Cost of Sales
-6,229,690 GBP2024-04-01 ~ 2025-03-31
-6,087,831 GBP2023-04-01 ~ 2024-03-31
Distribution Costs
-3,726,279 GBP2024-04-01 ~ 2025-03-31
-3,972,922 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
-2,424,016 GBP2024-04-01 ~ 2025-03-31
-2,445,043 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
0 GBP2024-04-01 ~ 2025-03-31
2,053 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
1,110,159 GBP2024-04-01 ~ 2025-03-31
651,395 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
830,114 GBP2024-04-01 ~ 2025-03-31
483,722 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
690,751 GBP2025-03-31
832,610 GBP2024-03-31
Debtors
4,134,284 GBP2025-03-31
3,507,646 GBP2024-03-31
Cash at bank and in hand
330,822 GBP2025-03-31
226,459 GBP2024-03-31
Current Assets
4,501,927 GBP2025-03-31
3,810,506 GBP2024-03-31
Net Current Assets/Liabilities
1,568,396 GBP2025-03-31
1,233,508 GBP2024-03-31
Total Assets Less Current Liabilities
2,259,147 GBP2025-03-31
2,066,118 GBP2024-03-31
Net Assets/Liabilities
1,819,084 GBP2025-03-31
1,177,979 GBP2024-03-31
Equity
Called up share capital
200 GBP2025-03-31
200 GBP2024-03-31
200 GBP2023-03-31
Retained earnings (accumulated losses)
1,818,884 GBP2025-03-31
1,177,779 GBP2024-03-31
1,169,773 GBP2023-03-31
Equity
1,819,084 GBP2025-03-31
1,177,979 GBP2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
830,114 GBP2024-04-01 ~ 2025-03-31
483,722 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
Retained earnings (accumulated losses)
-475,716 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
-189,009 GBP2024-04-01 ~ 2025-03-31
Average Number of Employees
1122024-04-01 ~ 2025-03-31
1192023-04-01 ~ 2024-03-31
Wages/Salaries
3,954,899 GBP2024-04-01 ~ 2025-03-31
4,194,769 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
212,932 GBP2024-04-01 ~ 2025-03-31
210,760 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
4,549,248 GBP2024-04-01 ~ 2025-03-31
4,823,741 GBP2023-04-01 ~ 2024-03-31
Director Remuneration
81,861 GBP2024-04-01 ~ 2025-03-31
76,725 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
8,700 GBP2024-04-01 ~ 2025-03-31
8,310 GBP2023-04-01 ~ 2024-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-35,465 GBP2024-04-01 ~ 2025-03-31
-13,897 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
120,144 GBP2025-03-31
120,144 GBP2024-03-31
Furniture and fittings
92,068 GBP2025-03-31
71,908 GBP2024-03-31
Motor vehicles
1,652,956 GBP2025-03-31
1,663,657 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
1,865,168 GBP2025-03-31
1,855,709 GBP2024-03-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
0 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
-95,457 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals
-95,457 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
108,478 GBP2025-03-31
104,012 GBP2024-03-31
Furniture and fittings
62,071 GBP2025-03-31
57,807 GBP2024-03-31
Motor vehicles
1,003,868 GBP2025-03-31
861,280 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,174,417 GBP2025-03-31
1,023,099 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
4,466 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
4,264 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
216,427 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
225,157 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
0 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
-73,839 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-73,839 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Plant and equipment
11,666 GBP2025-03-31
16,132 GBP2024-03-31
Furniture and fittings
29,997 GBP2025-03-31
14,101 GBP2024-03-31
Motor vehicles
649,088 GBP2025-03-31
802,377 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
2,804,892 GBP2025-03-31
2,663,647 GBP2024-03-31
Amounts Owed by Group Undertakings
Current
1,136,303 GBP2025-03-31
761,143 GBP2024-03-31
Other Debtors
Current
27,369 GBP2025-03-31
47,064 GBP2024-03-31
Prepayments/Accrued Income
Current
43,250 GBP2025-03-31
35,792 GBP2024-03-31
Bank Borrowings/Overdrafts
Current
200,000 GBP2025-03-31
200,000 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Current
229,292 GBP2025-03-31
224,123 GBP2024-03-31
Trade Creditors/Trade Payables
Current
1,699,163 GBP2025-03-31
1,457,937 GBP2024-03-31
Corporation Tax Payable
Current
315,510 GBP2025-03-31
181,570 GBP2024-03-31
Other Taxation & Social Security Payable
Current
338,744 GBP2025-03-31
357,644 GBP2024-03-31
Other Creditors
Current
35,558 GBP2025-03-31
14,260 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
115,264 GBP2025-03-31
141,464 GBP2024-03-31
Bank Borrowings/Overdrafts
Non-current
16,667 GBP2025-03-31
216,667 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Non-current
250,709 GBP2025-03-31
463,320 GBP2024-03-31
Bank Borrowings
216,667 GBP2025-03-31
416,667 GBP2024-03-31
Total Borrowings
Current
200,000 GBP2025-03-31
200,000 GBP2024-03-31
Non-current
16,667 GBP2025-03-31
216,667 GBP2024-03-31
Minimum gross finance lease payments owing
Amounts falling due within one year
229,292 GBP2025-03-31
224,123 GBP2024-03-31
Minimum gross finance lease payments owing
480,001 GBP2025-03-31
687,443 GBP2024-03-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2025-03-31
2 shares2024-03-31
Par Value of Share
Class 2 ordinary share
1 GBP2024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
49 shares2025-03-31
49 shares2024-03-31
Par Value of Share
Class 3 ordinary share
1 GBP2024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
50 shares2025-03-31
50 shares2024-03-31
Par Value of Share
Class 4 ordinary share
1 GBP2024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
49 shares2025-03-31
49 shares2024-03-31
Equity
Called up share capital
200 GBP2025-03-31
200 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
152,801 GBP2025-03-31
127,264 GBP2024-03-31
Between two and five year
86,449 GBP2025-03-31
109,613 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
239,250 GBP2025-03-31
236,877 GBP2024-03-31