Average Number of Employees
752022-04-01 ~ 2023-03-31
662021-04-01 ~ 2022-03-31
Turnover/Revenue
15,832,957 GBP2022-04-01 ~ 2023-03-31
14,741,385 GBP2021-04-01 ~ 2022-03-31
Cost of Sales
-8,171,736 GBP2022-04-01 ~ 2023-03-31
-8,084,448 GBP2021-04-01 ~ 2022-03-31
Gross Profit/Loss
7,661,221 GBP2022-04-01 ~ 2023-03-31
6,656,937 GBP2021-04-01 ~ 2022-03-31
Distribution Costs
-1,790,927 GBP2022-04-01 ~ 2023-03-31
-1,258,847 GBP2021-04-01 ~ 2022-03-31
Administrative Expenses
-5,472,556 GBP2022-04-01 ~ 2023-03-31
-3,511,691 GBP2021-04-01 ~ 2022-03-31
Operating Profit/Loss
-639,417 GBP2022-04-01 ~ 2023-03-31
1,416,214 GBP2021-04-01 ~ 2022-03-31
Other Interest Receivable/Similar Income (Finance Income)
1,212 GBP2022-04-01 ~ 2023-03-31
162 GBP2021-04-01 ~ 2022-03-31
Interest Payable/Similar Charges (Finance Costs)
-35 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
-638,240 GBP2022-04-01 ~ 2023-03-31
1,416,376 GBP2021-04-01 ~ 2022-03-31
Profit/Loss
-685,649 GBP2022-04-01 ~ 2023-03-31
1,146,082 GBP2021-04-01 ~ 2022-03-31
Intangible Assets
246,126 GBP2023-03-31
24,248 GBP2022-03-31
Property, Plant & Equipment
250,865 GBP2023-03-31
152,795 GBP2022-03-31
Fixed Assets
496,991 GBP2023-03-31
177,043 GBP2022-03-31
Total Inventories
511,083 GBP2023-03-31
1,881,996 GBP2022-03-31
Debtors
Current
2,964,310 GBP2023-03-31
2,541,566 GBP2022-03-31
Cash at bank and in hand
4,976,785 GBP2023-03-31
2,178,792 GBP2022-03-31
Current Assets
8,452,178 GBP2023-03-31
6,602,354 GBP2022-03-31
Creditors
Current, Amounts falling due within one year
-5,676,553 GBP2023-03-31
-2,865,069 GBP2022-03-31
Net Current Assets/Liabilities
2,775,625 GBP2023-03-31
3,737,285 GBP2022-03-31
Total Assets Less Current Liabilities
3,272,616 GBP2023-03-31
3,914,328 GBP2022-03-31
Net Assets/Liabilities
3,199,648 GBP2023-03-31
3,885,297 GBP2022-03-31
Equity
Called up share capital
82 GBP2023-03-31
82 GBP2022-03-31
80 GBP2021-04-01
Retained earnings (accumulated losses)
3,199,566 GBP2023-03-31
3,885,215 GBP2022-03-31
4,426,026 GBP2021-04-01
Equity
3,199,648 GBP2023-03-31
3,885,297 GBP2022-03-31
4,426,106 GBP2021-04-01
Profit/Loss
Retained earnings (accumulated losses)
-685,649 GBP2022-04-01 ~ 2023-03-31
1,146,082 GBP2021-04-01 ~ 2022-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-685,649 GBP2022-04-01 ~ 2023-03-31
1,146,082 GBP2021-04-01 ~ 2022-03-31
Comprehensive Income/Expense
-685,649 GBP2022-04-01 ~ 2023-03-31
1,146,082 GBP2021-04-01 ~ 2022-03-31
Dividends Paid
Retained earnings (accumulated losses)
-1,686,893 GBP2021-04-01 ~ 2022-03-31
Dividends Paid
-1,686,893 GBP2021-04-01 ~ 2022-03-31
Issue of Equity Instruments
Called up share capital
2 GBP2021-04-01 ~ 2022-03-31
Issue of Equity Instruments
2 GBP2021-04-01 ~ 2022-03-31
Equity - Income/Expense Recognised Directly
Called up share capital
2 GBP2021-04-01 ~ 2022-03-31
Retained earnings (accumulated losses)
-1,686,893 GBP2021-04-01 ~ 2022-03-31
Equity - Income/Expense Recognised Directly
-1,686,891 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
202022-04-01 ~ 2023-03-31
Furniture and fittings
202022-04-01 ~ 2023-03-31
Office equipment
332022-04-01 ~ 2023-03-31
Audit Fees/Expenses
30,000 GBP2022-04-01 ~ 2023-03-31
17,600 GBP2021-04-01 ~ 2022-03-31
Wages/Salaries
2,470,946 GBP2022-04-01 ~ 2023-03-31
2,146,190 GBP2021-04-01 ~ 2022-03-31
Social Security Costs
349,449 GBP2022-04-01 ~ 2023-03-31
225,419 GBP2021-04-01 ~ 2022-03-31
Staff Costs/Employee Benefits Expense
2,866,199 GBP2022-04-01 ~ 2023-03-31
2,417,468 GBP2021-04-01 ~ 2022-03-31
Director Remuneration
439,863 GBP2022-04-01 ~ 2023-03-31
204,013 GBP2021-04-01 ~ 2022-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
34,769 GBP2022-04-01 ~ 2023-03-31
17,277 GBP2021-04-01 ~ 2022-03-31
Tax Expense/Credit at Applicable Tax Rate
-121,266 GBP2022-04-01 ~ 2023-03-31
269,111 GBP2021-04-01 ~ 2022-03-31
Intangible Assets - Gross Cost
Computer software
337,060 GBP2023-03-31
71,420 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
80,963 GBP2023-03-31
60,493 GBP2022-03-31
Furniture and fittings
322,539 GBP2023-03-31
120,225 GBP2022-03-31
Office equipment
74,269 GBP2023-03-31
146,735 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
477,771 GBP2023-03-31
327,453 GBP2022-03-31
Property, Plant & Equipment - Other Disposals
-94,466 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
50,379 GBP2022-03-31
Furniture and fittings
80,854 GBP2022-03-31
Office equipment
43,425 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
174,658 GBP2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
4,045 GBP2022-04-01 ~ 2023-03-31
Furniture and fittings, Owned/Freehold
40,011 GBP2022-04-01 ~ 2023-03-31
Office equipment, Owned/Freehold
8,192 GBP2022-04-01 ~ 2023-03-31
Owned/Freehold
52,248 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
54,424 GBP2023-03-31
Furniture and fittings
120,865 GBP2023-03-31
Office equipment
51,617 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
226,906 GBP2023-03-31
Property, Plant & Equipment
Plant and equipment
26,539 GBP2023-03-31
10,114 GBP2022-03-31
Furniture and fittings
201,674 GBP2023-03-31
39,371 GBP2022-03-31
Office equipment
22,652 GBP2023-03-31
103,310 GBP2022-03-31
Finished Goods/Goods for Resale
511,083 GBP2023-03-31
1,881,996 GBP2022-03-31
Trade Debtors/Trade Receivables
Current
2,111,735 GBP2023-03-31
1,437,428 GBP2022-03-31
Other Debtors
Current
176,596 GBP2023-03-31
571,363 GBP2022-03-31
Prepayments/Accrued Income
Current
675,979 GBP2023-03-31
532,775 GBP2022-03-31
Trade Creditors/Trade Payables
Current
1,910,979 GBP2023-03-31
1,196,780 GBP2022-03-31
Amounts owed to group undertakings
Current
2,126,410 GBP2023-03-31
84,000 GBP2022-03-31
Corporation Tax Payable
Current
77,968 GBP2022-03-31
Taxation/Social Security Payable
Current
229,640 GBP2023-03-31
413,195 GBP2022-03-31
Other Creditors
Current
852,839 GBP2023-03-31
41,928 GBP2022-03-31
Accrued Liabilities/Deferred Income
Current
556,685 GBP2023-03-31
1,051,198 GBP2022-03-31
Creditors
Current
5,676,553 GBP2023-03-31
2,865,069 GBP2022-03-31
Net Deferred Tax Liability/Asset
-72,968 GBP2023-03-31
-29,031 GBP2022-03-31
-11,754 GBP2021-04-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-43,937 GBP2022-04-01 ~ 2023-03-31
-17,277 GBP2021-04-01 ~ 2022-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
-80,390 GBP2023-03-31
-29,031 GBP2022-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
82,051 shares2023-03-31
82,051 shares2022-03-31
Par Value of Share
Class 1 ordinary share
0.0012022-04-01 ~ 2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
6,820 GBP2023-03-31
64,597 GBP2022-03-31
Between one and five year
31,640 GBP2023-03-31
98,979 GBP2022-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
38,460 GBP2023-03-31
163,576 GBP2022-03-31