Distribution Costs
-2,780,418 GBP2024-04-01 ~ 2025-03-31
-2,556,546 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
-2,263,045 GBP2024-04-01 ~ 2025-03-31
-2,092,279 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
0 GBP2024-04-01 ~ 2025-03-31
1,578 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
492,507 GBP2024-04-01 ~ 2025-03-31
439,792 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
374,453 GBP2024-04-01 ~ 2025-03-31
368,257 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
Other
34,398 GBP2025-03-31
2,021 GBP2024-03-31
Property, Plant & Equipment
663,225 GBP2025-03-31
702,449 GBP2024-03-31
Fixed Assets
697,623 GBP2025-03-31
704,470 GBP2024-03-31
Debtors
3,660,094 GBP2025-03-31
3,419,769 GBP2024-03-31
Cash at bank and in hand
935,523 GBP2025-03-31
1,066,853 GBP2024-03-31
Current Assets
5,397,554 GBP2025-03-31
5,397,513 GBP2024-03-31
Creditors
Current, Amounts falling due within one year
-1,634,236 GBP2024-03-31
Net Current Assets/Liabilities
3,549,554 GBP2025-03-31
3,763,277 GBP2024-03-31
Total Assets Less Current Liabilities
4,247,177 GBP2025-03-31
4,467,747 GBP2024-03-31
Net Assets/Liabilities
4,070,177 GBP2025-03-31
4,234,247 GBP2024-03-31
Equity
Called up share capital
2 GBP2025-03-31
2 GBP2024-03-31
2 GBP2023-03-31
Retained earnings (accumulated losses)
4,070,175 GBP2025-03-31
4,234,245 GBP2024-03-31
3,993,390 GBP2023-03-31
Equity
4,070,177 GBP2025-03-31
4,234,247 GBP2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
374,453 GBP2024-04-01 ~ 2025-03-31
368,257 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
Retained earnings (accumulated losses)
-127,402 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
-538,523 GBP2024-04-01 ~ 2025-03-31
Audit Fees/Expenses
17,500 GBP2024-04-01 ~ 2025-03-31
16,500 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
412024-04-01 ~ 2025-03-31
402023-04-01 ~ 2024-03-31
Wages/Salaries
1,453,844 GBP2024-04-01 ~ 2025-03-31
1,356,867 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
70,995 GBP2024-04-01 ~ 2025-03-31
69,308 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
1,708,776 GBP2024-04-01 ~ 2025-03-31
1,601,624 GBP2023-04-01 ~ 2024-03-31
Director Remuneration
248,153 GBP2024-04-01 ~ 2025-03-31
240,612 GBP2023-04-01 ~ 2024-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-6,500 GBP2024-04-01 ~ 2025-03-31
-31,023 GBP2023-04-01 ~ 2024-03-31
Intangible Assets - Gross Cost
Computer software
41,375 GBP2025-03-31
0 GBP2024-03-31
Intangible Assets - Gross Cost
56,004 GBP2025-03-31
14,629 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
21,606 GBP2025-03-31
12,608 GBP2024-03-31
Intangible Assets - Increase From Amortisation Charge for Year
8,998 GBP2024-04-01 ~ 2025-03-31
Intangible Assets
34,398 GBP2025-03-31
2,021 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
206,653 GBP2025-03-31
165,752 GBP2024-03-31
Furniture and fittings
847,613 GBP2025-03-31
842,990 GBP2024-03-31
Motor vehicles
374,006 GBP2025-03-31
374,006 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
1,781,678 GBP2025-03-31
1,736,154 GBP2024-03-31
Land and buildings, Under hire purchased contracts or finance leases
353,406 GBP2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
111,249 GBP2025-03-31
96,150 GBP2024-03-31
Furniture and fittings
687,573 GBP2025-03-31
653,631 GBP2024-03-31
Motor vehicles
319,631 GBP2025-03-31
283,924 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,118,453 GBP2025-03-31
1,033,705 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
15,099 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
33,942 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
35,707 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
84,748 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
0 GBP2025-03-31
Property, Plant & Equipment
Land and buildings
353,406 GBP2025-03-31
353,406 GBP2024-03-31
Plant and equipment
95,404 GBP2025-03-31
69,602 GBP2024-03-31
Furniture and fittings
160,040 GBP2025-03-31
189,359 GBP2024-03-31
Motor vehicles
54,375 GBP2025-03-31
90,082 GBP2024-03-31
Finished Goods/Goods for Resale
801,937 GBP2025-03-31
910,891 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
1,282,264 GBP2025-03-31
1,283,096 GBP2024-03-31
Amounts Owed by Group Undertakings
Current
2,222,630 GBP2025-03-31
1,746,326 GBP2024-03-31
Other Debtors
Current
33,433 GBP2025-03-31
252,068 GBP2024-03-31
Prepayments/Accrued Income
Current
121,767 GBP2025-03-31
138,279 GBP2024-03-31
Debtors
Amounts falling due within one year, Current
3,660,094 GBP2025-03-31
Current, Amounts falling due within one year
3,419,769 GBP2024-03-31
Bank Borrowings/Overdrafts
Current
50,000 GBP2025-03-31
50,000 GBP2024-03-31
Trade Creditors/Trade Payables
Current
1,254,339 GBP2025-03-31
1,354,270 GBP2024-03-31
Amounts owed to group undertakings
Current
309,275 GBP2025-03-31
0 GBP2024-03-31
Corporation Tax Payable
Current
124,554 GBP2025-03-31
95,960 GBP2024-03-31
Other Taxation & Social Security Payable
Current
40,105 GBP2025-03-31
41,145 GBP2024-03-31
Other Creditors
Current
0 GBP2025-03-31
11,523 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
69,727 GBP2025-03-31
81,338 GBP2024-03-31
Creditors
Current
1,848,000 GBP2025-03-31
1,634,236 GBP2024-03-31
Bank Borrowings/Overdrafts
Non-current
25,000 GBP2025-03-31
75,000 GBP2024-03-31
Bank Borrowings
75,000 GBP2025-03-31
125,000 GBP2024-03-31
Total Borrowings
Current
50,000 GBP2025-03-31
50,000 GBP2024-03-31
Non-current
25,000 GBP2025-03-31
75,000 GBP2024-03-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2025-03-31
2 shares2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
123,648 GBP2025-03-31
33,981 GBP2024-03-31
Between two and five year
115,644 GBP2025-03-31
11,826 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
239,292 GBP2025-03-31
45,807 GBP2024-03-31