Par Value of Share
Class 1 ordinary share
12023-04-01 ~ 2024-03-31
Class 2 ordinary share
12023-04-01 ~ 2024-03-31
Class 3 ordinary share
12023-04-01 ~ 2024-03-31
Turnover/Revenue
5,596,258 GBP2023-04-01 ~ 2024-03-31
4,123,869 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
1,552,230 GBP2023-04-01 ~ 2024-03-31
1,158,831 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
4,044,028 GBP2023-04-01 ~ 2024-03-31
2,965,038 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
3,870,317 GBP2023-04-01 ~ 2024-03-31
3,469,217 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
209,162 GBP2023-04-01 ~ 2024-03-31
-457,487 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
157,039 GBP2023-04-01 ~ 2024-03-31
110,696 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
52,123 GBP2023-04-01 ~ 2024-03-31
-568,183 GBP2022-04-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-90,000 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
52,123 GBP2023-04-01 ~ 2024-03-31
-478,183 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
52,123 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
4,163,504 GBP2024-03-31
4,231,043 GBP2023-03-31
Total Inventories
93,356 GBP2024-03-31
88,428 GBP2023-03-31
Debtors
1,591,365 GBP2024-03-31
1,447,430 GBP2023-03-31
Cash at bank and in hand
755,143 GBP2024-03-31
205,210 GBP2023-03-31
Current Assets
2,439,864 GBP2024-03-31
1,741,068 GBP2023-03-31
Creditors
Current
2,586,221 GBP2024-03-31
1,868,214 GBP2023-03-31
Net Current Assets/Liabilities
-146,357 GBP2024-03-31
-127,146 GBP2023-03-31
Total Assets Less Current Liabilities
4,017,147 GBP2024-03-31
4,103,897 GBP2023-03-31
Creditors
Non-current
2,317,104 GBP2024-03-31
2,455,977 GBP2023-03-31
Net Assets/Liabilities
1,700,043 GBP2024-03-31
1,647,920 GBP2023-03-31
Equity
1,700,043 GBP2024-03-31
1,647,920 GBP2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-1,400,000 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-1,400,000 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
2,171,909 GBP2023-04-01 ~ 2024-03-31
1,955,086 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
169,662 GBP2023-04-01 ~ 2024-03-31
149,045 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
37,597 GBP2023-04-01 ~ 2024-03-31
34,366 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
2,379,168 GBP2023-04-01 ~ 2024-03-31
2,138,497 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
1412023-04-01 ~ 2024-03-31
1342022-04-01 ~ 2023-03-31
Director Remuneration
25,000 GBP2023-04-01 ~ 2024-03-31
21,875 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
215,756 GBP2023-04-01 ~ 2024-03-31
227,169 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
19,600 GBP2023-04-01 ~ 2024-03-31
6,250 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
3,347,702 GBP2024-03-31
3,347,702 GBP2023-03-31
Improvements to leasehold property
2,086,963 GBP2024-03-31
2,009,747 GBP2023-03-31
Furniture and fittings
1,993,789 GBP2024-03-31
1,875,437 GBP2023-03-31
Motor vehicles
66,723 GBP2024-03-31
53,173 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
7,495,177 GBP2024-03-31
7,286,059 GBP2023-03-31
Property, Plant & Equipment - Disposals
Motor vehicles
-10,250 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Disposals
-10,250 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
1,074,788 GBP2024-03-31
1,007,063 GBP2023-03-31
Improvements to leasehold property
554,082 GBP2024-03-31
513,207 GBP2023-03-31
Furniture and fittings
1,674,947 GBP2024-03-31
1,517,502 GBP2023-03-31
Motor vehicles
27,856 GBP2024-03-31
17,244 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,331,673 GBP2024-03-31
3,055,016 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
67,725 GBP2023-04-01 ~ 2024-03-31
Improvements to leasehold property
40,875 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
157,445 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
13,601 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
279,646 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-2,989 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-2,989 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Land and buildings
2,272,914 GBP2024-03-31
2,340,639 GBP2023-03-31
Improvements to leasehold property
1,532,881 GBP2024-03-31
1,496,540 GBP2023-03-31
Furniture and fittings
318,842 GBP2024-03-31
357,935 GBP2023-03-31
Motor vehicles
38,867 GBP2024-03-31
35,929 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
11,252 GBP2023-04-01 ~ 2024-03-31
Under hire purchased contracts or finance leases
63,890 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
38,868 GBP2024-03-31
26,320 GBP2023-03-31
Under hire purchased contracts or finance leases
113,438 GBP2024-03-31
153,528 GBP2023-03-31
Merchandise
93,356 GBP2024-03-31
88,428 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
16,555 GBP2024-03-31
17,084 GBP2023-03-31
Amounts Owed by Group Undertakings
Current
1,206,006 GBP2024-03-31
1,105,188 GBP2023-03-31
Other Debtors
Current
1,401 GBP2023-03-31
Prepayments
Current
68,804 GBP2024-03-31
23,757 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
1,291,365 GBP2024-03-31
1,147,430 GBP2023-03-31
Non-current
300,000 GBP2024-03-31
300,000 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
106,050 GBP2024-03-31
211,765 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
52,925 GBP2024-03-31
44,616 GBP2023-03-31
Trade Creditors/Trade Payables
Current
317,117 GBP2024-03-31
212,619 GBP2023-03-31
Amounts owed to group undertakings
Current
179,733 GBP2024-03-31
242,285 GBP2023-03-31
Other Taxation & Social Security Payable
Current
493,420 GBP2024-03-31
279,959 GBP2023-03-31
Other Creditors
Current
1,368,478 GBP2024-03-31
711,109 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
68,408 GBP2024-03-31
55,568 GBP2023-03-31
Bank Borrowings/Overdrafts
Non-current
2,014,950 GBP2024-03-31
1,976,470 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
87,474 GBP2024-03-31
119,564 GBP2023-03-31
Other Creditors
Non-current
214,680 GBP2024-03-31
359,943 GBP2023-03-31
Bank Borrowings
Current, Amounts falling due within one year
106,050 GBP2024-03-31
211,765 GBP2023-03-31
Non-current, Between one and two years
106,050 GBP2024-03-31
211,765 GBP2023-03-31
Non-current, Between two and five year
318,150 GBP2024-03-31
535,294 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
87,474 GBP2024-03-31
119,564 GBP2023-03-31
hire purchase agreements
140,399 GBP2024-03-31
164,180 GBP2023-03-31
Bank Borrowings
Secured
2,121,000 GBP2024-03-31
2,188,235 GBP2023-03-31
Total Borrowings
Secured
2,261,399 GBP2024-03-31
2,352,415 GBP2023-03-31
Equity
Retained earnings (accumulated losses)
-352,282 GBP2023-03-31
Profit/Loss
Retained earnings (accumulated losses)
52,123 GBP2023-04-01 ~ 2024-03-31