Cost of Sales
-8,666,176 GBP2023-04-01 ~ 2024-03-31
-9,472,686 GBP2022-04-01 ~ 2023-03-31
Distribution Costs
-2,540,619 GBP2023-04-01 ~ 2024-03-31
-2,580,896 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-2,108,206 GBP2023-04-01 ~ 2024-03-31
-2,091,201 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
1,578 GBP2023-04-01 ~ 2024-03-31
0 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
439,792 GBP2023-04-01 ~ 2024-03-31
638,152 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
368,257 GBP2023-04-01 ~ 2024-03-31
529,958 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
Other
2,021 GBP2024-03-31
333 GBP2023-03-31
Property, Plant & Equipment
702,449 GBP2024-03-31
703,912 GBP2023-03-31
Fixed Assets
704,470 GBP2024-03-31
704,245 GBP2023-03-31
Debtors
3,419,769 GBP2024-03-31
2,817,355 GBP2023-03-31
Cash at bank and in hand
1,066,853 GBP2024-03-31
1,645,309 GBP2023-03-31
Current Assets
5,397,513 GBP2024-03-31
5,528,036 GBP2023-03-31
Creditors
Current, Amounts falling due within one year
-1,634,236 GBP2024-03-31
-1,924,366 GBP2023-03-31
Net Current Assets/Liabilities
3,763,277 GBP2024-03-31
3,603,670 GBP2023-03-31
Total Assets Less Current Liabilities
4,467,747 GBP2024-03-31
4,307,915 GBP2023-03-31
Creditors
Non-current, Amounts falling due after one year
-75,000 GBP2024-03-31
-125,000 GBP2023-03-31
Net Assets/Liabilities
4,234,247 GBP2024-03-31
3,993,392 GBP2023-03-31
Equity
Called up share capital
2 GBP2024-03-31
2 GBP2023-03-31
2 GBP2022-03-31
Retained earnings (accumulated losses)
4,234,245 GBP2024-03-31
3,993,390 GBP2023-03-31
3,559,432 GBP2022-03-31
Equity
4,234,247 GBP2024-03-31
3,993,392 GBP2023-03-31
Profit/Loss
Retained earnings (accumulated losses)
368,257 GBP2023-04-01 ~ 2024-03-31
529,958 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-96,000 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-127,402 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
16,500 GBP2023-04-01 ~ 2024-03-31
15,650 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
402023-04-01 ~ 2024-03-31
392022-04-01 ~ 2023-03-31
Wages/Salaries
1,356,867 GBP2023-04-01 ~ 2024-03-31
1,255,764 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
69,308 GBP2023-04-01 ~ 2024-03-31
64,017 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
1,601,624 GBP2023-04-01 ~ 2024-03-31
1,485,886 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
240,612 GBP2023-04-01 ~ 2024-03-31
225,864 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-31,023 GBP2023-04-01 ~ 2024-03-31
49,777 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
353,406 GBP2024-03-31
353,406 GBP2023-03-31
Plant and equipment
165,752 GBP2024-03-31
157,632 GBP2023-03-31
Furniture and fittings
842,990 GBP2024-03-31
823,620 GBP2023-03-31
Motor vehicles
374,006 GBP2024-03-31
355,351 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
1,736,154 GBP2024-03-31
1,690,009 GBP2023-03-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
-781 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
-33,726 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals
-34,507 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2024-03-31
0 GBP2023-03-31
Plant and equipment
96,150 GBP2024-03-31
87,212 GBP2023-03-31
Furniture and fittings
653,631 GBP2024-03-31
616,360 GBP2023-03-31
Motor vehicles
283,924 GBP2024-03-31
282,525 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,033,705 GBP2024-03-31
986,097 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2023-04-01 ~ 2024-03-31
Plant and equipment
8,938 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
37,349 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
35,125 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
81,412 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
-78 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
-33,726 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-33,804 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
353,406 GBP2024-03-31
353,406 GBP2023-03-31
Plant and equipment
69,602 GBP2024-03-31
70,420 GBP2023-03-31
Furniture and fittings
189,359 GBP2024-03-31
207,260 GBP2023-03-31
Motor vehicles
90,082 GBP2024-03-31
72,826 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
1,283,096 GBP2024-03-31
1,453,633 GBP2023-03-31
Amounts Owed by Group Undertakings
Current
1,746,326 GBP2024-03-31
1,117,246 GBP2023-03-31
Other Debtors
Current
252,068 GBP2024-03-31
149,210 GBP2023-03-31
Prepayments/Accrued Income
Current
138,279 GBP2024-03-31
97,266 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
3,419,769 GBP2024-03-31
2,817,355 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
50,000 GBP2024-03-31
50,000 GBP2023-03-31
Trade Creditors/Trade Payables
Current
1,354,270 GBP2024-03-31
1,764,963 GBP2023-03-31
Corporation Tax Payable
Current
95,960 GBP2024-03-31
22,942 GBP2023-03-31
Other Taxation & Social Security Payable
Current
41,145 GBP2024-03-31
35,561 GBP2023-03-31
Other Creditors
Current
11,523 GBP2024-03-31
0 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
81,338 GBP2024-03-31
50,900 GBP2023-03-31
Creditors
Current
1,634,236 GBP2024-03-31
1,924,366 GBP2023-03-31
Bank Borrowings/Overdrafts
Non-current
75,000 GBP2024-03-31
125,000 GBP2023-03-31
Bank Borrowings
125,000 GBP2024-03-31
175,000 GBP2023-03-31
Total Borrowings
Current
50,000 GBP2024-03-31
50,000 GBP2023-03-31
Non-current
75,000 GBP2024-03-31
125,000 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
33,981 GBP2024-03-31
0 GBP2023-03-31
Between two and five year
11,826 GBP2024-03-31
0 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
45,807 GBP2024-03-31
0 GBP2023-03-31