Par Value of Share
Class 1 ordinary share
12024-04-01 ~ 2025-03-31
Turnover/Revenue
14,378,369 GBP2024-04-01 ~ 2025-03-31
20,777,342 GBP2023-04-01 ~ 2024-03-31
Cost of Sales
12,998,774 GBP2024-04-01 ~ 2025-03-31
19,231,775 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
1,379,595 GBP2024-04-01 ~ 2025-03-31
1,545,567 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
1,161,834 GBP2024-04-01 ~ 2025-03-31
1,248,067 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
217,761 GBP2024-04-01 ~ 2025-03-31
297,500 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
20,631 GBP2024-04-01 ~ 2025-03-31
4,284 GBP2023-04-01 ~ 2024-03-31
Interest Payable/Similar Charges (Finance Costs)
9,814 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
238,392 GBP2024-04-01 ~ 2025-03-31
291,970 GBP2023-04-01 ~ 2024-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
60,542 GBP2024-04-01 ~ 2025-03-31
-10,038 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
177,850 GBP2024-04-01 ~ 2025-03-31
302,008 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
177,850 GBP2024-04-01 ~ 2025-03-31
302,008 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
326,446 GBP2025-03-31
348,263 GBP2024-03-31
Total Inventories
340,901 GBP2025-03-31
280,859 GBP2024-03-31
Debtors
2,005,654 GBP2025-03-31
2,688,252 GBP2024-03-31
Cash at bank and in hand
831,748 GBP2025-03-31
820,478 GBP2024-03-31
Current Assets
3,178,303 GBP2025-03-31
3,789,589 GBP2024-03-31
Creditors
Current
2,653,896 GBP2025-03-31
3,233,233 GBP2024-03-31
Net Current Assets/Liabilities
524,407 GBP2025-03-31
556,356 GBP2024-03-31
Total Assets Less Current Liabilities
850,853 GBP2025-03-31
904,619 GBP2024-03-31
Net Assets/Liabilities
416,683 GBP2025-03-31
469,952 GBP2024-03-31
Equity
Called up share capital
100,000 GBP2025-03-31
100,000 GBP2024-03-31
100,000 GBP2023-03-31
Retained earnings (accumulated losses)
316,683 GBP2025-03-31
369,952 GBP2024-03-31
420,637 GBP2023-03-31
Equity
416,683 GBP2025-03-31
469,952 GBP2024-03-31
520,637 GBP2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-231,119 GBP2024-04-01 ~ 2025-03-31
-352,693 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
-231,119 GBP2024-04-01 ~ 2025-03-31
-352,693 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
177,850 GBP2024-04-01 ~ 2025-03-31
302,008 GBP2023-04-01 ~ 2024-03-31
Wages/Salaries
7,599,085 GBP2024-04-01 ~ 2025-03-31
10,714,533 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
120,158 GBP2024-04-01 ~ 2025-03-31
109,779 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
159,995 GBP2024-04-01 ~ 2025-03-31
70,483 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
7,879,238 GBP2024-04-01 ~ 2025-03-31
10,894,795 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
1222024-04-01 ~ 2025-03-31
1352023-04-01 ~ 2024-03-31
Director Remuneration
421,314 GBP2024-04-01 ~ 2025-03-31
426,434 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
21,817 GBP2024-04-01 ~ 2025-03-31
5,162 GBP2023-04-01 ~ 2024-03-31
Current Tax for the Period
65,082 GBP2024-04-01 ~ 2025-03-31
74,463 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
59,598 GBP2024-04-01 ~ 2025-03-31
72,993 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
365,343 GBP2024-03-31
Plant and equipment
18,750 GBP2024-03-31
Motor vehicles
188,417 GBP2024-03-31
Computers
46,257 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
618,767 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
61,663 GBP2025-03-31
58,007 GBP2024-03-31
Plant and equipment
18,750 GBP2025-03-31
18,750 GBP2024-03-31
Motor vehicles
166,041 GBP2025-03-31
147,897 GBP2024-03-31
Computers
45,867 GBP2025-03-31
45,850 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
292,321 GBP2025-03-31
270,504 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
3,656 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
18,144 GBP2024-04-01 ~ 2025-03-31
Computers
17 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
21,817 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Land and buildings
303,680 GBP2025-03-31
307,336 GBP2024-03-31
Motor vehicles
22,376 GBP2025-03-31
40,520 GBP2024-03-31
Computers
390 GBP2025-03-31
407 GBP2024-03-31
Merchandise
210,607 GBP2025-03-31
237,670 GBP2024-03-31
Value of work in progress
130,294 GBP2025-03-31
43,189 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
1,719,217 GBP2025-03-31
1,954,876 GBP2024-03-31
Amounts Owed by Group Undertakings
Current
192,602 GBP2025-03-31
607,764 GBP2024-03-31
Other Debtors
Current
291 GBP2025-03-31
164 GBP2024-03-31
Amount of value-added tax that is recoverable
Current
91,983 GBP2025-03-31
123,120 GBP2024-03-31
Prepayments/Accrued Income
Current
1,561 GBP2025-03-31
2,328 GBP2024-03-31
Debtors
Amounts falling due within one year, Current
2,005,654 GBP2025-03-31
2,688,252 GBP2024-03-31
Trade Creditors/Trade Payables
Current
708,027 GBP2025-03-31
1,013,753 GBP2024-03-31
Amounts owed to group undertakings
Current
467,374 GBP2025-03-31
471,163 GBP2024-03-31
Corporation Tax Payable
Current
74,463 GBP2024-03-31
Other Taxation & Social Security Payable
Current
145,801 GBP2025-03-31
194,245 GBP2024-03-31
Other Creditors
Current
3 GBP2025-03-31
27,964 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
1,079,130 GBP2025-03-31
1,322,318 GBP2024-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
5,692 GBP2025-03-31
10,232 GBP2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2025-03-31
Profit/Loss
Retained earnings (accumulated losses)
177,850 GBP2024-04-01 ~ 2025-03-31