Par Value of Share
Class 1 ordinary share
12023-04-01 ~ 2024-03-31
Turnover/Revenue
13,695,748 GBP2023-04-01 ~ 2024-03-31
12,035,165 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
11,380,477 GBP2023-04-01 ~ 2024-03-31
9,851,959 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
2,315,271 GBP2023-04-01 ~ 2024-03-31
2,183,206 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
2,090,737 GBP2023-04-01 ~ 2024-03-31
1,737,832 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
224,534 GBP2023-04-01 ~ 2024-03-31
664,294 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
2,828 GBP2023-04-01 ~ 2024-03-31
6,723 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
221,706 GBP2023-04-01 ~ 2024-03-31
657,571 GBP2022-04-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
53,215 GBP2023-04-01 ~ 2024-03-31
223,698 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
168,491 GBP2023-04-01 ~ 2024-03-31
433,873 GBP2022-04-01 ~ 2023-03-31
Equity
Retained earnings (accumulated losses)
854,091 GBP2024-03-31
937,600 GBP2023-03-31
731,727 GBP2022-03-31
Dividends Paid
Retained earnings (accumulated losses)
-252,000 GBP2023-04-01 ~ 2024-03-31
-228,000 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
1,898 GBP2024-03-31
2,531 GBP2023-03-31
Property, Plant & Equipment
1,116,938 GBP2024-03-31
1,173,352 GBP2023-03-31
Fixed Assets
1,118,836 GBP2024-03-31
1,175,883 GBP2023-03-31
Total Inventories
73,846 GBP2024-03-31
94,506 GBP2023-03-31
Debtors
1,762,301 GBP2024-03-31
1,689,448 GBP2023-03-31
Cash at bank and in hand
63,322 GBP2024-03-31
5,681 GBP2023-03-31
Current Assets
1,899,469 GBP2024-03-31
1,789,635 GBP2023-03-31
Creditors
Current
1,866,471 GBP2024-03-31
1,675,210 GBP2023-03-31
Net Current Assets/Liabilities
32,998 GBP2024-03-31
114,425 GBP2023-03-31
Total Assets Less Current Liabilities
1,151,834 GBP2024-03-31
1,290,308 GBP2023-03-31
Net Assets/Liabilities
864,180 GBP2024-03-31
947,689 GBP2023-03-31
Equity
Called up share capital
90 GBP2024-03-31
90 GBP2023-03-31
Share premium
9,999 GBP2024-03-31
9,999 GBP2023-03-31
Equity
864,180 GBP2024-03-31
947,689 GBP2023-03-31
Bank Overdrafts
-93,255 GBP2023-03-31
Wages/Salaries
2,098,739 GBP2023-04-01 ~ 2024-03-31
1,849,228 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
197,428 GBP2023-04-01 ~ 2024-03-31
185,428 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
33,990 GBP2023-04-01 ~ 2024-03-31
29,961 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
2,330,157 GBP2023-04-01 ~ 2024-03-31
2,064,617 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
722023-04-01 ~ 2024-03-31
642022-04-01 ~ 2023-03-31
Director Remuneration
132,000 GBP2023-04-01 ~ 2024-03-31
120,800 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
142,720 GBP2023-04-01 ~ 2024-03-31
113,642 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
5,500 GBP2023-04-01 ~ 2024-03-31
5,500 GBP2022-04-01 ~ 2023-03-31
Current Tax for the Period
70,040 GBP2023-04-01 ~ 2024-03-31
64,493 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
55,427 GBP2023-04-01 ~ 2024-03-31
124,938 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Net goodwill
22,100 GBP2023-03-31
Development expenditure
5,400 GBP2023-03-31
Intangible Assets - Gross Cost
27,500 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
22,100 GBP2024-03-31
22,100 GBP2023-03-31
Development expenditure
3,502 GBP2024-03-31
2,869 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
25,602 GBP2024-03-31
24,969 GBP2023-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
633 GBP2023-04-01 ~ 2024-03-31
Intangible Assets - Increase From Amortisation Charge for Year
633 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
Development expenditure
1,898 GBP2024-03-31
2,531 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
1,011,314 GBP2024-03-31
993,192 GBP2023-03-31
Furniture and fittings
130,681 GBP2024-03-31
130,681 GBP2023-03-31
Motor vehicles
684,927 GBP2024-03-31
606,975 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
1,826,922 GBP2024-03-31
1,730,848 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
152,978 GBP2024-03-31
76,920 GBP2023-03-31
Furniture and fittings
109,514 GBP2024-03-31
102,458 GBP2023-03-31
Motor vehicles
447,492 GBP2024-03-31
378,118 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
709,984 GBP2024-03-31
557,496 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
76,058 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
7,056 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
69,374 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
152,488 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Improvements to leasehold property
858,336 GBP2024-03-31
916,272 GBP2023-03-31
Furniture and fittings
21,167 GBP2024-03-31
28,223 GBP2023-03-31
Motor vehicles
237,435 GBP2024-03-31
228,857 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
9,768 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
28,263 GBP2024-03-31
132,989 GBP2023-03-31
Merchandise
73,846 GBP2024-03-31
94,506 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
1,480,318 GBP2024-03-31
1,466,660 GBP2023-03-31
Other Debtors
Current
80,479 GBP2024-03-31
58,634 GBP2023-03-31
Amount of value-added tax that is recoverable
Current
54,387 GBP2024-03-31
62,080 GBP2023-03-31
Prepayments/Accrued Income
Current
145,449 GBP2024-03-31
100,406 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
1,762,301 GBP2024-03-31
1,689,448 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
9,922 GBP2024-03-31
102,935 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
27,976 GBP2024-03-31
18,347 GBP2023-03-31
Trade Creditors/Trade Payables
Current
1,522,329 GBP2024-03-31
1,186,279 GBP2023-03-31
Corporation Tax Payable
Current
70,040 GBP2024-03-31
64,493 GBP2023-03-31
Other Taxation & Social Security Payable
Current
52,457 GBP2024-03-31
49,332 GBP2023-03-31
Other Creditors
Current
10,311 GBP2024-03-31
7,444 GBP2023-03-31
Accrued Liabilities
Current
148,943 GBP2024-03-31
221,047 GBP2023-03-31
Bank Borrowings/Overdrafts
Non-current
13,310 GBP2024-03-31
23,475 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
27,976 GBP2023-03-31
Bank Borrowings
Current, Amounts falling due within one year
9,922 GBP2024-03-31
9,680 GBP2023-03-31
Total Borrowings
Current, Amounts falling due within one year
9,922 GBP2024-03-31
102,935 GBP2023-03-31
Bank Borrowings
Non-current, Between one and two years
10,393 GBP2024-03-31
10,193 GBP2023-03-31
Non-current, Between two and five year
2,917 GBP2024-03-31
13,282 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
27,976 GBP2023-03-31
hire purchase agreements
27,976 GBP2024-03-31
46,323 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
66,524 GBP2024-03-31
66,524 GBP2023-03-31
Between one and five year
166,309 GBP2024-03-31
232,833 GBP2023-03-31
All periods
232,833 GBP2024-03-31
299,357 GBP2023-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
274,344 GBP2024-03-31
291,168 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
274,344 GBP2024-03-31
291,168 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
90 shares2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
168,491 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
-252,000 GBP2023-04-01 ~ 2024-03-31