Average Number of Employees
702023-04-01 ~ 2024-03-31
722022-04-01 ~ 2023-03-31
Profit/Loss
847,842 GBP2023-04-01 ~ 2024-03-31
1,065,741 GBP2022-04-01 ~ 2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
23,645 GBP2024-03-31
38,197 GBP2023-03-31
Turnover/Revenue
64,770,329 GBP2023-04-01 ~ 2024-03-31
74,525,622 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
57,526,851 GBP2023-04-01 ~ 2024-03-31
66,732,412 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
7,243,478 GBP2023-04-01 ~ 2024-03-31
7,793,210 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
6,005,489 GBP2023-04-01 ~ 2024-03-31
6,462,871 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
1,237,989 GBP2023-04-01 ~ 2024-03-31
1,374,365 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
119,921 GBP2023-04-01 ~ 2024-03-31
55,428 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
1,118,068 GBP2023-04-01 ~ 2024-03-31
1,318,937 GBP2022-04-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
270,226 GBP2023-04-01 ~ 2024-03-31
253,196 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
847,842 GBP2023-04-01 ~ 2024-03-31
1,065,741 GBP2022-04-01 ~ 2023-03-31
Equity
Retained earnings (accumulated losses)
5,291,841 GBP2024-03-31
4,443,999 GBP2023-03-31
3,378,258 GBP2022-03-31
Property, Plant & Equipment
205,025 GBP2024-03-31
222,633 GBP2023-03-31
Total Inventories
5,342,309 GBP2024-03-31
4,719,122 GBP2023-03-31
Debtors
8,815,341 GBP2024-03-31
9,956,467 GBP2023-03-31
Cash at bank and in hand
108,493 GBP2024-03-31
113,105 GBP2023-03-31
Current Assets
14,266,143 GBP2024-03-31
14,788,694 GBP2023-03-31
Creditors
Amounts falling due within one year
8,930,682 GBP2024-03-31
10,304,131 GBP2023-03-31
Net Current Assets/Liabilities
5,335,461 GBP2024-03-31
4,484,563 GBP2023-03-31
Total Assets Less Current Liabilities
5,540,486 GBP2024-03-31
4,707,196 GBP2023-03-31
Net Assets/Liabilities
5,516,841 GBP2024-03-31
4,668,999 GBP2023-03-31
Equity
Called up share capital
225,000 GBP2024-03-31
225,000 GBP2023-03-31
Equity
5,516,841 GBP2024-03-31
4,668,999 GBP2023-03-31
Property, Plant & Equipment - Depreciation Expense
106,770 GBP2023-04-01 ~ 2024-03-31
93,821 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation rate used
Motor vehicles
0.202023-04-01 ~ 2024-03-31
Average number of employees in administration and support functions
532023-04-01 ~ 2024-03-31
532022-04-01 ~ 2023-03-31
Wages/Salaries
3,618,498 GBP2023-04-01 ~ 2024-03-31
4,080,688 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
471,090 GBP2023-04-01 ~ 2024-03-31
470,361 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
67,075 GBP2023-04-01 ~ 2024-03-31
104,121 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
4,156,663 GBP2023-04-01 ~ 2024-03-31
4,655,170 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
842,417 GBP2023-04-01 ~ 2024-03-31
997,841 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-14,552 GBP2023-04-01 ~ 2024-03-31
26,445 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
279,517 GBP2023-04-01 ~ 2024-03-31
250,598 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
945,526 GBP2024-03-31
872,236 GBP2023-03-31
Furniture and fittings
310,073 GBP2024-03-31
294,201 GBP2023-03-31
Motor vehicles
41,771 GBP2024-03-31
41,771 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
1,297,370 GBP2024-03-31
1,208,208 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
832,149 GBP2024-03-31
759,723 GBP2023-03-31
Furniture and fittings
241,683 GBP2024-03-31
213,153 GBP2023-03-31
Motor vehicles
18,513 GBP2024-03-31
12,699 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,092,345 GBP2024-03-31
985,575 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
72,426 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
28,530 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
5,814 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
106,770 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Plant and equipment
113,377 GBP2024-03-31
112,513 GBP2023-03-31
Furniture and fittings
68,390 GBP2024-03-31
81,048 GBP2023-03-31
Motor vehicles
23,258 GBP2024-03-31
29,072 GBP2023-03-31
Raw Materials
5,342,309 GBP2024-03-31
4,719,122 GBP2023-03-31
Trade Debtors/Trade Receivables
7,542,447 GBP2024-03-31
8,854,891 GBP2023-03-31
Prepayments/Accrued Income
74,071 GBP2024-03-31
60,700 GBP2023-03-31
Amounts owed by directors
81,519 GBP2024-03-31
104,396 GBP2023-03-31
Other Debtors
1,117,304 GBP2024-03-31
936,480 GBP2023-03-31
Bank Overdrafts
-763,885 GBP2024-03-31
-500,308 GBP2023-03-31
Cash and Cash Equivalents
-655,392 GBP2024-03-31
-387,203 GBP2023-03-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
763,885 GBP2024-03-31
500,308 GBP2023-03-31
Trade Creditors/Trade Payables
Amounts falling due within one year
238,553 GBP2024-03-31
1,484,292 GBP2023-03-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
4,396,215 GBP2024-03-31
3,798,671 GBP2023-03-31
Corporation Tax Payable
Amounts falling due within one year
280,700 GBP2024-03-31
242,835 GBP2023-03-31
Other Taxation & Social Security Payable
Amounts falling due within one year
112,660 GBP2024-03-31
122,498 GBP2023-03-31
Other Creditors
Amounts falling due within one year
148,478 GBP2024-03-31
154,083 GBP2023-03-31
Deferred Tax Liabilities
23,645 GBP2024-03-31
38,197 GBP2023-03-31
Par Value of Share
Class 2 ordinary share
1 shares2023-04-01 ~ 2024-03-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
173,565 shares2024-03-31
173,565 shares2023-03-31
Par Value of Share
Class 3 ordinary share
1 shares2023-04-01 ~ 2024-03-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
32,153 shares2024-03-31
32,153 shares2023-03-31
Par Value of Share
Class 4 ordinary share
1 shares2023-04-01 ~ 2024-03-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
12,847 shares2024-03-31
12,847 shares2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
39,731 GBP2024-03-31
38,738 GBP2023-03-31
Between one and five year
1,067 GBP2024-03-31
9,038 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
40,798 GBP2024-03-31
47,776 GBP2023-03-31