2020-03-31
Profit/Loss
Retained earnings (accumulated losses)
1,008,965 GBP2021-04-01 ~ 2022-03-31
822,562 GBP2020-04-01 ~ 2021-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,008,965 GBP2021-04-01 ~ 2022-03-31
822,562 GBP2020-04-01 ~ 2021-03-31
Equity - Income/Expense Recognised Directly
-1,276,171 GBP2021-04-01 ~ 2022-03-31
-2,500 GBP2020-04-01 ~ 2021-03-31
Dividends Paid
Retained earnings (accumulated losses)
-1,276,171 GBP2021-04-01 ~ 2022-03-31
Dividends Paid
-1,276,171 GBP2021-04-01 ~ 2022-03-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-1,276,171 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Depreciation Expense
37,478 GBP2021-04-01 ~ 2022-03-31
53,284 GBP2020-04-01 ~ 2021-03-31
Property, Plant & Equipment - Depreciation rate used
Furniture and fittings
0.252021-04-01 ~ 2022-03-31
Average number of employees in administration and support functions
12021-04-01 ~ 2022-03-31
12020-04-01 ~ 2021-03-31
Wages/Salaries
1,993,585 GBP2021-04-01 ~ 2022-03-31
1,639,454 GBP2020-04-01 ~ 2021-03-31
Social Security Costs
195,573 GBP2021-04-01 ~ 2022-03-31
166,149 GBP2020-04-01 ~ 2021-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
36,484 GBP2021-04-01 ~ 2022-03-31
33,213 GBP2020-04-01 ~ 2021-03-31
Staff Costs/Employee Benefits Expense
2,225,642 GBP2021-04-01 ~ 2022-03-31
1,838,816 GBP2020-04-01 ~ 2021-03-31
Director Remuneration
99,064 GBP2021-04-01 ~ 2022-03-31
89,636 GBP2020-04-01 ~ 2021-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-1,440 GBP2021-04-01 ~ 2022-03-31
508 GBP2020-04-01 ~ 2021-03-31
Tax Expense/Credit at Applicable Tax Rate
236,519 GBP2021-04-01 ~ 2022-03-31
193,981 GBP2020-04-01 ~ 2021-03-31
Dividends Paid on Shares
All ordinary shares
1,276,171 GBP2021-04-01 ~ 2022-03-31
Intangible Assets - Gross Cost
101,345 GBP2022-03-31
Intangible Assets - Accumulated Amortisation & Impairment
101,345 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
470,714 GBP2022-03-31
441,578 GBP2021-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
399,390 GBP2022-03-31
361,912 GBP2021-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
37,478 GBP2021-04-01 ~ 2022-03-31
Raw Materials
4,802,137 GBP2022-03-31
3,658,171 GBP2021-03-31
Trade Debtors/Trade Receivables
3,332,384 GBP2022-03-31
2,426,546 GBP2021-03-31
Prepayments/Accrued Income
219,787 GBP2022-03-31
310,621 GBP2021-03-31
Other Debtors
110,868 GBP2022-03-31
82,319 GBP2021-03-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
193,329 GBP2022-03-31
83,330 GBP2021-03-31
Trade Creditors/Trade Payables
Amounts falling due within one year
3,414,599 GBP2022-03-31
2,883,822 GBP2021-03-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
730,396 GBP2022-03-31
518,989 GBP2021-03-31
Corporation Tax Payable
Amounts falling due within one year
186,997 GBP2022-03-31
140,374 GBP2021-03-31
Other Taxation & Social Security Payable
Amounts falling due within one year
52,858 GBP2022-03-31
50,225 GBP2021-03-31
Other Creditors
Amounts falling due within one year
21,028 GBP2022-03-31
300 GBP2021-03-31
Bank Borrowings/Overdrafts
Amounts falling due after one year
733,334 GBP2022-03-31
416,670 GBP2021-03-31
Deferred Tax Liabilities
14,892 GBP2022-03-31
16,332 GBP2021-03-31
Par Value of Share
Class 1 ordinary share
0.01 shares2021-04-01 ~ 2022-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000,000 shares2022-03-31
1,000,000 shares2021-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
125,000 GBP2022-03-31
210,000 GBP2021-03-31
Between one and five year
65,000 GBP2022-03-31
190,000 GBP2021-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
190,000 GBP2022-03-31
400,000 GBP2021-03-31