Par Value of Share
Class 1 ordinary share
12021-04-01 ~ 2022-03-31
Turnover/Revenue
10,186,008 GBP2021-04-01 ~ 2022-03-31
8,544,688 GBP2020-04-01 ~ 2021-03-31
Cost of Sales
6,541,024 GBP2021-04-01 ~ 2022-03-31
6,065,488 GBP2020-04-01 ~ 2021-03-31
Gross Profit/Loss
3,644,984 GBP2021-04-01 ~ 2022-03-31
2,479,200 GBP2020-04-01 ~ 2021-03-31
Administrative Expenses
3,270,580 GBP2021-04-01 ~ 2022-03-31
2,888,618 GBP2020-04-01 ~ 2021-03-31
Operating Profit/Loss
595,175 GBP2021-04-01 ~ 2022-03-31
-209,464 GBP2020-04-01 ~ 2021-03-31
Interest Payable/Similar Charges (Finance Costs)
68,934 GBP2021-04-01 ~ 2022-03-31
69,161 GBP2020-04-01 ~ 2021-03-31
Profit/Loss on Ordinary Activities Before Tax
526,241 GBP2021-04-01 ~ 2022-03-31
-278,625 GBP2020-04-01 ~ 2021-03-31
Profit/Loss
526,241 GBP2021-04-01 ~ 2022-03-31
-278,625 GBP2020-04-01 ~ 2021-03-31
Comprehensive Income/Expense
526,241 GBP2021-04-01 ~ 2022-03-31
-278,625 GBP2020-04-01 ~ 2021-03-31
Property, Plant & Equipment
85,584 GBP2022-03-31
166,554 GBP2021-03-31
Total Inventories
2,329,573 GBP2022-03-31
1,167,271 GBP2021-03-31
Debtors
3,284,704 GBP2022-03-31
3,233,928 GBP2021-03-31
Cash at bank and in hand
104,745 GBP2022-03-31
94,139 GBP2021-03-31
Current Assets
5,719,022 GBP2022-03-31
4,495,338 GBP2021-03-31
Creditors
Current
7,549,480 GBP2022-03-31
6,933,007 GBP2021-03-31
Net Current Assets/Liabilities
-1,830,458 GBP2022-03-31
-2,437,669 GBP2021-03-31
Total Assets Less Current Liabilities
-1,744,874 GBP2022-03-31
-2,271,115 GBP2021-03-31
Equity
Called up share capital
3,310,000 GBP2022-03-31
3,310,000 GBP2021-03-31
3,310,000 GBP2020-03-31
Retained earnings (accumulated losses)
-5,054,874 GBP2022-03-31
-5,581,115 GBP2021-03-31
-5,302,490 GBP2020-03-31
Equity
-1,744,874 GBP2022-03-31
-2,271,115 GBP2021-03-31
-1,992,490 GBP2020-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
526,241 GBP2021-04-01 ~ 2022-03-31
-278,625 GBP2020-04-01 ~ 2021-03-31
Wages/Salaries
1,944,161 GBP2021-04-01 ~ 2022-03-31
1,649,137 GBP2020-04-01 ~ 2021-03-31
Social Security Costs
107,101 GBP2021-04-01 ~ 2022-03-31
169,583 GBP2020-04-01 ~ 2021-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
146,352 GBP2021-04-01 ~ 2022-03-31
79,715 GBP2020-04-01 ~ 2021-03-31
Staff Costs/Employee Benefits Expense
2,197,614 GBP2021-04-01 ~ 2022-03-31
1,898,435 GBP2020-04-01 ~ 2021-03-31
Average Number of Employees
502021-04-01 ~ 2022-03-31
482020-04-01 ~ 2021-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
83,065 GBP2021-04-01 ~ 2022-03-31
115,654 GBP2020-04-01 ~ 2021-03-31
Audit Fees/Expenses
16,911 GBP2021-04-01 ~ 2022-03-31
15,400 GBP2020-04-01 ~ 2021-03-31
Tax Expense/Credit at Applicable Tax Rate
99,986 GBP2021-04-01 ~ 2022-03-31
-52,939 GBP2020-04-01 ~ 2021-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
173,178 GBP2022-03-31
176,428 GBP2021-03-31
Furniture and fittings
1,131 GBP2022-03-31
1,131 GBP2021-03-31
Computers
321,268 GBP2022-03-31
322,909 GBP2021-03-31
Property, Plant & Equipment - Gross Cost
495,577 GBP2022-03-31
500,468 GBP2021-03-31
Property, Plant & Equipment - Disposals
Plant and equipment
-3,250 GBP2021-04-01 ~ 2022-03-31
Computers
-6,084 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Disposals
-9,334 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
171,488 GBP2022-03-31
170,631 GBP2021-03-31
Furniture and fittings
1,131 GBP2022-03-31
1,131 GBP2021-03-31
Computers
237,374 GBP2022-03-31
162,152 GBP2021-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
409,993 GBP2022-03-31
333,914 GBP2021-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
4,107 GBP2021-04-01 ~ 2022-03-31
Computers
78,958 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
83,065 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-3,250 GBP2021-04-01 ~ 2022-03-31
Computers
-3,736 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-6,986 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment
Plant and equipment
1,690 GBP2022-03-31
5,797 GBP2021-03-31
Computers
83,894 GBP2022-03-31
160,757 GBP2021-03-31
Merchandise
2,329,573 GBP2022-03-31
1,167,271 GBP2021-03-31
Trade Debtors/Trade Receivables
Current
2,882,785 GBP2022-03-31
3,008,721 GBP2021-03-31
Amounts Owed by Group Undertakings
Current
241,556 GBP2022-03-31
43,776 GBP2021-03-31
Other Debtors
Current
17,100 GBP2022-03-31
7,600 GBP2021-03-31
Prepayments
Current
143,263 GBP2022-03-31
173,831 GBP2021-03-31
Debtors
Amounts falling due within one year, Current
3,284,704 GBP2022-03-31
3,233,928 GBP2021-03-31
Trade Creditors/Trade Payables
Current
473,346 GBP2022-03-31
298,395 GBP2021-03-31
Amounts owed to group undertakings
Current
5,528,856 GBP2022-03-31
4,643,808 GBP2021-03-31
Other Taxation & Social Security Payable
Current
-3,128 GBP2022-03-31
12,555 GBP2021-03-31
Accrued Liabilities/Deferred Income
Current
1,236,186 GBP2022-03-31
1,210,486 GBP2021-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
234,298 GBP2022-03-31
208,637 GBP2021-03-31
Between one and five year
340,824 GBP2022-03-31
186,427 GBP2021-03-31
All periods
575,122 GBP2022-03-31
395,064 GBP2021-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
3,310,000 shares2022-03-31
Profit/Loss
Retained earnings (accumulated losses)
526,241 GBP2021-04-01 ~ 2022-03-31