Turnover/Revenue
24,227,290 GBP2023-04-01 ~ 2024-03-31
20,517,899 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
-15,350,552 GBP2023-04-01 ~ 2024-03-31
-13,451,213 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
8,876,738 GBP2023-04-01 ~ 2024-03-31
7,066,686 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-5,303,548 GBP2023-04-01 ~ 2024-03-31
-4,773,766 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
3,573,190 GBP2023-04-01 ~ 2024-03-31
2,292,920 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
131,031 GBP2023-04-01 ~ 2024-03-31
27,942 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
3,657,199 GBP2023-04-01 ~ 2024-03-31
2,296,371 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
2,732,981 GBP2023-04-01 ~ 2024-03-31
1,852,588 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-434,001 GBP2023-04-01 ~ 2024-03-31
-312,600 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
12,137 GBP2024-03-31
18,206 GBP2023-03-31
Property, Plant & Equipment
175,749 GBP2024-03-31
127,513 GBP2023-03-31
Fixed Assets
187,886 GBP2024-03-31
145,719 GBP2023-03-31
Total Inventories
1,660,828 GBP2024-03-31
1,488,621 GBP2023-03-31
Debtors
Current
4,936,107 GBP2024-03-31
4,362,685 GBP2023-03-31
Cash at bank and in hand
3,076,933 GBP2024-03-31
1,567,339 GBP2023-03-31
Current Assets
9,673,868 GBP2024-03-31
7,418,645 GBP2023-03-31
Net Current Assets/Liabilities
4,835,843 GBP2024-03-31
2,568,209 GBP2023-03-31
Total Assets Less Current Liabilities
5,023,729 GBP2024-03-31
2,713,928 GBP2023-03-31
Net Assets/Liabilities
4,977,596 GBP2024-03-31
2,678,616 GBP2023-03-31
Equity
Called up share capital
1,000 GBP2024-03-31
1,000 GBP2023-03-31
Retained earnings (accumulated losses)
4,976,596 GBP2024-03-31
2,677,616 GBP2023-03-31
Equity
4,977,596 GBP2024-03-31
2,678,616 GBP2023-03-31
Property, Plant & Equipment - Depreciation Expense
61,267 GBP2023-04-01 ~ 2024-03-31
77,011 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
2,849,373 GBP2023-04-01 ~ 2024-03-31
2,617,355 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
317,928 GBP2023-04-01 ~ 2024-03-31
297,701 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
3,400,943 GBP2023-04-01 ~ 2024-03-31
3,224,146 GBP2022-04-01 ~ 2023-03-31
Average number of employees in administration and support functions
202023-04-01 ~ 2024-03-31
262022-04-01 ~ 2023-03-31
Average Number of Employees
682023-04-01 ~ 2024-03-31
622022-04-01 ~ 2023-03-31
Director Remuneration
580,193 GBP2023-04-01 ~ 2024-03-31
530,748 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
13,000 GBP2023-04-01 ~ 2024-03-31
12,928 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
10,821 GBP2023-04-01 ~ 2024-03-31
10,219 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
914,300 GBP2023-04-01 ~ 2024-03-31
436,310 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
46,133 GBP2024-03-31
35,312 GBP2023-03-31
Deferred Tax Liabilities
46,133 GBP2024-03-31
35,312 GBP2023-03-31
Intangible Assets - Gross Cost
Other
24,275 GBP2024-03-31
24,275 GBP2023-03-31
Intangible Assets - Gross Cost
24,275 GBP2024-03-31
24,275 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
12,138 GBP2024-03-31
6,069 GBP2023-03-31
Intangible Assets - Increase From Amortisation Charge for Year
6,069 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
Other
12,137 GBP2024-03-31
18,206 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
177,538 GBP2024-03-31
174,303 GBP2023-03-31
Plant and equipment
84,383 GBP2024-03-31
104,143 GBP2023-03-31
Office equipment
306,577 GBP2024-03-31
299,628 GBP2023-03-31
Motor vehicles
109,428 GBP2024-03-31
17,618 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
677,926 GBP2024-03-31
595,692 GBP2023-03-31
Property, Plant & Equipment - Disposals
Plant and equipment
-24,000 GBP2023-04-01 ~ 2024-03-31
Office equipment
-1,253 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
-17,617 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Disposals
-42,870 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
134,448 GBP2024-03-31
117,101 GBP2023-03-31
Plant and equipment
65,368 GBP2024-03-31
71,459 GBP2023-03-31
Office equipment
288,634 GBP2024-03-31
271,177 GBP2023-03-31
Motor vehicles
13,727 GBP2024-03-31
8,442 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
502,177 GBP2024-03-31
468,179 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
17,347 GBP2023-04-01 ~ 2024-03-31
Plant and equipment
12,109 GBP2023-04-01 ~ 2024-03-31
Office equipment
18,084 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
13,727 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
61,267 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-18,200 GBP2023-04-01 ~ 2024-03-31
Office equipment
-627 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
-8,442 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-27,269 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Furniture and fittings
43,090 GBP2024-03-31
57,202 GBP2023-03-31
Plant and equipment
19,015 GBP2024-03-31
32,684 GBP2023-03-31
Office equipment
17,943 GBP2024-03-31
28,451 GBP2023-03-31
Motor vehicles
95,701 GBP2024-03-31
9,176 GBP2023-03-31
Other types of inventories not specified separately
1,660,828 GBP2024-03-31
1,488,621 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
3,508,936 GBP2024-03-31
3,332,710 GBP2023-03-31
Other Debtors
Current
599,829 GBP2024-03-31
295,399 GBP2023-03-31
Prepayments
Current
579,471 GBP2024-03-31
475,682 GBP2023-03-31
Cash and Cash Equivalents
3,076,933 GBP2024-03-31
1,567,339 GBP2023-03-31
Total Borrowings
Current, Amounts falling due within one year
698,846 GBP2024-03-31
632,935 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
46,133 GBP2024-03-31
35,312 GBP2023-03-31
Par Value of Share
Class 1 ordinary share
12023-04-01 ~ 2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
850 shares2024-03-31
850 shares2023-03-31
Par Value of Share
Class 2 ordinary share
12023-04-01 ~ 2024-03-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
150 shares2024-03-31
150 shares2023-03-31
Number of Shares Issued (Fully Paid)
1,000 shares2024-03-31
1,000 shares2023-03-31
Nominal value of allotted share capital
1,000 GBP2023-04-01 ~ 2024-03-31
1,000 GBP2022-04-01 ~ 2023-03-31
Bank Borrowings
Current
16,199 GBP2023-03-31
Bank Overdrafts
Current
698,846 GBP2024-03-31
616,736 GBP2023-03-31
Total Borrowings
Current
698,846 GBP2024-03-31
632,935 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
492,490 GBP2024-03-31
474,296 GBP2023-03-31
Between two and five year
1,025,051 GBP2024-03-31
1,024,245 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,517,541 GBP2024-03-31
1,498,541 GBP2023-03-31