Par Value of Share
Class 1 ordinary share
12023-04-01 ~ 2024-03-31
Turnover/Revenue
21,916,408 GBP2023-04-01 ~ 2024-03-31
20,010,636 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
18,188,374 GBP2023-04-01 ~ 2024-03-31
17,524,326 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
3,728,034 GBP2023-04-01 ~ 2024-03-31
2,486,310 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
1,762,391 GBP2023-04-01 ~ 2024-03-31
1,538,255 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
2,138,401 GBP2023-04-01 ~ 2024-03-31
1,112,481 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
704 GBP2023-04-01 ~ 2024-03-31
1,457 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
71,141 GBP2023-04-01 ~ 2024-03-31
64,816 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
2,067,964 GBP2023-04-01 ~ 2024-03-31
1,049,122 GBP2022-04-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
462,228 GBP2023-04-01 ~ 2024-03-31
267,496 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
1,605,736 GBP2023-04-01 ~ 2024-03-31
781,626 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
1,605,736 GBP2023-04-01 ~ 2024-03-31
781,626 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
1,200,185 GBP2024-03-31
1,128,465 GBP2023-03-31
Total Inventories
1,681,326 GBP2024-03-31
1,269,626 GBP2023-03-31
Debtors
Non-current
300,000 GBP2024-03-31
300,000 GBP2023-03-31
Cash at bank and in hand
2,580 GBP2024-03-31
6,965 GBP2023-03-31
Current Assets
6,297,413 GBP2024-03-31
6,386,263 GBP2023-03-31
Creditors
Current
3,598,381 GBP2024-03-31
4,581,317 GBP2023-03-31
Net Current Assets/Liabilities
2,699,032 GBP2024-03-31
1,804,946 GBP2023-03-31
Total Assets Less Current Liabilities
3,899,217 GBP2024-03-31
2,933,411 GBP2023-03-31
Net Assets/Liabilities
3,115,610 GBP2024-03-31
1,861,118 GBP2023-03-31
Equity
Called up share capital
100 GBP2024-03-31
100 GBP2023-03-31
Equity
3,115,610 GBP2024-03-31
1,861,118 GBP2023-03-31
Bank Overdrafts
-9,073 GBP2022-03-31
Wages/Salaries
1,046,955 GBP2023-04-01 ~ 2024-03-31
899,338 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
129,623 GBP2023-04-01 ~ 2024-03-31
113,718 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
34,342 GBP2023-04-01 ~ 2024-03-31
31,846 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
1,210,920 GBP2023-04-01 ~ 2024-03-31
1,044,902 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
132023-04-01 ~ 2024-03-31
112022-04-01 ~ 2023-03-31
Director Remuneration
59,904 GBP2023-04-01 ~ 2024-03-31
57,038 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
24,251 GBP2023-04-01 ~ 2024-03-31
23,133 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
12,000 GBP2023-04-01 ~ 2024-03-31
12,000 GBP2022-04-01 ~ 2023-03-31
Current Tax for the Period
455,333 GBP2023-04-01 ~ 2024-03-31
175,468 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
516,991 GBP2023-04-01 ~ 2024-03-31
199,333 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,514,177 GBP2024-03-31
1,582,400 GBP2023-03-31
Furniture and fittings
16,669 GBP2024-03-31
16,669 GBP2023-03-31
Motor vehicles
31,945 GBP2024-03-31
31,945 GBP2023-03-31
Computers
15,060 GBP2024-03-31
10,789 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
1,577,851 GBP2024-03-31
1,641,803 GBP2023-03-31
Property, Plant & Equipment - Disposals
Plant and equipment
-218,016 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Disposals
-218,016 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
323,414 GBP2024-03-31
461,509 GBP2023-03-31
Furniture and fittings
15,720 GBP2024-03-31
15,404 GBP2023-03-31
Motor vehicles
27,578 GBP2024-03-31
26,064 GBP2023-03-31
Computers
10,954 GBP2024-03-31
10,361 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
377,666 GBP2024-03-31
513,338 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
79,921 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
316 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
1,514 GBP2023-04-01 ~ 2024-03-31
Computers
593 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
82,344 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-218,016 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-218,016 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Plant and equipment
1,190,763 GBP2024-03-31
1,120,891 GBP2023-03-31
Furniture and fittings
949 GBP2024-03-31
1,265 GBP2023-03-31
Motor vehicles
4,367 GBP2024-03-31
5,881 GBP2023-03-31
Computers
4,106 GBP2024-03-31
428 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
1,161,864 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
147,264 GBP2024-03-31
89,171 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
58,093 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
1,014,600 GBP2024-03-31
1,072,693 GBP2023-03-31
Merchandise
1,681,326 GBP2024-03-31
1,269,626 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
3,440,969 GBP2024-03-31
3,957,377 GBP2023-03-31
Other Debtors
Current
820,369 GBP2024-03-31
806,111 GBP2023-03-31
Prepayments
Current
49,573 GBP2024-03-31
45,771 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
4,313,507 GBP2024-03-31
4,809,672 GBP2023-03-31
Other Debtors
Non-current
300,000 GBP2024-03-31
300,000 GBP2023-03-31
Debtors
4,613,507 GBP2024-03-31
5,109,672 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
110,000 GBP2024-03-31
110,000 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
185,581 GBP2024-03-31
172,363 GBP2023-03-31
Trade Creditors/Trade Payables
Current
2,184,226 GBP2024-03-31
2,236,566 GBP2023-03-31
Corporation Tax Payable
Current
455,333 GBP2024-03-31
160,064 GBP2023-03-31
Other Taxation & Social Security Payable
Current
29,755 GBP2024-03-31
27,137 GBP2023-03-31
Other Creditors
Current
256,807 GBP2024-03-31
1,399,402 GBP2023-03-31
Accrued Liabilities
Current
141,000 GBP2024-03-31
191,161 GBP2023-03-31
Bank Borrowings/Overdrafts
Non-current
119,167 GBP2024-03-31
229,167 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
380,976 GBP2024-03-31
566,557 GBP2023-03-31
Bank Borrowings
Current, Amounts falling due within one year
110,000 GBP2024-03-31
110,000 GBP2023-03-31
Non-current, Between one and two years
110,000 GBP2024-03-31
110,000 GBP2023-03-31
Non-current, Between two and five year
9,167 GBP2024-03-31
119,167 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
380,976 GBP2024-03-31
566,557 GBP2023-03-31
hire purchase agreements
566,557 GBP2024-03-31
738,920 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
56,278 GBP2024-03-31
47,005 GBP2023-03-31
Between one and five year
37,394 GBP2024-03-31
26,116 GBP2023-03-31
All periods
93,672 GBP2024-03-31
73,121 GBP2023-03-31
Total Borrowings
Secured
822,119 GBP2024-03-31
2,138,322 GBP2023-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
283,464 GBP2024-03-31
276,569 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
283,464 GBP2024-03-31
276,569 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-03-31
Equity
Retained earnings (accumulated losses)
3,115,510 GBP2024-03-31
1,861,018 GBP2023-03-31