Distribution Costs
-125,252 GBP2024-05-01 ~ 2025-04-30
-180,314 GBP2023-05-01 ~ 2024-04-30
Administrative Expenses
-2,543,254 GBP2024-05-01 ~ 2025-04-30
-2,810,996 GBP2023-05-01 ~ 2024-04-30
Profit/Loss on Ordinary Activities Before Tax
1,098,348 GBP2024-05-01 ~ 2025-04-30
1,245,101 GBP2023-05-01 ~ 2024-04-30
Profit/Loss
1,029,310 GBP2024-05-01 ~ 2025-04-30
904,705 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment
925,858 GBP2025-04-30
1,182,597 GBP2024-04-30
Debtors
3,963,264 GBP2025-04-30
3,193,814 GBP2024-04-30
Cash at bank and in hand
153 GBP2025-04-30
216 GBP2024-04-30
Current Assets
6,294,643 GBP2025-04-30
5,489,879 GBP2024-04-30
Creditors
Current, Amounts falling due within one year
-3,594,501 GBP2024-04-30
Net Current Assets/Liabilities
2,027,894 GBP2025-04-30
1,895,378 GBP2024-04-30
Total Assets Less Current Liabilities
2,953,752 GBP2025-04-30
3,077,975 GBP2024-04-30
Creditors
Non-current, Amounts falling due after one year
-192,165 GBP2025-04-30
-544,274 GBP2024-04-30
Net Assets/Liabilities
2,552,687 GBP2025-04-30
2,263,377 GBP2024-04-30
Equity
Called up share capital
200 GBP2025-04-30
200 GBP2024-04-30
200 GBP2023-04-30
Capital redemption reserve
500 GBP2025-04-30
500 GBP2024-04-30
500 GBP2023-04-30
Retained earnings (accumulated losses)
2,551,987 GBP2025-04-30
2,262,677 GBP2024-04-30
2,032,972 GBP2023-04-30
Equity
2,552,687 GBP2025-04-30
2,263,377 GBP2024-04-30
Profit/Loss
Retained earnings (accumulated losses)
1,029,310 GBP2024-05-01 ~ 2025-04-30
904,705 GBP2023-05-01 ~ 2024-04-30
Dividends Paid
Retained earnings (accumulated losses)
-675,000 GBP2023-05-01 ~ 2024-04-30
Dividends Paid
-740,000 GBP2024-05-01 ~ 2025-04-30
Audit Fees/Expenses
19,140 GBP2024-05-01 ~ 2025-04-30
19,600 GBP2023-05-01 ~ 2024-04-30
Average Number of Employees
1362024-05-01 ~ 2025-04-30
1272023-05-01 ~ 2024-04-30
Wages/Salaries
5,166,780 GBP2024-05-01 ~ 2025-04-30
4,742,719 GBP2023-05-01 ~ 2024-04-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
82,856 GBP2024-05-01 ~ 2025-04-30
78,307 GBP2023-05-01 ~ 2024-04-30
Staff Costs/Employee Benefits Expense
5,811,890 GBP2024-05-01 ~ 2025-04-30
5,303,559 GBP2023-05-01 ~ 2024-04-30
Director Remuneration
15,018 GBP2024-05-01 ~ 2025-04-30
18,620 GBP2023-05-01 ~ 2024-04-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-61,382 GBP2024-05-01 ~ 2025-04-30
85,640 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,631,406 GBP2025-04-30
1,702,100 GBP2024-04-30
Furniture and fittings
20,149 GBP2025-04-30
20,209 GBP2024-04-30
Motor vehicles
10,550 GBP2025-04-30
10,550 GBP2024-04-30
Property, Plant & Equipment - Gross Cost
1,662,105 GBP2025-04-30
1,732,859 GBP2024-04-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-178,500 GBP2024-05-01 ~ 2025-04-30
Furniture and fittings
-585 GBP2024-05-01 ~ 2025-04-30
Motor vehicles
0 GBP2024-05-01 ~ 2025-04-30
Property, Plant & Equipment - Other Disposals
-179,085 GBP2024-05-01 ~ 2025-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
711,819 GBP2025-04-30
527,900 GBP2024-04-30
Furniture and fittings
19,464 GBP2025-04-30
19,561 GBP2024-04-30
Motor vehicles
4,964 GBP2025-04-30
2,801 GBP2024-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
736,247 GBP2025-04-30
550,262 GBP2024-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
217,834 GBP2024-05-01 ~ 2025-04-30
Furniture and fittings
488 GBP2024-05-01 ~ 2025-04-30
Motor vehicles
2,163 GBP2024-05-01 ~ 2025-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
220,485 GBP2024-05-01 ~ 2025-04-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-33,915 GBP2024-05-01 ~ 2025-04-30
Furniture and fittings
-585 GBP2024-05-01 ~ 2025-04-30
Motor vehicles
0 GBP2024-05-01 ~ 2025-04-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-34,500 GBP2024-05-01 ~ 2025-04-30
Property, Plant & Equipment
Plant and equipment
919,587 GBP2025-04-30
1,174,200 GBP2024-04-30
Furniture and fittings
685 GBP2025-04-30
648 GBP2024-04-30
Motor vehicles
5,586 GBP2025-04-30
7,749 GBP2024-04-30
Finished Goods/Goods for Resale
2,331,226 GBP2025-04-30
2,295,849 GBP2024-04-30
Trade Debtors/Trade Receivables
Current
345,188 GBP2025-04-30
187,681 GBP2024-04-30
Amounts Owed by Group Undertakings
Current
3,473,394 GBP2025-04-30
2,918,082 GBP2024-04-30
Other Debtors
Current
124,829 GBP2025-04-30
76,179 GBP2024-04-30
Prepayments/Accrued Income
Current
19,853 GBP2025-04-30
11,872 GBP2024-04-30
Debtors
Amounts falling due within one year, Current
3,963,264 GBP2025-04-30
Current, Amounts falling due within one year
3,193,814 GBP2024-04-30
Bank Borrowings/Overdrafts
Current
1,507,345 GBP2025-04-30
905,903 GBP2024-04-30
Finance Lease Liabilities - Total Present Value
Current
142,109 GBP2025-04-30
252,197 GBP2024-04-30
Trade Creditors/Trade Payables
Current
2,197,691 GBP2025-04-30
1,996,519 GBP2024-04-30
Corporation Tax Payable
Current
254,571 GBP2025-04-30
250,130 GBP2024-04-30
Other Taxation & Social Security Payable
Current
78,902 GBP2025-04-30
58,916 GBP2024-04-30
Other Creditors
Current
70,081 GBP2025-04-30
114,786 GBP2024-04-30
Accrued Liabilities/Deferred Income
Current
16,050 GBP2025-04-30
16,050 GBP2024-04-30
Creditors
Current
4,266,749 GBP2025-04-30
3,594,501 GBP2024-04-30
Bank Borrowings/Overdrafts
Non-current
65,000 GBP2025-04-30
195,000 GBP2024-04-30
Finance Lease Liabilities - Total Present Value
Non-current
127,165 GBP2025-04-30
349,274 GBP2024-04-30
Creditors
Non-current
192,165 GBP2025-04-30
544,274 GBP2024-04-30
Bank Borrowings
195,000 GBP2025-04-30
325,000 GBP2024-04-30
Bank Overdrafts
1,377,345 GBP2025-04-30
775,903 GBP2024-04-30
Total Borrowings
1,572,345 GBP2025-04-30
1,100,903 GBP2024-04-30
Current
1,507,345 GBP2025-04-30
905,903 GBP2024-04-30
Non-current
65,000 GBP2025-04-30
195,000 GBP2024-04-30
Minimum gross finance lease payments owing
Amounts falling due within one year
152,958 GBP2025-04-30
251,197 GBP2024-04-30
Minimum gross finance lease payments owing
290,033 GBP2025-04-30
630,780 GBP2024-04-30
Finance Lease Liabilities - Total Present Value
269,274 GBP2025-04-30
601,471 GBP2024-04-30
Par Value of Share
Class 1 ordinary share
1 GBP2024-05-01 ~ 2025-04-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
190 shares2025-04-30
190 shares2024-04-30
Par Value of Share
Class 2 ordinary share
1 GBP2024-05-01 ~ 2025-04-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
10 shares2025-04-30
10 shares2024-04-30
Equity
Called up share capital
200 GBP2025-04-30
200 GBP2024-04-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
43,088 GBP2025-04-30
31,590 GBP2024-04-30
Between two and five year
0 GBP2025-04-30
17,010 GBP2024-04-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
43,088 GBP2025-04-30
48,600 GBP2024-04-30