Par Value of Share
Class 1 ordinary share
12023-04-01 ~ 2024-03-31
Class 2 ordinary share
12023-04-01 ~ 2024-03-31
Turnover/Revenue
21,649,706 GBP2023-04-01 ~ 2024-03-31
20,538,442 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
16,704,146 GBP2023-04-01 ~ 2024-03-31
15,595,125 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
4,945,560 GBP2023-04-01 ~ 2024-03-31
4,943,317 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
3,604,764 GBP2023-04-01 ~ 2024-03-31
3,527,458 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
1,340,796 GBP2023-04-01 ~ 2024-03-31
1,415,859 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
13,759 GBP2023-04-01 ~ 2024-03-31
Interest Payable/Similar Charges (Finance Costs)
4,805 GBP2023-04-01 ~ 2024-03-31
9,553 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
1,349,750 GBP2023-04-01 ~ 2024-03-31
1,406,306 GBP2022-04-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
349,440 GBP2023-04-01 ~ 2024-03-31
283,808 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
1,000,310 GBP2023-04-01 ~ 2024-03-31
1,122,498 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
1,000,310 GBP2023-04-01 ~ 2024-03-31
1,122,498 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
20,237 GBP2023-03-31
Property, Plant & Equipment
667,928 GBP2024-03-31
261,956 GBP2023-03-31
Fixed Assets
667,928 GBP2024-03-31
282,193 GBP2023-03-31
Total Inventories
2,552,019 GBP2024-03-31
2,772,193 GBP2023-03-31
Debtors
5,053,897 GBP2024-03-31
4,548,848 GBP2023-03-31
Cash at bank and in hand
473,376 GBP2024-03-31
277,539 GBP2023-03-31
Current Assets
8,079,292 GBP2024-03-31
7,598,580 GBP2023-03-31
Creditors
Current
6,237,804 GBP2024-03-31
5,666,594 GBP2023-03-31
Net Current Assets/Liabilities
1,841,488 GBP2024-03-31
1,931,986 GBP2023-03-31
Total Assets Less Current Liabilities
2,509,416 GBP2024-03-31
2,214,179 GBP2023-03-31
Net Assets/Liabilities
2,351,818 GBP2024-03-31
2,163,508 GBP2023-03-31
Equity
Called up share capital
220 GBP2024-03-31
220 GBP2023-03-31
220 GBP2022-03-31
Share premium
718,788 GBP2024-03-31
718,788 GBP2023-03-31
718,788 GBP2022-03-31
Retained earnings (accumulated losses)
1,632,810 GBP2024-03-31
1,444,500 GBP2023-03-31
1,138,002 GBP2022-03-31
Equity
2,351,818 GBP2024-03-31
2,163,508 GBP2023-03-31
1,857,010 GBP2022-03-31
Dividends Paid
Retained earnings (accumulated losses)
-812,000 GBP2023-04-01 ~ 2024-03-31
-816,000 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-812,000 GBP2023-04-01 ~ 2024-03-31
-816,000 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,000,310 GBP2023-04-01 ~ 2024-03-31
1,122,498 GBP2022-04-01 ~ 2023-03-31
Bank Overdrafts
-46,525 GBP2022-03-31
Wages/Salaries
3,942,507 GBP2023-04-01 ~ 2024-03-31
3,440,106 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
431,716 GBP2023-04-01 ~ 2024-03-31
402,681 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
126,291 GBP2023-04-01 ~ 2024-03-31
236,249 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
4,500,514 GBP2023-04-01 ~ 2024-03-31
4,079,036 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
942023-04-01 ~ 2024-03-31
902022-04-01 ~ 2023-03-31
Director Remuneration
90,688 GBP2023-04-01 ~ 2024-03-31
66,803 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
118,102 GBP2023-04-01 ~ 2024-03-31
107,557 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
18,585 GBP2023-04-01 ~ 2024-03-31
16,050 GBP2022-04-01 ~ 2023-03-31
Current Tax for the Period
242,513 GBP2023-04-01 ~ 2024-03-31
251,306 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
337,438 GBP2023-04-01 ~ 2024-03-31
267,198 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Net goodwill
356,324 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
356,324 GBP2024-03-31
336,087 GBP2023-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
20,237 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
Net goodwill
20,237 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
712,461 GBP2024-03-31
660,198 GBP2023-03-31
Furniture and fittings
769,830 GBP2024-03-31
382,906 GBP2023-03-31
Motor vehicles
305,265 GBP2024-03-31
248,168 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
1,791,406 GBP2024-03-31
1,295,122 GBP2023-03-31
Property, Plant & Equipment - Disposals
Motor vehicles
-38,185 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Disposals
-38,185 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
625,379 GBP2024-03-31
595,812 GBP2023-03-31
Furniture and fittings
370,776 GBP2024-03-31
342,968 GBP2023-03-31
Motor vehicles
124,339 GBP2024-03-31
91,787 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,123,478 GBP2024-03-31
1,033,166 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
29,567 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
27,808 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
60,342 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
118,102 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-27,790 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-27,790 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Plant and equipment
87,082 GBP2024-03-31
64,386 GBP2023-03-31
Furniture and fittings
399,054 GBP2024-03-31
39,938 GBP2023-03-31
Motor vehicles
180,926 GBP2024-03-31
156,381 GBP2023-03-31
Merchandise
1,503,769 GBP2024-03-31
1,485,325 GBP2023-03-31
Value of work in progress
1,048,250 GBP2024-03-31
1,286,868 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
4,461,094 GBP2024-03-31
4,007,946 GBP2023-03-31
Other Debtors
Current
343,540 GBP2024-03-31
326,061 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
5,053,897 GBP2024-03-31
4,548,848 GBP2023-03-31
Trade Creditors/Trade Payables
Current
3,696,073 GBP2024-03-31
2,423,342 GBP2023-03-31
Corporation Tax Payable
Current
94,147 GBP2024-03-31
131,306 GBP2023-03-31
Other Taxation & Social Security Payable
Current
111,052 GBP2024-03-31
125,968 GBP2023-03-31
Accrued Liabilities
Current
2,057,369 GBP2024-03-31
2,669,835 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
304,638 GBP2024-03-31
263,768 GBP2023-03-31
Between one and five year
559,892 GBP2024-03-31
521,602 GBP2023-03-31
More than five year
736,250 GBP2024-03-31
829,250 GBP2023-03-31
All periods
1,600,780 GBP2024-03-31
1,614,620 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
157,598 GBP2024-03-31
50,671 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200 shares2024-03-31
Class 2 ordinary share
20 shares2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
1,000,310 GBP2023-04-01 ~ 2024-03-31