Average Number of Employees
702023-04-01 ~ 2024-03-31
742022-04-01 ~ 2023-03-31
Turnover/Revenue
20,734,843 GBP2023-04-01 ~ 2024-03-31
20,880,638 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
-9,667,937 GBP2023-04-01 ~ 2024-03-31
-10,520,161 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
11,066,906 GBP2023-04-01 ~ 2024-03-31
10,360,477 GBP2022-04-01 ~ 2023-03-31
Distribution Costs
-2,035,817 GBP2023-04-01 ~ 2024-03-31
-2,620,913 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-11,656,297 GBP2023-04-01 ~ 2024-03-31
-12,703,000 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
-1,688,615 GBP2023-04-01 ~ 2024-03-31
-3,840,870 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
-1,968,448 GBP2023-04-01 ~ 2024-03-31
-4,003,285 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
-1,968,448 GBP2023-04-01 ~ 2024-03-31
-4,003,285 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
198,680 GBP2024-03-31
477,202 GBP2023-03-31
Property, Plant & Equipment
714,008 GBP2024-03-31
860,677 GBP2023-03-31
Fixed Assets - Investments
4,280 GBP2024-03-31
4,280 GBP2023-03-31
Fixed Assets
916,968 GBP2024-03-31
1,342,159 GBP2023-03-31
Total Inventories
3,604,873 GBP2024-03-31
5,012,244 GBP2023-03-31
Debtors
Non-current
242,810 GBP2024-03-31
251,397 GBP2023-03-31
Current
5,081,179 GBP2024-03-31
5,726,566 GBP2023-03-31
Cash at bank and in hand
384,808 GBP2024-03-31
94,851 GBP2023-03-31
Current Assets
9,313,670 GBP2024-03-31
11,085,058 GBP2023-03-31
Creditors
Current, Amounts falling due within one year
-18,710,509 GBP2024-03-31
-18,386,455 GBP2023-03-31
Net Current Assets/Liabilities
-9,396,839 GBP2024-03-31
-7,301,397 GBP2023-03-31
Total Assets Less Current Liabilities
-8,479,871 GBP2024-03-31
-5,959,238 GBP2023-03-31
Creditors
Non-current, Amounts falling due after one year
-1,309,326 GBP2024-03-31
-1,859,331 GBP2023-03-31
Net Assets/Liabilities
-10,082,685 GBP2024-03-31
-8,114,237 GBP2023-03-31
Equity
Called up share capital
2,776 GBP2024-03-31
2,776 GBP2023-03-31
Share premium
1,837 GBP2024-03-31
1,837 GBP2023-03-31
Retained earnings (accumulated losses)
-10,087,298 GBP2024-03-31
-8,118,850 GBP2023-03-31
Equity
-10,082,685 GBP2024-03-31
-8,114,237 GBP2023-03-31
Wages/Salaries
3,865,932 GBP2023-04-01 ~ 2024-03-31
3,596,948 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
396,606 GBP2023-04-01 ~ 2024-03-31
413,446 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
4,355,852 GBP2023-04-01 ~ 2024-03-31
4,115,433 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
275,867 GBP2023-04-01 ~ 2024-03-31
210,128 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
-492,112 GBP2023-04-01 ~ 2024-03-31
-760,624 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Computer software
1,650,800 GBP2024-03-31
1,646,206 GBP2023-03-31
Intangible Assets - Gross Cost
2,712,256 GBP2024-03-31
2,707,662 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
2,513,576 GBP2024-03-31
2,230,460 GBP2023-03-31
Intangible Assets - Increase From Amortisation Charge for Year
283,116 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
644,048 GBP2024-03-31
606,294 GBP2023-03-31
Furniture and fittings
2,101,806 GBP2024-03-31
2,056,467 GBP2023-03-31
Other
242,207 GBP2024-03-31
242,207 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
4,262,652 GBP2024-03-31
4,179,559 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
547,497 GBP2023-03-31
Furniture and fittings
1,981,751 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
3,318,882 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
37,326 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings, Owned/Freehold
40,122 GBP2023-04-01 ~ 2024-03-31
Owned/Freehold
229,762 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
584,823 GBP2024-03-31
Furniture and fittings
2,021,873 GBP2024-03-31
Other
156,654 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,548,644 GBP2024-03-31
Property, Plant & Equipment
Plant and equipment
59,225 GBP2024-03-31
58,797 GBP2023-03-31
Furniture and fittings
79,933 GBP2024-03-31
74,716 GBP2023-03-31
Other
85,553 GBP2024-03-31
106,013 GBP2023-03-31
Finished Goods/Goods for Resale
3,604,873 GBP2024-03-31
5,012,244 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
2,587,719 GBP2024-03-31
1,757,421 GBP2023-03-31
Amounts Owed by Group Undertakings
Current
1,090,560 GBP2024-03-31
1,729,182 GBP2023-03-31
Other Debtors
Current
292,930 GBP2024-03-31
358,355 GBP2023-03-31
Prepayments/Accrued Income
Current
1,109,970 GBP2024-03-31
1,458,213 GBP2023-03-31
Amount of corporation tax that is recoverable
Current
423,395 GBP2023-03-31
Bank Overdrafts
Current
1,695,612 GBP2024-03-31
1,613,518 GBP2023-03-31
Bank Borrowings
Current
400,000 GBP2024-03-31
399,996 GBP2023-03-31
Trade Creditors/Trade Payables
Current
2,255,266 GBP2024-03-31
2,207,250 GBP2023-03-31
Amounts owed to group undertakings
Current
11,874,170 GBP2024-03-31
11,074,295 GBP2023-03-31
Taxation/Social Security Payable
Current
2,531 GBP2024-03-31
301,374 GBP2023-03-31
Other Creditors
Current
609,043 GBP2024-03-31
497,084 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
1,873,887 GBP2024-03-31
2,292,938 GBP2023-03-31
Creditors
Current
18,710,509 GBP2024-03-31
18,386,455 GBP2023-03-31
Other Remaining Borrowings
Non-current
900,000 GBP2024-03-31
1,300,004 GBP2023-03-31
Creditors
Non-current
1,309,326 GBP2024-03-31
1,859,331 GBP2023-03-31
Bank Borrowings
Current, Amounts falling due within one year
400,000 GBP2024-03-31
399,996 GBP2023-03-31
Total Borrowings
1,300,000 GBP2024-03-31
1,700,000 GBP2023-03-31
Net Deferred Tax Liability/Asset
242,810 GBP2024-03-31
251,397 GBP2023-03-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-8,587 GBP2023-04-01 ~ 2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
277,600 shares2024-03-31
277,600 shares2023-03-31
Par Value of Share
Class 1 ordinary share
0.012023-04-01 ~ 2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,229,576 GBP2024-03-31
1,162,651 GBP2023-03-31
Between one and five year
4,014,844 GBP2024-03-31
4,479,422 GBP2023-03-31
More than five year
1,900,530 GBP2024-03-31
4,659,738 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
7,144,950 GBP2024-03-31
10,301,811 GBP2023-03-31