Cost of Sales
-12,265,921 GBP2023-04-01 ~ 2024-03-31
-12,080,599 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-6,024,472 GBP2023-04-01 ~ 2024-03-31
-5,360,305 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
24,961 GBP2023-04-01 ~ 2024-03-31
14,884 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
152,534 GBP2023-04-01 ~ 2024-03-31
889,495 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
-98,026 GBP2023-04-01 ~ 2024-03-31
575,148 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
Goodwill
3,302,310 GBP2024-03-31
4,304,451 GBP2023-03-31
Property, Plant & Equipment
1,072,403 GBP2024-03-31
798,167 GBP2023-03-31
Fixed Assets - Investments
321,331 GBP2024-03-31
311,583 GBP2023-03-31
Fixed Assets
4,696,044 GBP2024-03-31
5,414,201 GBP2023-03-31
Debtors
4,184,232 GBP2024-03-31
3,382,902 GBP2023-03-31
Cash at bank and in hand
1,186,081 GBP2024-03-31
2,343,029 GBP2023-03-31
Current Assets
6,128,178 GBP2024-03-31
6,543,083 GBP2023-03-31
Creditors
Current, Amounts falling due within one year
-3,143,624 GBP2024-03-31
-3,502,639 GBP2023-03-31
Net Current Assets/Liabilities
2,984,554 GBP2024-03-31
3,040,444 GBP2023-03-31
Total Assets Less Current Liabilities
7,680,598 GBP2024-03-31
8,454,645 GBP2023-03-31
Creditors
Non-current, Amounts falling due after one year
-2,092,757 GBP2024-03-31
-2,807,143 GBP2023-03-31
Net Assets/Liabilities
5,507,361 GBP2024-03-31
5,605,387 GBP2023-03-31
Equity
Called up share capital
2 GBP2024-03-31
2 GBP2023-03-31
2 GBP2022-03-31
Other miscellaneous reserve
814 GBP2024-03-31
814 GBP2023-03-31
Retained earnings (accumulated losses)
5,506,545 GBP2024-03-31
5,604,571 GBP2023-03-31
5,315,548 GBP2022-03-31
Equity
5,507,361 GBP2024-03-31
5,605,387 GBP2023-03-31
Profit/Loss
Retained earnings (accumulated losses)
-98,026 GBP2023-04-01 ~ 2024-03-31
575,148 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-286,125 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
16,050 GBP2023-04-01 ~ 2024-03-31
15,000 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
1382023-04-01 ~ 2024-03-31
1332022-04-01 ~ 2023-03-31
Wages/Salaries
2,465,613 GBP2023-04-01 ~ 2024-03-31
2,215,249 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
428,576 GBP2023-04-01 ~ 2024-03-31
77,352 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
3,071,230 GBP2023-04-01 ~ 2024-03-31
2,448,155 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
18,192 GBP2023-04-01 ~ 2024-03-31
18,192 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
38,365 GBP2023-04-01 ~ 2024-03-31
-17,896 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Goodwill
16,605,133 GBP2023-03-31
Patents/Trademarks/Licences/Concessions
141,126 GBP2023-03-31
Intangible Assets - Gross Cost
16,746,259 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
13,302,823 GBP2024-03-31
12,300,682 GBP2023-03-31
Patents/Trademarks/Licences/Concessions
141,126 GBP2024-03-31
141,126 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
13,443,949 GBP2024-03-31
12,441,808 GBP2023-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
1,002,141 GBP2023-04-01 ~ 2024-03-31
Patents/Trademarks/Licences/Concessions
0 GBP2023-04-01 ~ 2024-03-31
Intangible Assets - Increase From Amortisation Charge for Year
1,002,141 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
0 GBP2024-03-31
0 GBP2023-03-31
Intangible Assets
3,302,310 GBP2024-03-31
4,304,451 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
611,871 GBP2024-03-31
401,871 GBP2023-03-31
Land and buildings, Under hire purchased contracts or finance leases
157,464 GBP2024-03-31
157,464 GBP2023-03-31
Plant and equipment
211,649 GBP2024-03-31
211,649 GBP2023-03-31
Furniture and fittings
955,583 GBP2024-03-31
867,942 GBP2023-03-31
Computers
63,136 GBP2024-03-31
63,136 GBP2023-03-31
Motor vehicles
351,022 GBP2024-03-31
258,734 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
2,583,006 GBP2024-03-31
2,193,077 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
0 GBP2024-03-31
0 GBP2023-03-31
Land and buildings, Under hire purchased contracts or finance leases
83,251 GBP2024-03-31
75,378 GBP2023-03-31
Plant and equipment
211,649 GBP2024-03-31
211,649 GBP2023-03-31
Furniture and fittings
756,106 GBP2024-03-31
704,563 GBP2023-03-31
Computers
62,127 GBP2024-03-31
58,962 GBP2023-03-31
Motor vehicles
255,171 GBP2024-03-31
215,673 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,510,603 GBP2024-03-31
1,394,910 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
0 GBP2023-04-01 ~ 2024-03-31
Land and buildings, Under hire purchased contracts or finance leases
7,873 GBP2023-04-01 ~ 2024-03-31
Plant and equipment
0 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
51,543 GBP2023-04-01 ~ 2024-03-31
Computers
3,165 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
39,498 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
115,693 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
611,871 GBP2024-03-31
401,871 GBP2023-03-31
Land and buildings, Under hire purchased contracts or finance leases
74,213 GBP2024-03-31
82,086 GBP2023-03-31
Plant and equipment
0 GBP2024-03-31
0 GBP2023-03-31
Furniture and fittings
199,477 GBP2024-03-31
163,379 GBP2023-03-31
Computers
1,009 GBP2024-03-31
4,174 GBP2023-03-31
Motor vehicles
95,851 GBP2024-03-31
43,061 GBP2023-03-31
Amounts invested in assets
Non-current
321,331 GBP2024-03-31
311,583 GBP2023-03-31
Finished Goods/Goods for Resale
757,865 GBP2024-03-31
817,152 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
1,683,869 GBP2024-03-31
1,785,740 GBP2023-03-31
Other Debtors
Current
2,431,043 GBP2024-03-31
1,464,270 GBP2023-03-31
Prepayments/Accrued Income
Current
69,320 GBP2024-03-31
132,892 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
4,184,232 GBP2024-03-31
3,382,902 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
714,286 GBP2024-03-31
714,286 GBP2023-03-31
Trade Creditors/Trade Payables
Current
1,610,149 GBP2024-03-31
1,621,834 GBP2023-03-31
Amounts owed to group undertakings
Current
506,886 GBP2024-03-31
506,886 GBP2023-03-31
Corporation Tax Payable
Current
188,766 GBP2024-03-31
181,615 GBP2023-03-31
Other Taxation & Social Security Payable
Current
42,978 GBP2024-03-31
33,991 GBP2023-03-31
Other Creditors
Current
22,814 GBP2024-03-31
389,787 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
57,745 GBP2024-03-31
54,240 GBP2023-03-31
Creditors
Current
3,143,624 GBP2024-03-31
3,502,639 GBP2023-03-31
Bank Borrowings/Overdrafts
Non-current
2,092,757 GBP2024-03-31
2,807,143 GBP2023-03-31
Bank Borrowings
2,807,043 GBP2024-03-31
3,521,429 GBP2023-03-31
Total Borrowings
Current
714,286 GBP2024-03-31
714,286 GBP2023-03-31
Non-current
2,092,757 GBP2024-03-31
2,807,143 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
191,730 GBP2024-03-31
199,552 GBP2023-03-31
Between two and five year
715,104 GBP2024-03-31
737,740 GBP2023-03-31
More than five year
560,864 GBP2024-03-31
729,958 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,467,698 GBP2024-03-31
1,667,250 GBP2023-03-31