Par Value of Share
Class 1 ordinary share
12024-04-01 ~ 2025-03-31
Turnover/Revenue
20,035,411 GBP2024-04-01 ~ 2025-03-31
17,411,636 GBP2023-04-01 ~ 2024-03-31
Cost of Sales
17,599,299 GBP2024-04-01 ~ 2025-03-31
14,865,317 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
2,436,112 GBP2024-04-01 ~ 2025-03-31
2,546,319 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
1,998,486 GBP2024-04-01 ~ 2025-03-31
1,562,276 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
460,609 GBP2024-04-01 ~ 2025-03-31
988,842 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
73 GBP2024-04-01 ~ 2025-03-31
61 GBP2023-04-01 ~ 2024-03-31
Interest Payable/Similar Charges (Finance Costs)
286,054 GBP2024-04-01 ~ 2025-03-31
255,571 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
174,628 GBP2024-04-01 ~ 2025-03-31
733,332 GBP2023-04-01 ~ 2024-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-156,449 GBP2024-04-01 ~ 2025-03-31
299,495 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
331,077 GBP2024-04-01 ~ 2025-03-31
433,837 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
331,077 GBP2024-04-01 ~ 2025-03-31
433,837 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
124,798 GBP2025-03-31
175,530 GBP2024-03-31
Total Inventories
1,573,691 GBP2025-03-31
400,519 GBP2024-03-31
Debtors
3,139,168 GBP2025-03-31
4,621,726 GBP2024-03-31
Cash at bank and in hand
1,335,916 GBP2025-03-31
531,039 GBP2024-03-31
Current Assets
6,048,775 GBP2025-03-31
5,553,284 GBP2024-03-31
Creditors
Current
4,131,519 GBP2025-03-31
3,834,655 GBP2024-03-31
Net Current Assets/Liabilities
1,917,256 GBP2025-03-31
1,718,629 GBP2024-03-31
Total Assets Less Current Liabilities
2,042,054 GBP2025-03-31
1,894,159 GBP2024-03-31
Net Assets/Liabilities
1,520,278 GBP2025-03-31
1,489,201 GBP2024-03-31
Equity
Called up share capital
20 GBP2025-03-31
20 GBP2024-03-31
20 GBP2023-03-31
Share premium
59,999 GBP2025-03-31
59,999 GBP2024-03-31
59,999 GBP2023-03-31
Retained earnings (accumulated losses)
1,460,259 GBP2025-03-31
1,429,182 GBP2024-03-31
1,395,345 GBP2023-03-31
Equity
1,520,278 GBP2025-03-31
1,489,201 GBP2024-03-31
1,455,364 GBP2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-300,000 GBP2024-04-01 ~ 2025-03-31
-400,000 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
-300,000 GBP2024-04-01 ~ 2025-03-31
-400,000 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
331,077 GBP2024-04-01 ~ 2025-03-31
433,837 GBP2023-04-01 ~ 2024-03-31
Wages/Salaries
743,513 GBP2024-04-01 ~ 2025-03-31
620,573 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
65,091 GBP2024-04-01 ~ 2025-03-31
73,817 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
201,367 GBP2024-04-01 ~ 2025-03-31
172,164 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
1,009,971 GBP2024-04-01 ~ 2025-03-31
866,554 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
212024-04-01 ~ 2025-03-31
142023-04-01 ~ 2024-03-31
Director Remuneration
251,350 GBP2024-04-01 ~ 2025-03-31
170,660 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
56,649 GBP2024-04-01 ~ 2025-03-31
66,516 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
3,650 GBP2024-04-01 ~ 2025-03-31
3,000 GBP2023-04-01 ~ 2024-03-31
Current Tax for the Period
-147,267 GBP2024-04-01 ~ 2025-03-31
281,311 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
43,657 GBP2024-04-01 ~ 2025-03-31
183,333 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
32,398 GBP2025-03-31
32,398 GBP2024-03-31
Plant and equipment
215,816 GBP2025-03-31
215,816 GBP2024-03-31
Furniture and fittings
5,518 GBP2025-03-31
2,324 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
8,990 GBP2025-03-31
4,860 GBP2024-03-31
Plant and equipment
173,791 GBP2025-03-31
159,782 GBP2024-03-31
Furniture and fittings
1,568 GBP2025-03-31
465 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
4,130 GBP2024-04-01 ~ 2025-03-31
Plant and equipment
14,009 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
1,103 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Improvements to leasehold property
23,408 GBP2025-03-31
27,538 GBP2024-03-31
Plant and equipment
42,025 GBP2025-03-31
56,034 GBP2024-03-31
Furniture and fittings
3,950 GBP2025-03-31
1,859 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
158,793 GBP2025-03-31
158,793 GBP2024-03-31
Computers
81,535 GBP2025-03-31
78,812 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
494,060 GBP2025-03-31
488,143 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
110,710 GBP2025-03-31
94,683 GBP2024-03-31
Computers
74,203 GBP2025-03-31
52,823 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
369,262 GBP2025-03-31
312,613 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
16,027 GBP2024-04-01 ~ 2025-03-31
Computers
21,380 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
56,649 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Motor vehicles
48,083 GBP2025-03-31
64,110 GBP2024-03-31
Computers
7,332 GBP2025-03-31
25,989 GBP2024-03-31
Merchandise
1,573,691 GBP2025-03-31
400,519 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
577,271 GBP2025-03-31
592,568 GBP2024-03-31
Amounts Owed by Group Undertakings
Current
2,750 GBP2024-03-31
Amounts owed by group undertakings and participating interests
65,946 GBP2025-03-31
127,510 GBP2024-03-31
Other Debtors
Current
120,048 GBP2025-03-31
180,047 GBP2024-03-31
Amounts owed by directors
63,765 GBP2025-03-31
Amount of corporation tax that is recoverable
Current
236,316 GBP2025-03-31
Amount of value-added tax that is recoverable
Current
261,160 GBP2025-03-31
150,920 GBP2024-03-31
Prepayments
Current
105,960 GBP2025-03-31
94,309 GBP2024-03-31
Debtors
Amounts falling due within one year, Current
3,139,168 GBP2025-03-31
4,621,726 GBP2024-03-31
Trade Creditors/Trade Payables
Current
842,570 GBP2025-03-31
769,186 GBP2024-03-31
Amounts owed to group undertakings
Current
2,657,792 GBP2025-03-31
2,299,687 GBP2024-03-31
Corporation Tax Payable
Current
83,526 GBP2025-03-31
365,990 GBP2024-03-31
Other Taxation & Social Security Payable
Current
45,482 GBP2025-03-31
116,022 GBP2024-03-31
Other Creditors
Current
101,266 GBP2025-03-31
95,094 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
400,883 GBP2025-03-31
188,676 GBP2024-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
30,776 GBP2025-03-31
39,958 GBP2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
20 shares2025-03-31
Profit/Loss
Retained earnings (accumulated losses)
331,077 GBP2024-04-01 ~ 2025-03-31