Par Value of Share
Class 1 ordinary share
12023-04-01 ~ 2024-03-31
Turnover/Revenue
13,854,267 GBP2023-04-01 ~ 2024-03-31
11,340,726 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
10,271,261 GBP2023-04-01 ~ 2024-03-31
8,196,497 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
3,583,006 GBP2023-04-01 ~ 2024-03-31
3,144,229 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
2,490,581 GBP2023-04-01 ~ 2024-03-31
2,021,776 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
1,092,425 GBP2023-04-01 ~ 2024-03-31
1,122,453 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
7,526 GBP2023-04-01 ~ 2024-03-31
Interest Payable/Similar Charges (Finance Costs)
124,017 GBP2023-04-01 ~ 2024-03-31
119,032 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
975,934 GBP2023-04-01 ~ 2024-03-31
1,003,421 GBP2022-04-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
24,281 GBP2023-04-01 ~ 2024-03-31
340,904 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
951,653 GBP2023-04-01 ~ 2024-03-31
662,517 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
951,653 GBP2023-04-01 ~ 2024-03-31
480,925 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
1 GBP2024-03-31
1 GBP2023-03-31
Property, Plant & Equipment
2,812,854 GBP2024-03-31
2,639,357 GBP2023-03-31
Fixed Assets
2,812,855 GBP2024-03-31
2,639,358 GBP2023-03-31
Total Inventories
1,755,623 GBP2024-03-31
1,529,543 GBP2023-03-31
Debtors
1,600,690 GBP2024-03-31
2,164,825 GBP2023-03-31
Cash at bank and in hand
268,806 GBP2024-03-31
371,229 GBP2023-03-31
Current Assets
3,625,119 GBP2024-03-31
4,065,597 GBP2023-03-31
Creditors
Current
2,936,765 GBP2024-03-31
3,555,762 GBP2023-03-31
Net Current Assets/Liabilities
688,354 GBP2024-03-31
509,835 GBP2023-03-31
Total Assets Less Current Liabilities
3,501,209 GBP2024-03-31
3,149,193 GBP2023-03-31
Net Assets/Liabilities
1,578,169 GBP2024-03-31
1,276,516 GBP2023-03-31
Equity
Called up share capital
92 GBP2024-03-31
92 GBP2023-03-31
100 GBP2022-03-31
Capital redemption reserve
8 GBP2024-03-31
8 GBP2023-03-31
Retained earnings (accumulated losses)
1,578,069 GBP2024-03-31
1,276,416 GBP2023-03-31
1,495,499 GBP2022-03-31
Equity
1,578,169 GBP2024-03-31
1,276,516 GBP2023-03-31
1,495,599 GBP2022-03-31
Dividends Paid
Retained earnings (accumulated losses)
-650,000 GBP2023-04-01 ~ 2024-03-31
-700,000 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-650,000 GBP2023-04-01 ~ 2024-03-31
-700,000 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
951,653 GBP2023-04-01 ~ 2024-03-31
480,917 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
1,605,536 GBP2023-04-01 ~ 2024-03-31
1,430,343 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
216,119 GBP2023-04-01 ~ 2024-03-31
236,019 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
35,820 GBP2023-04-01 ~ 2024-03-31
35,941 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
1,857,475 GBP2023-04-01 ~ 2024-03-31
1,702,303 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
622023-04-01 ~ 2024-03-31
602022-04-01 ~ 2023-03-31
Director Remuneration
199,995 GBP2023-04-01 ~ 2024-03-31
167,243 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
186,593 GBP2023-04-01 ~ 2024-03-31
174,938 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
11,350 GBP2023-04-01 ~ 2024-03-31
Current Tax for the Period
26,243 GBP2023-04-01 ~ 2024-03-31
156,451 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
243,984 GBP2023-04-01 ~ 2024-03-31
190,650 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Net goodwill
1 GBP2023-03-31
Intangible Assets
Net goodwill
1 GBP2024-03-31
1 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
302,861 GBP2024-03-31
442,870 GBP2023-03-31
Furniture and fittings
210,163 GBP2024-03-31
254,868 GBP2023-03-31
Motor vehicles
793,997 GBP2024-03-31
516,339 GBP2023-03-31
Computers
3,524,645 GBP2024-03-31
3,265,703 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
4,831,666 GBP2024-03-31
4,479,780 GBP2023-03-31
Property, Plant & Equipment - Disposals
Plant and equipment
-141,139 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
-64,464 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
-105,142 GBP2023-04-01 ~ 2024-03-31
Computers
-735,817 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Disposals
-1,046,562 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
257,541 GBP2024-03-31
352,465 GBP2023-03-31
Furniture and fittings
153,077 GBP2024-03-31
187,180 GBP2023-03-31
Motor vehicles
218,739 GBP2024-03-31
148,950 GBP2023-03-31
Computers
1,389,455 GBP2024-03-31
1,151,828 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,018,812 GBP2024-03-31
1,840,423 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
46,215 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
29,918 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
110,460 GBP2023-04-01 ~ 2024-03-31
Computers
664,308 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
850,901 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-141,139 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
-64,021 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
-40,671 GBP2023-04-01 ~ 2024-03-31
Computers
-426,681 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-672,512 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Plant and equipment
45,320 GBP2024-03-31
90,405 GBP2023-03-31
Furniture and fittings
57,086 GBP2024-03-31
67,688 GBP2023-03-31
Motor vehicles
575,258 GBP2024-03-31
367,389 GBP2023-03-31
Computers
2,135,190 GBP2024-03-31
2,113,875 GBP2023-03-31
Merchandise
1,568,746 GBP2024-03-31
1,411,387 GBP2023-03-31
Value of work in progress
186,877 GBP2024-03-31
118,156 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
1,334,097 GBP2024-03-31
2,055,271 GBP2023-03-31
Other Debtors
Current
6,480 GBP2024-03-31
1,795 GBP2023-03-31
Amount of corporation tax that is recoverable
Current
34,090 GBP2024-03-31
Prepayments/Accrued Income
Current
125,015 GBP2024-03-31
100,560 GBP2023-03-31
Debtors
Amounts falling due within one year, Current
1,600,690 GBP2024-03-31
2,164,825 GBP2023-03-31
Other Remaining Borrowings
Current
97,844 GBP2024-03-31
97,091 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
738,165 GBP2024-03-31
792,501 GBP2023-03-31
Trade Creditors/Trade Payables
Current
1,404,380 GBP2024-03-31
1,903,412 GBP2023-03-31
Corporation Tax Payable
Current
60,333 GBP2024-03-31
156,451 GBP2023-03-31
Other Taxation & Social Security Payable
Current
334,306 GBP2024-03-31
165,883 GBP2023-03-31
Other Creditors
Current
86,766 GBP2024-03-31
147,999 GBP2023-03-31
Accrued Liabilities
Current
214,971 GBP2024-03-31
292,425 GBP2023-03-31
Other Remaining Borrowings
Non-current
40,318 GBP2024-03-31
138,397 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
1,321,284 GBP2024-03-31
1,170,880 GBP2023-03-31
Current, hire purchase agreements, Amounts falling due within one year
792,501 GBP2023-03-31
Between one and five year, hire purchase agreements
1,321,284 GBP2024-03-31
1,170,880 GBP2023-03-31
hire purchase agreements
2,059,449 GBP2024-03-31
1,963,381 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
111,166 GBP2024-03-31
105,724 GBP2023-03-31
Between one and five year
19,188 GBP2024-03-31
4,770 GBP2023-03-31
All periods
130,354 GBP2024-03-31
110,494 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
561,438 GBP2024-03-31
563,400 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
951,653 GBP2023-04-01 ~ 2024-03-31