Par Value of Share
Class 1 ordinary share
12023-04-01 ~ 2024-03-31
Turnover/Revenue
4,743,154 GBP2023-04-01 ~ 2024-03-31
5,488,759 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
3,603,657 GBP2023-04-01 ~ 2024-03-31
4,185,277 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
1,139,497 GBP2023-04-01 ~ 2024-03-31
1,303,482 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
1,118,900 GBP2023-04-01 ~ 2024-03-31
1,027,563 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
-50,844 GBP2023-04-01 ~ 2024-03-31
68,128 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
2 GBP2023-04-01 ~ 2024-03-31
1 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
84,592 GBP2023-04-01 ~ 2024-03-31
48,286 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
-135,434 GBP2023-04-01 ~ 2024-03-31
19,843 GBP2022-04-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-16,266 GBP2023-04-01 ~ 2024-03-31
292 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
-119,168 GBP2023-04-01 ~ 2024-03-31
19,551 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
-119,168 GBP2023-04-01 ~ 2024-03-31
19,551 GBP2022-04-01 ~ 2023-03-31
Fixed Assets
1,771,298 GBP2024-03-31
1,811,970 GBP2023-03-31
Total Inventories
3,082,828 GBP2024-03-31
3,771,576 GBP2023-03-31
Debtors
676,806 GBP2024-03-31
916,514 GBP2023-03-31
Cash at bank and in hand
6,713 GBP2024-03-31
3,119 GBP2023-03-31
Current Assets
3,766,347 GBP2024-03-31
4,691,209 GBP2023-03-31
Creditors
Current
2,150,299 GBP2024-03-31
2,935,390 GBP2023-03-31
Net Current Assets/Liabilities
1,616,048 GBP2024-03-31
1,755,819 GBP2023-03-31
Total Assets Less Current Liabilities
3,387,346 GBP2024-03-31
3,567,789 GBP2023-03-31
Net Assets/Liabilities
2,693,400 GBP2024-03-31
2,812,568 GBP2023-03-31
Equity
Called up share capital
9,600 GBP2024-03-31
9,600 GBP2023-03-31
9,600 GBP2022-03-31
Revaluation reserve
194,429 GBP2024-03-31
200,107 GBP2023-03-31
205,785 GBP2022-03-31
Capital redemption reserve
6,560 GBP2024-03-31
6,560 GBP2023-03-31
6,560 GBP2022-03-31
Retained earnings (accumulated losses)
2,482,811 GBP2024-03-31
2,596,301 GBP2023-03-31
2,571,072 GBP2022-03-31
Equity
2,693,400 GBP2024-03-31
2,812,568 GBP2023-03-31
2,793,017 GBP2022-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-113,490 GBP2023-04-01 ~ 2024-03-31
25,229 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
72,641 GBP2023-04-01 ~ 2024-03-31
74,146 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
21,564 GBP2023-04-01 ~ 2024-03-31
20,851 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
805,936 GBP2023-04-01 ~ 2024-03-31
778,530 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
182023-04-01 ~ 2024-03-31
172022-04-01 ~ 2023-03-31
Director Remuneration
179,820 GBP2023-04-01 ~ 2024-03-31
179,670 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
67,947 GBP2023-04-01 ~ 2024-03-31
67,133 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
10,000 GBP2023-04-01 ~ 2024-03-31
10,000 GBP2022-04-01 ~ 2023-03-31
Current Tax for the Period
-5,766 GBP2023-04-01 ~ 2024-03-31
5,758 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
25 GBP2023-04-01 ~ 2024-03-31
19 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,878,433 GBP2024-03-31
1,878,433 GBP2023-03-31
Plant and equipment
628,830 GBP2024-03-31
617,930 GBP2023-03-31
Furniture and fittings
65,661 GBP2024-03-31
57,889 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
346,036 GBP2024-03-31
321,774 GBP2023-03-31
Plant and equipment
527,455 GBP2024-03-31
488,701 GBP2023-03-31
Furniture and fittings
55,398 GBP2024-03-31
53,484 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
24,262 GBP2023-04-01 ~ 2024-03-31
Plant and equipment
38,754 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
1,914 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
265,472 GBP2024-03-31
261,493 GBP2023-03-31
Computers
51,036 GBP2024-03-31
39,615 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
2,889,432 GBP2024-03-31
2,855,360 GBP2023-03-31
Property, Plant & Equipment - Disposals
Motor vehicles
-40,850 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Disposals
-40,850 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
152,522 GBP2024-03-31
145,052 GBP2023-03-31
Computers
36,723 GBP2024-03-31
34,379 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,118,134 GBP2024-03-31
1,043,390 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
36,326 GBP2023-04-01 ~ 2024-03-31
Computers
2,344 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
103,600 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-28,856 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-28,856 GBP2023-04-01 ~ 2024-03-31
Total assets
1,811,970 GBP2023-03-31
Merchandise
3,082,828 GBP2024-03-31
3,771,576 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
584,939 GBP2024-03-31
845,549 GBP2023-03-31
Other Debtors
Current
10,753 GBP2024-03-31
Prepayments/Accrued Income
Current
80,980 GBP2024-03-31
70,965 GBP2023-03-31
Debtors
Current
676,806 GBP2024-03-31
916,514 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
444,436 GBP2024-03-31
397,343 GBP2023-03-31
Trade Creditors/Trade Payables
Current
783,724 GBP2024-03-31
826,156 GBP2023-03-31
Amounts owed to group undertakings
Current
726,294 GBP2024-03-31
1,334,289 GBP2023-03-31
Corporation Tax Payable
Current
5,766 GBP2023-03-31
Taxation/Social Security Payable
Current
20,195 GBP2024-03-31
20,492 GBP2023-03-31
Other Creditors
Current
6,756 GBP2024-03-31
77,127 GBP2023-03-31
Accrued Liabilities
Current
24,499 GBP2024-03-31
47,257 GBP2023-03-31
Bank Borrowings
Non-current
527,388 GBP2024-03-31
553,600 GBP2023-03-31
Bank Overdrafts
Secured
404,436 GBP2024-03-31
357,343 GBP2023-03-31
Bank Borrowings
Secured
567,388 GBP2024-03-31
593,600 GBP2023-03-31
Deferred Tax Liabilities
128,607 GBP2024-03-31
139,107 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
128,607 GBP2024-03-31
139,107 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
9,600 shares2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
-119,168 GBP2023-04-01 ~ 2024-03-31