Turnover/Revenue
31,966,942 GBP2022-05-01 ~ 2023-04-30
50,053,215 GBP2021-05-01 ~ 2022-04-30
Cost of Sales
-26,069,694 GBP2022-05-01 ~ 2023-04-30
-43,373,083 GBP2021-05-01 ~ 2022-04-30
Gross Profit/Loss
5,897,248 GBP2022-05-01 ~ 2023-04-30
6,680,132 GBP2021-05-01 ~ 2022-04-30
Administrative Expenses
-4,318,795 GBP2022-05-01 ~ 2023-04-30
-5,049,627 GBP2021-05-01 ~ 2022-04-30
Operating Profit/Loss
1,578,453 GBP2022-05-01 ~ 2023-04-30
1,630,505 GBP2021-05-01 ~ 2022-04-30
Other Interest Receivable/Similar Income (Finance Income)
14,232 GBP2022-05-01 ~ 2023-04-30
103 GBP2021-05-01 ~ 2022-04-30
Profit/Loss on Ordinary Activities Before Tax
1,571,028 GBP2022-05-01 ~ 2023-04-30
1,599,561 GBP2021-05-01 ~ 2022-04-30
Profit/Loss
1,467,933 GBP2022-05-01 ~ 2023-04-30
1,250,953 GBP2021-05-01 ~ 2022-04-30
Comprehensive Income/Expense
1,372,065 GBP2022-05-01 ~ 2023-04-30
1,390,953 GBP2021-05-01 ~ 2022-04-30
Property, Plant & Equipment
2,440,997 GBP2023-04-30
2,920,596 GBP2022-04-30
Fixed Assets - Investments
100 GBP2023-04-30
487,595 GBP2022-04-30
Fixed Assets
2,441,097 GBP2023-04-30
3,408,191 GBP2022-04-30
Total Inventories
184,387 GBP2023-04-30
669,626 GBP2022-04-30
Debtors
10,899,186 GBP2023-04-30
13,608,386 GBP2022-04-30
Cash at bank and in hand
4,954,532 GBP2023-04-30
1,272,878 GBP2022-04-30
Current Assets
16,038,105 GBP2023-04-30
15,550,890 GBP2022-04-30
Creditors
Current
7,117,888 GBP2023-04-30
8,431,231 GBP2022-04-30
Net Current Assets/Liabilities
8,920,217 GBP2023-04-30
7,119,659 GBP2022-04-30
Total Assets Less Current Liabilities
11,361,314 GBP2023-04-30
10,527,850 GBP2022-04-30
Net Assets/Liabilities
11,434,568 GBP2023-04-30
10,462,635 GBP2022-04-30
Equity
Called up share capital
113 GBP2023-04-30
8 GBP2022-04-30
8 GBP2021-04-30
Share premium
374,758 GBP2023-04-30
374,995 GBP2022-04-30
374,995 GBP2021-04-30
Capital redemption reserve
337,636 GBP2023-04-30
337,504 GBP2022-04-30
337,504 GBP2021-04-30
Retained earnings (accumulated losses)
11,836,061 GBP2023-04-30
10,768,128 GBP2022-04-30
9,717,175 GBP2021-04-30
Equity
11,434,568 GBP2023-04-30
10,462,635 GBP2022-04-30
9,271,682 GBP2021-04-30
Dividends Paid
Retained earnings (accumulated losses)
-400,000 GBP2022-05-01 ~ 2023-04-30
-200,000 GBP2021-05-01 ~ 2022-04-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,467,933 GBP2022-05-01 ~ 2023-04-30
1,250,953 GBP2021-05-01 ~ 2022-04-30
Issue of Equity Instruments
Called up share capital
105 GBP2022-05-01 ~ 2023-04-30
Dividends Paid
-400,000 GBP2022-05-01 ~ 2023-04-30
-200,000 GBP2021-05-01 ~ 2022-04-30
Issue of Equity Instruments
-132 GBP2022-05-01 ~ 2023-04-30
Wages/Salaries
4,553,920 GBP2022-05-01 ~ 2023-04-30
5,159,477 GBP2021-05-01 ~ 2022-04-30
Social Security Costs
546,721 GBP2022-05-01 ~ 2023-04-30
595,667 GBP2021-05-01 ~ 2022-04-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
32,126 GBP2022-05-01 ~ 2023-04-30
230,567 GBP2021-05-01 ~ 2022-04-30
Staff Costs/Employee Benefits Expense
5,132,767 GBP2022-05-01 ~ 2023-04-30
5,985,711 GBP2021-05-01 ~ 2022-04-30
Average Number of Employees
1012022-05-01 ~ 2023-04-30
1132021-05-01 ~ 2022-04-30
Director Remuneration
430,905 GBP2022-05-01 ~ 2023-04-30
699,000 GBP2021-05-01 ~ 2022-04-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
645,890 GBP2022-05-01 ~ 2023-04-30
580,646 GBP2021-05-01 ~ 2022-04-30
Audit Fees/Expenses
25,000 GBP2022-05-01 ~ 2023-04-30
14,400 GBP2021-05-01 ~ 2022-04-30
Current Tax for the Period
304,742 GBP2022-05-01 ~ 2023-04-30
231,601 GBP2021-05-01 ~ 2022-04-30
Tax Expense/Credit at Applicable Tax Rate
306,240 GBP2022-05-01 ~ 2023-04-30
303,917 GBP2021-05-01 ~ 2022-04-30
Property, Plant & Equipment - Gross Cost
Land and buildings
1,604,715 GBP2023-04-30
1,604,715 GBP2022-04-30
Improvements to leasehold property
129,112 GBP2023-04-30
129,112 GBP2022-04-30
Plant and equipment
3,968,593 GBP2023-04-30
3,841,257 GBP2022-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
220,568 GBP2023-04-30
188,378 GBP2022-04-30
Improvements to leasehold property
129,112 GBP2023-04-30
129,112 GBP2022-04-30
Plant and equipment
2,979,135 GBP2023-04-30
2,386,144 GBP2022-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
32,190 GBP2022-05-01 ~ 2023-04-30
Plant and equipment
592,991 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment
Land and buildings
1,384,147 GBP2023-04-30
1,416,337 GBP2022-04-30
Plant and equipment
989,458 GBP2023-04-30
1,455,113 GBP2022-04-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
1,027,356 GBP2023-04-30
988,401 GBP2022-04-30
Motor vehicles
188,491 GBP2023-04-30
210,768 GBP2022-04-30
Property, Plant & Equipment - Gross Cost
6,918,267 GBP2023-04-30
6,774,253 GBP2022-04-30
Property, Plant & Equipment - Disposals
Motor vehicles
-22,277 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment - Disposals
-22,277 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
986,488 GBP2023-04-30
980,247 GBP2022-04-30
Motor vehicles
161,967 GBP2023-04-30
169,776 GBP2022-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,477,270 GBP2023-04-30
3,853,657 GBP2022-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
6,241 GBP2022-05-01 ~ 2023-04-30
Motor vehicles
14,468 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
645,890 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-22,277 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-22,277 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment
Furniture and fittings
40,868 GBP2023-04-30
8,154 GBP2022-04-30
Motor vehicles
26,524 GBP2023-04-30
40,992 GBP2022-04-30
Investments in Group Undertakings
Cost valuation
100 GBP2023-04-30
100 GBP2022-04-30
Investments in Group Undertakings
100 GBP2023-04-30
100 GBP2022-04-30
Merchandise
184,387 GBP2023-04-30
669,626 GBP2022-04-30
Amounts Owed by Group Undertakings
Current
86,546 GBP2023-04-30
15,186 GBP2022-04-30
Other Debtors
Current
52,711 GBP2023-04-30
545,396 GBP2022-04-30
Amount of value-added tax that is recoverable
Current
89,389 GBP2023-04-30
Prepayments
Current
140,811 GBP2023-04-30
82,037 GBP2022-04-30
Debtors
Amounts falling due within one year, Current
9,340,531 GBP2023-04-30
12,375,784 GBP2022-04-30
Bank Borrowings/Overdrafts
Current
100,806 GBP2023-04-30
491,067 GBP2022-04-30
Finance Lease Liabilities - Total Present Value
Current
374,323 GBP2023-04-30
491,919 GBP2022-04-30
Trade Creditors/Trade Payables
Current
3,064,879 GBP2023-04-30
2,868,101 GBP2022-04-30
Corporation Tax Payable
Current
304,742 GBP2023-04-30
245,606 GBP2022-04-30
Other Taxation & Social Security Payable
Current
175,076 GBP2023-04-30
203,021 GBP2022-04-30
Other Creditors
Current
105,683 GBP2023-04-30
69,560 GBP2022-04-30
Accrued Liabilities
Current
2,901,486 GBP2023-04-30
1,843,386 GBP2022-04-30
Bank Borrowings/Overdrafts
Non-current
290,125 GBP2023-04-30
Finance Lease Liabilities - Total Present Value
Non-current
112,697 GBP2023-04-30
485,174 GBP2022-04-30
Between one and five year, hire purchase agreements
112,697 GBP2023-04-30
485,174 GBP2022-04-30
hire purchase agreements
487,020 GBP2023-04-30
977,093 GBP2022-04-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
60,000 GBP2023-04-30
167,206 GBP2022-04-30
Between one and five year
240,000 GBP2023-04-30
368,536 GBP2022-04-30
More than five year
3,490,000 GBP2023-04-30
3,506,319 GBP2022-04-30
All periods
3,790,000 GBP2023-04-30
4,042,061 GBP2022-04-30
Bank Borrowings
Secured
390,931 GBP2023-04-30
491,067 GBP2022-04-30
Total Borrowings
Secured
877,951 GBP2023-04-30
1,468,160 GBP2022-04-30
Deferred Tax Liabilities
Accelerated tax depreciation
143,924 GBP2023-04-30
275,041 GBP2022-04-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
143,924 GBP2023-04-30
275,041 GBP2022-04-30
Profit/Loss
Retained earnings (accumulated losses)
1,467,933 GBP2022-05-01 ~ 2023-04-30