Average Number of Employees
242023-04-01 ~ 2024-03-31
282022-04-01 ~ 2023-03-31
Turnover/Revenue
14,252,131 GBP2023-04-01 ~ 2024-03-31
15,091,393 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
-8,672,113 GBP2023-04-01 ~ 2024-03-31
-9,329,806 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
5,580,018 GBP2023-04-01 ~ 2024-03-31
5,761,587 GBP2022-04-01 ~ 2023-03-31
Distribution Costs
-2,897,168 GBP2023-04-01 ~ 2024-03-31
-2,795,643 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-3,670,474 GBP2023-04-01 ~ 2024-03-31
-3,593,313 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
155,451 GBP2023-04-01 ~ 2024-03-31
1,599,689 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
624,231 GBP2023-04-01 ~ 2024-03-31
321,444 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
707,453 GBP2023-04-01 ~ 2024-03-31
1,852,812 GBP2022-04-01 ~ 2023-03-31
Equity
Retained earnings (accumulated losses)
8,472,791 GBP2024-03-31
7,726,183 GBP2023-03-31
5,861,146 GBP2022-04-01
Profit/Loss
Retained earnings (accumulated losses)
746,608 GBP2023-04-01 ~ 2024-03-31
1,865,037 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
1,594,842 GBP2024-03-31
1,708,759 GBP2023-03-31
Property, Plant & Equipment
129,788 GBP2024-03-31
157,813 GBP2023-03-31
Fixed Assets - Investments
2,572,262 GBP2024-03-31
2,572,262 GBP2023-03-31
Fixed Assets
4,296,892 GBP2024-03-31
4,438,834 GBP2023-03-31
Total Inventories
5,403 GBP2024-03-31
Debtors
Non-current
7,650,000 GBP2024-03-31
7,650,000 GBP2023-03-31
Current
3,591,098 GBP2024-03-31
3,807,754 GBP2023-03-31
Cash at bank and in hand
532,958 GBP2024-03-31
1,225,504 GBP2023-03-31
Current Assets
11,779,459 GBP2024-03-31
12,683,258 GBP2023-03-31
Creditors
Current, Amounts falling due within one year
-6,032,665 GBP2024-03-31
Net Current Assets/Liabilities
5,746,794 GBP2024-03-31
5,115,744 GBP2023-03-31
Total Assets Less Current Liabilities
10,043,686 GBP2024-03-31
9,554,578 GBP2023-03-31
Creditors
Non-current, Amounts falling due after one year
-325,000 GBP2024-03-31
-585,000 GBP2023-03-31
Net Assets/Liabilities
9,481,186 GBP2024-03-31
8,734,578 GBP2023-03-31
Equity
Called up share capital
1,008,395 GBP2024-03-31
1,008,395 GBP2023-03-31
Equity
9,481,186 GBP2024-03-31
8,734,578 GBP2023-03-31
Wages/Salaries
1,766,980 GBP2023-04-01 ~ 2024-03-31
1,716,390 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
237,785 GBP2023-04-01 ~ 2024-03-31
241,053 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
2,047,800 GBP2023-04-01 ~ 2024-03-31
2,024,110 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
626,490 GBP2023-04-01 ~ 2024-03-31
511,925 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-14,817 GBP2023-04-01 ~ 2024-03-31
-10,118 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
176,863 GBP2023-04-01 ~ 2024-03-31
352,034 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Goodwill
2,278,344 GBP2024-03-31
2,278,344 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
683,502 GBP2024-03-31
569,585 GBP2023-03-31
Intangible Assets
Goodwill
1,594,842 GBP2024-03-31
1,708,759 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
75,696 GBP2024-03-31
75,696 GBP2023-03-31
Other
435,969 GBP2024-03-31
435,969 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
519,761 GBP2024-03-31
511,665 GBP2023-03-31
Computers
8,096 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Furniture and fittings
73,366 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
353,852 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers, Owned/Freehold
2,074 GBP2023-04-01 ~ 2024-03-31
Owned/Freehold
36,121 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
75,696 GBP2024-03-31
Computers
2,074 GBP2024-03-31
Other
312,203 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
389,973 GBP2024-03-31
Property, Plant & Equipment
Computers
6,022 GBP2024-03-31
Other
123,766 GBP2024-03-31
155,483 GBP2023-03-31
Furniture and fittings
2,330 GBP2023-03-31
Investments in Subsidiaries
2,572,262 GBP2024-03-31
2,572,262 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
765,142 GBP2024-03-31
894,853 GBP2023-03-31
Amounts Owed by Group Undertakings
Current
2,241,534 GBP2024-03-31
2,283,975 GBP2023-03-31
Other Debtors
Current
275,091 GBP2024-03-31
317,356 GBP2023-03-31
Prepayments/Accrued Income
Current
226,193 GBP2024-03-31
267,587 GBP2023-03-31
Amount of corporation tax that is recoverable
Current
24,338 GBP2024-03-31
Debtors - Deferred Tax Asset
Current
58,800 GBP2024-03-31
43,983 GBP2023-03-31
Bank Borrowings
Current
260,000 GBP2024-03-31
260,000 GBP2023-03-31
Trade Creditors/Trade Payables
Current
5,087,877 GBP2024-03-31
5,841,694 GBP2023-03-31
Amounts owed to group undertakings
Current
32,756 GBP2024-03-31
720,914 GBP2023-03-31
Taxation/Social Security Payable
Current
177,280 GBP2024-03-31
218,257 GBP2023-03-31
Other Creditors
Current
194,177 GBP2024-03-31
222,235 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
280,575 GBP2024-03-31
304,414 GBP2023-03-31
Creditors
Current
6,032,665 GBP2024-03-31
7,567,514 GBP2023-03-31
Bank Borrowings
Non-current
325,000 GBP2024-03-31
585,000 GBP2023-03-31
Creditors
Non-current
325,000 GBP2024-03-31
585,000 GBP2023-03-31
Bank Borrowings
Current, Amounts falling due within one year
260,000 GBP2024-03-31
Total Borrowings
Current, Amounts falling due within one year
260,000 GBP2024-03-31
Bank Borrowings
Between two and five year, Non-current
325,000 GBP2024-03-31
585,000 GBP2023-03-31
Total Borrowings
585,000 GBP2024-03-31
845,000 GBP2023-03-31
Net Deferred Tax Liability/Asset
58,800 GBP2024-03-31
43,983 GBP2023-03-31
36,532 GBP2022-04-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
14,817 GBP2023-04-01 ~ 2024-03-31
7,451 GBP2022-04-01 ~ 2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
20,167,900 shares2024-03-31
20,167,900 shares2023-03-31
Par Value of Share
Class 1 ordinary share
0.052023-04-01 ~ 2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
81,262 GBP2024-03-31
81,262 GBP2023-03-31
Between one and five year
56,222 GBP2024-03-31
137,484 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
137,484 GBP2024-03-31
218,746 GBP2023-03-31