Turnover/Revenue
18,396,359 GBP2023-04-01 ~ 2024-03-31
17,599,276 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
-13,042,909 GBP2023-04-01 ~ 2024-03-31
-12,747,429 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
5,353,450 GBP2023-04-01 ~ 2024-03-31
4,851,847 GBP2022-04-01 ~ 2023-03-31
Distribution Costs
-2,108,810 GBP2023-04-01 ~ 2024-03-31
-1,723,750 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-1,722,599 GBP2023-04-01 ~ 2024-03-31
-1,665,213 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
-11,621 GBP2023-04-01 ~ 2024-03-31
-7,051 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
1,510,420 GBP2023-04-01 ~ 2024-03-31
1,455,833 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
1,122,452 GBP2023-04-01 ~ 2024-03-31
1,196,453 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
1,122,452 GBP2023-04-01 ~ 2024-03-31
1,196,453 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
447,747 GBP2024-03-31
459,528 GBP2023-03-31
Total Inventories
1,701,686 GBP2024-03-31
1,634,728 GBP2023-03-31
Debtors
Current
3,502,231 GBP2024-03-31
3,959,219 GBP2023-03-31
Cash at bank and in hand
2,155,461 GBP2024-03-31
1,368,606 GBP2023-03-31
Current Assets
7,359,378 GBP2024-03-31
6,962,553 GBP2023-03-31
Net Current Assets/Liabilities
3,351,798 GBP2024-03-31
2,654,310 GBP2023-03-31
Total Assets Less Current Liabilities
3,799,545 GBP2024-03-31
3,113,838 GBP2023-03-31
Creditors
Non-current, Amounts falling due after one year
-149,225 GBP2024-03-31
-142,533 GBP2023-03-31
Net Assets/Liabilities
3,598,477 GBP2024-03-31
2,926,025 GBP2023-03-31
Equity
Called up share capital
70,002 GBP2024-03-31
70,002 GBP2023-03-31
70,000 GBP2022-03-31
Capital redemption reserve
30,000 GBP2024-03-31
30,000 GBP2023-03-31
30,000 GBP2022-03-31
Retained earnings (accumulated losses)
3,498,475 GBP2024-03-31
2,826,023 GBP2023-03-31
2,079,570 GBP2022-03-31
Equity
3,598,477 GBP2024-03-31
2,926,025 GBP2023-03-31
2,179,570 GBP2022-03-31
Profit/Loss
Retained earnings (accumulated losses)
1,122,452 GBP2023-04-01 ~ 2024-03-31
1,196,453 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-450,000 GBP2023-04-01 ~ 2024-03-31
-450,000 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-450,000 GBP2023-04-01 ~ 2024-03-31
-450,000 GBP2022-04-01 ~ 2023-03-31
Issue of Equity Instruments
Called up share capital
2 GBP2022-04-01 ~ 2023-03-31
Issue of Equity Instruments
2 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
162,939 GBP2023-04-01 ~ 2024-03-31
148,598 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
1,469,423 GBP2023-04-01 ~ 2024-03-31
1,408,128 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
144,888 GBP2023-04-01 ~ 2024-03-31
134,990 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
1,644,796 GBP2023-04-01 ~ 2024-03-31
1,576,249 GBP2022-04-01 ~ 2023-03-31
Average number of employees in administration and support functions
232023-04-01 ~ 2024-03-31
252022-04-01 ~ 2023-03-31
Average Number of Employees
462023-04-01 ~ 2024-03-31
492022-04-01 ~ 2023-03-31
Audit Fees/Expenses
7,500 GBP2023-04-01 ~ 2024-03-31
6,500 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
6,563 GBP2023-04-01 ~ 2024-03-31
12,114 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
377,605 GBP2023-04-01 ~ 2024-03-31
276,608 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
51,843 GBP2024-03-31
45,280 GBP2023-03-31
Deferred Tax Liabilities
51,843 GBP2024-03-31
45,280 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
348,275 GBP2024-03-31
336,808 GBP2023-03-31
Furniture and fittings
16,010 GBP2024-03-31
16,010 GBP2023-03-31
Plant and equipment
123,972 GBP2024-03-31
113,972 GBP2023-03-31
Office equipment
268,744 GBP2024-03-31
268,744 GBP2023-03-31
Motor vehicles
1,088,288 GBP2024-03-31
1,022,439 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
1,845,289 GBP2024-03-31
1,757,973 GBP2023-03-31
Property, Plant & Equipment - Disposals
Motor vehicles
-68,308 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Disposals
-68,308 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
326,579 GBP2024-03-31
313,607 GBP2023-03-31
Furniture and fittings
15,303 GBP2024-03-31
13,989 GBP2023-03-31
Plant and equipment
106,236 GBP2024-03-31
101,490 GBP2023-03-31
Office equipment
177,562 GBP2024-03-31
152,483 GBP2023-03-31
Motor vehicles
771,862 GBP2024-03-31
716,876 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,397,542 GBP2024-03-31
1,298,445 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Short leasehold
12,972 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
1,314 GBP2023-04-01 ~ 2024-03-31
Plant and equipment
4,746 GBP2023-04-01 ~ 2024-03-31
Office equipment
25,079 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
118,828 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
162,939 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-63,842 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-63,842 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Land and buildings, Short leasehold
21,696 GBP2024-03-31
23,201 GBP2023-03-31
Furniture and fittings
707 GBP2024-03-31
2,021 GBP2023-03-31
Plant and equipment
17,736 GBP2024-03-31
12,482 GBP2023-03-31
Office equipment
91,182 GBP2024-03-31
116,261 GBP2023-03-31
Motor vehicles
316,426 GBP2024-03-31
305,563 GBP2023-03-31
Finished Goods/Goods for Resale
1,701,686 GBP2024-03-31
1,634,728 GBP2023-03-31
Trade Debtors/Trade Receivables
Current, Amounts falling due within one year
3,020,617 GBP2024-03-31
3,289,116 GBP2023-03-31
Other Debtors
Current, Amounts falling due within one year
130,439 GBP2024-03-31
225,711 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
3,502,231 GBP2024-03-31
3,959,219 GBP2023-03-31
Total Borrowings
Current, Amounts falling due within one year
70,273 GBP2024-03-31
56,650 GBP2023-03-31
Non-current, Amounts falling due after one year
149,225 GBP2024-03-31
142,533 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
51,843 GBP2024-03-31
45,280 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
70,000 shares2024-03-31
70,000 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
1 shares2024-03-31
1 shares2023-03-31
Par Value of Share
Class 3 ordinary share
12023-04-01 ~ 2024-03-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
1 shares2024-03-31
1 shares2023-03-31
Number of Shares Issued (Fully Paid)
70,002 shares2024-03-31
70,002 shares2023-03-31
Nominal value of allotted share capital
70,002 GBP2023-04-01 ~ 2024-03-31
70,002 GBP2022-04-01 ~ 2023-03-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
70,273 GBP2024-03-31
56,650 GBP2023-03-31
Minimum gross finance lease payments owing
219,498 GBP2024-03-31
199,183 GBP2023-03-31