Average Number of Employees
232024-04-01 ~ 2025-03-31
222023-04-01 ~ 2024-03-31
Turnover/Revenue
8,965,051 GBP2024-04-01 ~ 2025-03-31
10,350,806 GBP2023-04-01 ~ 2024-03-31
Cost of Sales
-8,114,614 GBP2024-04-01 ~ 2025-03-31
-9,407,028 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
850,437 GBP2024-04-01 ~ 2025-03-31
943,778 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
-413,888 GBP2024-04-01 ~ 2025-03-31
-381,268 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
436,549 GBP2024-04-01 ~ 2025-03-31
562,510 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
75,957 GBP2024-04-01 ~ 2025-03-31
61,749 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
4,233,760 GBP2024-04-01 ~ 2025-03-31
624,259 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
4,097,293 GBP2024-04-01 ~ 2025-03-31
459,680 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
1 GBP2025-03-31
1 GBP2024-03-31
Property, Plant & Equipment
1,350,770 GBP2025-03-31
1,333,029 GBP2024-03-31
Fixed Assets
1,350,771 GBP2025-03-31
1,333,030 GBP2024-03-31
Total Inventories
1,087,600 GBP2025-03-31
1,433,596 GBP2024-03-31
Debtors
Current
27,232 GBP2025-03-31
38,966 GBP2024-03-31
Cash at bank and in hand
5,178,215 GBP2025-03-31
4,313,938 GBP2024-03-31
Current Assets
6,293,047 GBP2025-03-31
5,786,500 GBP2024-03-31
Creditors
Current, Amounts falling due within one year
-349,007 GBP2025-03-31
-3,379,224 GBP2024-03-31
Net Current Assets/Liabilities
5,944,040 GBP2025-03-31
2,407,276 GBP2024-03-31
Total Assets Less Current Liabilities
7,294,811 GBP2025-03-31
3,740,306 GBP2024-03-31
Net Assets/Liabilities
7,263,306 GBP2025-03-31
3,704,013 GBP2024-03-31
Equity
Called up share capital
850,100 GBP2025-03-31
850,100 GBP2024-03-31
850,100 GBP2023-04-01
Retained earnings (accumulated losses)
6,413,206 GBP2025-03-31
2,853,913 GBP2024-03-31
2,822,233 GBP2023-04-01
Equity
7,263,306 GBP2025-03-31
3,704,013 GBP2024-03-31
3,672,333 GBP2023-04-01
Profit/Loss
Retained earnings (accumulated losses)
4,097,293 GBP2024-04-01 ~ 2025-03-31
459,680 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
4,097,293 GBP2024-04-01 ~ 2025-03-31
459,680 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
4,097,293 GBP2024-04-01 ~ 2025-03-31
459,680 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
Retained earnings (accumulated losses)
-538,000 GBP2024-04-01 ~ 2025-03-31
-428,000 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
-538,000 GBP2024-04-01 ~ 2025-03-31
-428,000 GBP2023-04-01 ~ 2024-03-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-538,000 GBP2024-04-01 ~ 2025-03-31
-428,000 GBP2023-04-01 ~ 2024-03-31
Equity - Income/Expense Recognised Directly
-538,000 GBP2024-04-01 ~ 2025-03-31
-428,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation Expense
39,524 GBP2024-04-01 ~ 2025-03-31
69,434 GBP2023-04-01 ~ 2024-03-31
Cash and Cash Equivalents
5,178,215 GBP2025-03-31
4,313,938 GBP2024-03-31
4,488,421 GBP2023-04-01
Property, Plant & Equipment - Depreciation rate used
Motor vehicles
252024-04-01 ~ 2025-03-31
Furniture and fittings
102024-04-01 ~ 2025-03-31
Audit Fees/Expenses
11,300 GBP2024-04-01 ~ 2025-03-31
10,850 GBP2023-04-01 ~ 2024-03-31
Wages/Salaries
641,376 GBP2024-04-01 ~ 2025-03-31
605,795 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
59,027 GBP2024-04-01 ~ 2025-03-31
54,705 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
711,062 GBP2024-04-01 ~ 2025-03-31
676,553 GBP2023-04-01 ~ 2024-03-31
Director Remuneration
8,487 GBP2024-04-01 ~ 2025-03-31
7,774 GBP2023-04-01 ~ 2024-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-4,788 GBP2024-04-01 ~ 2025-03-31
-3,011 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
1,058,440 GBP2024-04-01 ~ 2025-03-31
156,065 GBP2023-04-01 ~ 2024-03-31
Dividends Paid on Shares
538,000 GBP2024-04-01 ~ 2025-03-31
428,000 GBP2023-04-01 ~ 2024-03-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
1 GBP2025-03-31
1 GBP2024-03-31
Goodwill
232,599 GBP2025-03-31
232,599 GBP2024-03-31
Intangible Assets - Gross Cost
232,600 GBP2025-03-31
232,600 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
232,599 GBP2025-03-31
232,599 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
232,599 GBP2025-03-31
232,599 GBP2024-03-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
1 GBP2025-03-31
1 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Buildings
1,456,516 GBP2025-03-31
1,446,516 GBP2024-03-31
Motor vehicles
120,551 GBP2025-03-31
114,751 GBP2024-03-31
Furniture and fittings
63,009 GBP2025-03-31
60,293 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
1,640,076 GBP2025-03-31
1,621,560 GBP2024-03-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-38,749 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals
-38,749 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
75,631 GBP2025-03-31
92,055 GBP2024-03-31
Furniture and fittings
43,023 GBP2025-03-31
38,542 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
289,306 GBP2025-03-31
288,531 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
39,524 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-38,749 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-38,749 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Buildings
1,285,864 GBP2025-03-31
1,288,582 GBP2024-03-31
Motor vehicles
44,920 GBP2025-03-31
22,696 GBP2024-03-31
Furniture and fittings
19,986 GBP2025-03-31
21,751 GBP2024-03-31
Finished Goods/Goods for Resale
1,087,600 GBP2025-03-31
1,433,596 GBP2024-03-31
Other Debtors
Current
2,731 GBP2025-03-31
36,816 GBP2024-03-31
Prepayments/Accrued Income
Current
24,501 GBP2025-03-31
2,150 GBP2024-03-31
Trade Creditors/Trade Payables
Current
69,125 GBP2025-03-31
67,843 GBP2024-03-31
Amounts owed to group undertakings
Current
2,989,960 GBP2024-03-31
Corporation Tax Payable
Current
141,255 GBP2025-03-31
166,895 GBP2024-03-31
Taxation/Social Security Payable
Current
57,888 GBP2025-03-31
63,233 GBP2024-03-31
Other Creditors
Current
2,463 GBP2025-03-31
2,201 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
43,672 GBP2025-03-31
69,085 GBP2024-03-31
Creditors
Current
349,007 GBP2025-03-31
3,379,224 GBP2024-03-31
Net Deferred Tax Liability/Asset
-8,505 GBP2025-03-31
-13,293 GBP2024-03-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
4,788 GBP2024-04-01 ~ 2025-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
-13,293 GBP2025-03-31
-19,207 GBP2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
850,000 shares2025-03-31
850,000 shares2024-03-31
Par Value of Share
Class 1 ordinary share
1.002024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
75 shares2025-03-31
75 shares2024-03-31
Par Value of Share
Class 2 ordinary share
1.002024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
25 shares2025-03-31
25 shares2024-03-31
Par Value of Share
Class 3 ordinary share
1.002024-04-01 ~ 2025-03-31