Average Number of Employees
572023-04-01 ~ 2024-03-31
532022-04-01 ~ 2023-03-31
Turnover/Revenue
45,651,442 GBP2023-04-01 ~ 2024-03-31
43,576,597 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
-40,666,087 GBP2023-04-01 ~ 2024-03-31
-39,529,987 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
4,985,355 GBP2023-04-01 ~ 2024-03-31
4,046,610 GBP2022-04-01 ~ 2023-03-31
Distribution Costs
-2,386,776 GBP2023-04-01 ~ 2024-03-31
-2,166,071 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-1,389,800 GBP2023-04-01 ~ 2024-03-31
-1,066,047 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
1,208,836 GBP2023-04-01 ~ 2024-03-31
814,763 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
13,907 GBP2023-04-01 ~ 2024-03-31
659 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
-10,693 GBP2023-04-01 ~ 2024-03-31
-38,783 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
1,212,050 GBP2023-04-01 ~ 2024-03-31
776,639 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
902,621 GBP2023-04-01 ~ 2024-03-31
593,462 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
902,621 GBP2023-04-01 ~ 2024-03-31
593,462 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
65,671 GBP2024-03-31
95,174 GBP2023-03-31
Property, Plant & Equipment
171,784 GBP2024-03-31
17,311 GBP2023-03-31
Fixed Assets - Investments
9,940 GBP2024-03-31
1,465 GBP2023-03-31
Fixed Assets
247,395 GBP2024-03-31
113,950 GBP2023-03-31
Debtors
Current
2,502,877 GBP2024-03-31
2,626,013 GBP2023-03-31
Cash at bank and in hand
4,692,747 GBP2024-03-31
2,816,249 GBP2023-03-31
Current Assets
7,195,624 GBP2024-03-31
5,442,262 GBP2023-03-31
Creditors
Current, Amounts falling due within one year
-5,437,799 GBP2024-03-31
-4,281,041 GBP2023-03-31
Net Current Assets/Liabilities
1,757,825 GBP2024-03-31
1,161,221 GBP2023-03-31
Total Assets Less Current Liabilities
2,005,220 GBP2024-03-31
1,275,171 GBP2023-03-31
Creditors
Non-current, Amounts falling due after one year
-396,223 GBP2024-03-31
-563,322 GBP2023-03-31
Net Assets/Liabilities
1,608,997 GBP2024-03-31
706,376 GBP2023-03-31
Equity
Called up share capital
840,075 GBP2024-03-31
840,075 GBP2023-03-31
840,075 GBP2022-04-01
Share premium
4,550 GBP2024-03-31
4,550 GBP2023-03-31
4,550 GBP2022-04-01
Retained earnings (accumulated losses)
764,372 GBP2024-03-31
-138,249 GBP2023-03-31
-731,711 GBP2022-04-01
Equity
1,608,997 GBP2024-03-31
706,376 GBP2023-03-31
112,914 GBP2022-04-01
Profit/Loss
Retained earnings (accumulated losses)
902,621 GBP2023-04-01 ~ 2024-03-31
593,462 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
20,614 GBP2023-04-01 ~ 2024-03-31
7,304 GBP2022-04-01 ~ 2023-03-31
Cash and Cash Equivalents
3,789,411 GBP2024-03-31
2,684,253 GBP2023-03-31
2,720,607 GBP2022-04-01
Bank Overdrafts
-903,336 GBP2024-03-31
-131,996 GBP2023-03-31
Audit Fees/Expenses
21,000 GBP2023-04-01 ~ 2024-03-31
19,750 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
2,159,683 GBP2023-04-01 ~ 2024-03-31
1,838,583 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
199,973 GBP2023-04-01 ~ 2024-03-31
178,603 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
2,501,057 GBP2023-04-01 ~ 2024-03-31
2,063,327 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
306,415 GBP2023-04-01 ~ 2024-03-31
247,419 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-16,612 GBP2023-04-01 ~ 2024-03-31
154,915 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
303,013 GBP2023-04-01 ~ 2024-03-31
147,561 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Computer software
55,541 GBP2024-03-31
45,291 GBP2023-03-31
Goodwill
256,127 GBP2024-03-31
256,127 GBP2023-03-31
Intangible Assets - Gross Cost
311,668 GBP2024-03-31
301,418 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
210,728 GBP2024-03-31
178,712 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
245,997 GBP2024-03-31
206,244 GBP2023-03-31
Intangible Assets - Increase From Amortisation Charge for Year
39,753 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
Goodwill
45,399 GBP2024-03-31
77,415 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Office equipment
5,330 GBP2024-03-31
3,734 GBP2023-03-31
Computers
96,852 GBP2024-03-31
59,490 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
238,311 GBP2024-03-31
63,224 GBP2023-03-31
Motor vehicles
136,129 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Office equipment
885 GBP2023-03-31
Computers
45,028 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
45,913 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
8,092 GBP2023-04-01 ~ 2024-03-31
Office equipment, Owned/Freehold
1,618 GBP2023-04-01 ~ 2024-03-31
Computers, Owned/Freehold
10,904 GBP2023-04-01 ~ 2024-03-31
Owned/Freehold
20,614 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
8,092 GBP2024-03-31
Office equipment
2,503 GBP2024-03-31
Computers
55,932 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
66,527 GBP2024-03-31
Property, Plant & Equipment
Motor vehicles
128,037 GBP2024-03-31
Office equipment
2,827 GBP2024-03-31
2,849 GBP2023-03-31
Computers
40,920 GBP2024-03-31
14,462 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
2,296,718 GBP2024-03-31
2,353,987 GBP2023-03-31
Other Debtors
Current
6,691 GBP2024-03-31
109,300 GBP2023-03-31
Prepayments/Accrued Income
Current
188,329 GBP2024-03-31
162,726 GBP2023-03-31
Debtors - Deferred Tax Asset
Current
11,139 GBP2024-03-31
Bank Overdrafts
Current
903,336 GBP2024-03-31
131,996 GBP2023-03-31
Bank Borrowings
Current
260,004 GBP2024-03-31
260,004 GBP2023-03-31
Trade Creditors/Trade Payables
Current
3,282,071 GBP2024-03-31
2,828,875 GBP2023-03-31
Corporation Tax Payable
Current
327,124 GBP2024-03-31
28,262 GBP2023-03-31
Taxation/Social Security Payable
Current
78,753 GBP2024-03-31
98,457 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
17,418 GBP2024-03-31
Other Creditors
Current
153,425 GBP2024-03-31
400,648 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
415,668 GBP2024-03-31
532,799 GBP2023-03-31
Creditors
Current
5,437,799 GBP2024-03-31
4,281,041 GBP2023-03-31
Bank Borrowings
Non-current
303,318 GBP2024-03-31
563,322 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
92,905 GBP2024-03-31
Creditors
Non-current
396,223 GBP2024-03-31
563,322 GBP2023-03-31
Bank Borrowings
Current, Amounts falling due within one year
260,004 GBP2024-03-31
260,004 GBP2023-03-31
Non-current, Between two and five year
303,318 GBP2024-03-31
563,322 GBP2023-03-31
Total Borrowings
563,322 GBP2024-03-31
823,326 GBP2023-03-31
Minimum gross finance lease payments owing
110,323 GBP2024-03-31
Net Deferred Tax Liability/Asset
11,139 GBP2024-03-31
-5,473 GBP2023-03-31
149,442 GBP2022-04-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
16,612 GBP2023-04-01 ~ 2024-03-31
-154,915 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
-7,803 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
790,000 shares2024-03-31
790,000 shares2023-03-31
Par Value of Share
Class 1 ordinary share
1.002023-04-01 ~ 2024-03-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
50,000 shares2024-03-31
50,000 shares2023-03-31
Par Value of Share
Class 2 ordinary share
1.002023-04-01 ~ 2024-03-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
50 shares2024-03-31
50 shares2023-03-31
Par Value of Share
Class 3 ordinary share
1.002023-04-01 ~ 2024-03-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
25 shares2024-03-31
25 shares2023-03-31
Par Value of Share
Class 4 ordinary share
1.002023-04-01 ~ 2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
72,000 GBP2024-03-31
72,000 GBP2023-03-31
Between one and five year
144,000 GBP2024-03-31
216,000 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
216,000 GBP2024-03-31
288,000 GBP2023-03-31