Cost of Sales
-15,957,508 GBP2023-04-01 ~ 2024-03-31
-15,089,241 GBP2022-04-01 ~ 2023-03-31
Distribution Costs
-1,423,616 GBP2023-04-01 ~ 2024-03-31
-1,321,649 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-2,198,001 GBP2023-04-01 ~ 2024-03-31
-1,783,135 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
0 GBP2023-04-01 ~ 2024-03-31
182 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
795,917 GBP2023-04-01 ~ 2024-03-31
613,263 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
582,516 GBP2023-04-01 ~ 2024-03-31
592,594 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
Goodwill
0 GBP2024-03-31
2,250 GBP2023-03-31
Property, Plant & Equipment
1,825,459 GBP2024-03-31
1,896,199 GBP2023-03-31
Fixed Assets - Investments
1,700,000 GBP2024-03-31
1,700,000 GBP2023-03-31
Fixed Assets
3,525,459 GBP2024-03-31
3,598,449 GBP2023-03-31
Debtors
10,019,767 GBP2024-03-31
9,886,542 GBP2023-03-31
Cash at bank and in hand
517,733 GBP2024-03-31
325,782 GBP2023-03-31
Current Assets
13,795,687 GBP2024-03-31
13,561,040 GBP2023-03-31
Creditors
Current, Amounts falling due within one year
-8,250,378 GBP2024-03-31
-7,902,065 GBP2023-03-31
Net Current Assets/Liabilities
5,545,309 GBP2024-03-31
5,658,975 GBP2023-03-31
Total Assets Less Current Liabilities
9,070,768 GBP2024-03-31
9,257,424 GBP2023-03-31
Creditors
Non-current, Amounts falling due after one year
-1,483,452 GBP2024-03-31
-1,940,621 GBP2023-03-31
Net Assets/Liabilities
7,563,296 GBP2024-03-31
7,280,780 GBP2023-03-31
Equity
Called up share capital
500,000 GBP2024-03-31
500,000 GBP2023-03-31
500,000 GBP2022-03-31
Retained earnings (accumulated losses)
7,063,296 GBP2024-03-31
6,780,780 GBP2023-03-31
6,188,186 GBP2022-03-31
Equity
7,563,296 GBP2024-03-31
7,280,780 GBP2023-03-31
Profit/Loss
Retained earnings (accumulated losses)
582,516 GBP2023-04-01 ~ 2024-03-31
592,594 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-300,000 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
21,000 GBP2023-04-01 ~ 2024-03-31
21,000 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
452023-04-01 ~ 2024-03-31
472022-04-01 ~ 2023-03-31
Wages/Salaries
2,155,470 GBP2023-04-01 ~ 2024-03-31
2,119,811 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
103,596 GBP2023-04-01 ~ 2024-03-31
74,597 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
2,483,736 GBP2023-04-01 ~ 2024-03-31
2,464,447 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
243,434 GBP2023-04-01 ~ 2024-03-31
143,048 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-12,003 GBP2023-04-01 ~ 2024-03-31
0 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Goodwill
60,000 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
60,000 GBP2024-03-31
57,750 GBP2023-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
2,250 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,776,312 GBP2024-03-31
1,776,312 GBP2023-03-31
Land and buildings, Under hire purchased contracts or finance leases
186,640 GBP2024-03-31
186,640 GBP2023-03-31
Plant and equipment
158,126 GBP2024-03-31
158,126 GBP2023-03-31
Furniture and fittings
511,985 GBP2024-03-31
511,985 GBP2023-03-31
Computers
600,958 GBP2024-03-31
594,721 GBP2023-03-31
Motor vehicles
61,835 GBP2024-03-31
61,835 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
3,295,856 GBP2024-03-31
3,289,619 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
49,174 GBP2024-03-31
39,339 GBP2023-03-31
Land and buildings, Under hire purchased contracts or finance leases
186,640 GBP2024-03-31
184,601 GBP2023-03-31
Plant and equipment
151,810 GBP2024-03-31
151,608 GBP2023-03-31
Furniture and fittings
475,567 GBP2024-03-31
436,985 GBP2023-03-31
Computers
580,153 GBP2024-03-31
565,428 GBP2023-03-31
Motor vehicles
27,053 GBP2024-03-31
15,459 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,470,397 GBP2024-03-31
1,393,420 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
9,835 GBP2023-04-01 ~ 2024-03-31
Land and buildings, Under hire purchased contracts or finance leases
2,039 GBP2023-04-01 ~ 2024-03-31
Plant and equipment
202 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
38,582 GBP2023-04-01 ~ 2024-03-31
Computers
14,725 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
11,594 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
76,977 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,727,138 GBP2024-03-31
1,736,973 GBP2023-03-31
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2024-03-31
2,039 GBP2023-03-31
Plant and equipment
6,316 GBP2024-03-31
6,518 GBP2023-03-31
Furniture and fittings
36,418 GBP2024-03-31
75,000 GBP2023-03-31
Computers
20,805 GBP2024-03-31
29,293 GBP2023-03-31
Motor vehicles
34,782 GBP2024-03-31
46,376 GBP2023-03-31
Finished Goods/Goods for Resale
2,935,823 GBP2024-03-31
3,181,461 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
3,868,515 GBP2024-03-31
3,696,829 GBP2023-03-31
Amounts Owed by Group Undertakings
Current
2,833,850 GBP2024-03-31
3,126,324 GBP2023-03-31
Other Debtors
Current
3,299,048 GBP2024-03-31
3,043,899 GBP2023-03-31
Prepayments/Accrued Income
Current
18,354 GBP2024-03-31
19,490 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
10,019,767 GBP2024-03-31
9,886,542 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
471,350 GBP2024-03-31
471,350 GBP2023-03-31
Other Remaining Borrowings
Current
2,738,694 GBP2024-03-31
2,804,764 GBP2023-03-31
Trade Creditors/Trade Payables
Current
3,659,434 GBP2024-03-31
3,072,570 GBP2023-03-31
Corporation Tax Payable
Current
352,785 GBP2024-03-31
130,172 GBP2023-03-31
Other Taxation & Social Security Payable
Current
553,459 GBP2024-03-31
652,900 GBP2023-03-31
Other Creditors
Current
205,956 GBP2024-03-31
587,163 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
253,950 GBP2024-03-31
168,396 GBP2023-03-31
Bank Borrowings/Overdrafts
Non-current
1,468,702 GBP2024-03-31
1,911,121 GBP2023-03-31
Bank Borrowings
1,940,052 GBP2024-03-31
2,382,471 GBP2023-03-31
Total Borrowings
4,678,746 GBP2024-03-31
5,187,235 GBP2023-03-31
Current
3,210,044 GBP2024-03-31
3,276,114 GBP2023-03-31
Non-current
1,468,702 GBP2024-03-31
1,911,121 GBP2023-03-31
Minimum gross finance lease payments owing
Amounts falling due within one year
14,750 GBP2024-03-31
14,750 GBP2023-03-31
Minimum gross finance lease payments owing
29,500 GBP2024-03-31
44,250 GBP2023-03-31
Equity
Called up share capital
500,000 GBP2024-03-31
500,000 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
108,147 GBP2024-03-31
135,120 GBP2023-03-31
Between two and five year
131,365 GBP2024-03-31
116,328 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
239,512 GBP2024-03-31
251,448 GBP2023-03-31