Average Number of Employees
482024-04-01 ~ 2025-03-31
572023-04-01 ~ 2024-03-31
Turnover/Revenue
38,174,041 GBP2024-04-01 ~ 2025-03-31
45,651,442 GBP2023-04-01 ~ 2024-03-31
Cost of Sales
-34,276,255 GBP2024-04-01 ~ 2025-03-31
-40,666,087 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
3,897,786 GBP2024-04-01 ~ 2025-03-31
4,985,355 GBP2023-04-01 ~ 2024-03-31
Distribution Costs
-1,814,357 GBP2024-04-01 ~ 2025-03-31
-2,386,776 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
-1,650,483 GBP2024-04-01 ~ 2025-03-31
-1,389,800 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
432,946 GBP2024-04-01 ~ 2025-03-31
1,208,836 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
16,515 GBP2024-04-01 ~ 2025-03-31
13,907 GBP2023-04-01 ~ 2024-03-31
Interest Payable/Similar Charges (Finance Costs)
-13,105 GBP2024-04-01 ~ 2025-03-31
-10,693 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
436,356 GBP2024-04-01 ~ 2025-03-31
1,212,050 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
289,486 GBP2024-04-01 ~ 2025-03-31
902,621 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
24,565 GBP2025-03-31
65,671 GBP2024-03-31
Property, Plant & Equipment
136,229 GBP2025-03-31
171,784 GBP2024-03-31
Fixed Assets - Investments
1,465 GBP2025-03-31
9,940 GBP2024-03-31
Fixed Assets
162,259 GBP2025-03-31
247,395 GBP2024-03-31
Debtors
Current
2,128,835 GBP2025-03-31
2,502,877 GBP2024-03-31
Cash at bank and in hand
2,301,574 GBP2025-03-31
4,692,747 GBP2024-03-31
Current Assets
4,430,409 GBP2025-03-31
7,195,624 GBP2024-03-31
Creditors
Current, Amounts falling due within one year
-3,268,510 GBP2025-03-31
Net Current Assets/Liabilities
1,161,899 GBP2025-03-31
1,757,825 GBP2024-03-31
Total Assets Less Current Liabilities
1,324,158 GBP2025-03-31
2,005,220 GBP2024-03-31
Creditors
Non-current, Amounts falling due after one year
-118,801 GBP2025-03-31
Net Assets/Liabilities
1,200,082 GBP2025-03-31
1,608,997 GBP2024-03-31
Equity
Called up share capital
150,075 GBP2025-03-31
840,075 GBP2024-03-31
840,075 GBP2023-04-01
Share premium
4,550 GBP2025-03-31
4,550 GBP2024-03-31
4,550 GBP2023-04-01
Retained earnings (accumulated losses)
1,045,457 GBP2025-03-31
764,372 GBP2024-03-31
-138,249 GBP2023-04-01
Equity
1,200,082 GBP2025-03-31
1,608,997 GBP2024-03-31
706,376 GBP2023-04-01
Profit/Loss
Retained earnings (accumulated losses)
289,486 GBP2024-04-01 ~ 2025-03-31
902,621 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
Retained earnings (accumulated losses)
-8,401 GBP2024-04-01 ~ 2025-03-31
Dividends Paid
-8,401 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Depreciation Expense
46,971 GBP2024-04-01 ~ 2025-03-31
20,614 GBP2023-04-01 ~ 2024-03-31
Cash and Cash Equivalents
2,092,204 GBP2025-03-31
3,789,411 GBP2024-03-31
2,684,253 GBP2023-04-01
Bank Overdrafts
-209,370 GBP2025-03-31
-903,336 GBP2024-03-31
Audit Fees/Expenses
22,050 GBP2024-04-01 ~ 2025-03-31
21,000 GBP2023-04-01 ~ 2024-03-31
Wages/Salaries
1,845,428 GBP2024-04-01 ~ 2025-03-31
2,044,855 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
198,518 GBP2024-04-01 ~ 2025-03-31
199,973 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
2,232,430 GBP2024-04-01 ~ 2025-03-31
2,386,229 GBP2023-04-01 ~ 2024-03-31
Director Remuneration
526,912 GBP2024-04-01 ~ 2025-03-31
191,587 GBP2023-04-01 ~ 2024-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
16,414 GBP2024-04-01 ~ 2025-03-31
-16,612 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
109,089 GBP2024-04-01 ~ 2025-03-31
303,013 GBP2023-04-01 ~ 2024-03-31
Dividends Paid on Shares
8,401 GBP2024-04-01 ~ 2025-03-31
Intangible Assets - Gross Cost
Computer software
56,815 GBP2025-03-31
55,541 GBP2024-03-31
Goodwill
256,127 GBP2025-03-31
256,127 GBP2024-03-31
Intangible Assets - Gross Cost
312,942 GBP2025-03-31
311,668 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
242,744 GBP2025-03-31
210,728 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
288,377 GBP2025-03-31
245,997 GBP2024-03-31
Intangible Assets - Increase From Amortisation Charge for Year
42,380 GBP2024-04-01 ~ 2025-03-31
Intangible Assets
Goodwill
13,383 GBP2025-03-31
45,399 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
136,129 GBP2025-03-31
136,129 GBP2024-03-31
Office equipment
5,330 GBP2025-03-31
5,330 GBP2024-03-31
Computers
127,596 GBP2025-03-31
116,178 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
269,055 GBP2025-03-31
257,637 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Motor vehicles
8,092 GBP2024-03-31
Office equipment
2,503 GBP2024-03-31
Computers
75,258 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
85,853 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Office equipment, Owned/Freehold
1,777 GBP2024-04-01 ~ 2025-03-31
Computers, Owned/Freehold
20,920 GBP2024-04-01 ~ 2025-03-31
Owned/Freehold
46,973 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
32,368 GBP2025-03-31
Office equipment
4,280 GBP2025-03-31
Computers
96,178 GBP2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
132,826 GBP2025-03-31
Property, Plant & Equipment
Motor vehicles
103,761 GBP2025-03-31
128,037 GBP2024-03-31
Office equipment
1,050 GBP2025-03-31
2,827 GBP2024-03-31
Computers
31,418 GBP2025-03-31
40,920 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
1,908,983 GBP2025-03-31
2,296,718 GBP2024-03-31
Other Debtors
Current
94,593 GBP2025-03-31
6,691 GBP2024-03-31
Prepayments/Accrued Income
Current
125,259 GBP2025-03-31
188,329 GBP2024-03-31
Debtors - Deferred Tax Asset
Current
11,139 GBP2024-03-31
Bank Overdrafts
Current
209,370 GBP2025-03-31
903,336 GBP2024-03-31
Bank Borrowings
Current
260,004 GBP2025-03-31
260,004 GBP2024-03-31
Trade Creditors/Trade Payables
Current
2,091,485 GBP2025-03-31
3,282,071 GBP2024-03-31
Corporation Tax Payable
Current
131,857 GBP2025-03-31
327,124 GBP2024-03-31
Taxation/Social Security Payable
Current
72,929 GBP2025-03-31
78,753 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Current
17,418 GBP2025-03-31
17,418 GBP2024-03-31
Other Creditors
Current
280,342 GBP2025-03-31
153,425 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
205,105 GBP2025-03-31
415,668 GBP2024-03-31
Creditors
Current
3,268,510 GBP2025-03-31
5,437,799 GBP2024-03-31
Bank Borrowings
Non-current
43,314 GBP2025-03-31
303,318 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Non-current
75,487 GBP2025-03-31
92,905 GBP2024-03-31
Creditors
Non-current
118,801 GBP2025-03-31
396,223 GBP2024-03-31
Bank Borrowings
Current, Amounts falling due within one year
260,004 GBP2025-03-31
Between two and five year, Non-current
43,314 GBP2025-03-31
303,318 GBP2024-03-31
Total Borrowings
303,318 GBP2025-03-31
563,322 GBP2024-03-31
Minimum gross finance lease payments owing
92,905 GBP2025-03-31
110,323 GBP2024-03-31
Net Deferred Tax Liability/Asset
-5,275 GBP2025-03-31
11,139 GBP2024-03-31
-5,473 GBP2023-04-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-16,414 GBP2024-04-01 ~ 2025-03-31
16,612 GBP2023-04-01 ~ 2024-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
-5,275 GBP2025-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2025-03-31
790,000 shares2024-03-31
Par Value of Share
Class 1 ordinary share
1.002024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
50,000 shares2025-03-31
50,000 shares2024-03-31
Par Value of Share
Class 2 ordinary share
1.002024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
50 shares2025-03-31
50 shares2024-03-31
Par Value of Share
Class 3 ordinary share
1.002024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
25 shares2025-03-31
25 shares2024-03-31
Par Value of Share
Class 4 ordinary share
1.002024-04-01 ~ 2025-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
74,350 GBP2025-03-31
72,000 GBP2024-03-31
Between one and five year
13,174 GBP2025-03-31
144,000 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
87,524 GBP2025-03-31
216,000 GBP2024-03-31