Cost of Sales
-9,058,452 GBP2022-05-01 ~ 2023-04-30
-8,860,685 GBP2021-05-02 ~ 2022-04-30
Distribution Costs
-915,086 GBP2022-05-01 ~ 2023-04-30
-1,323,434 GBP2021-05-02 ~ 2022-04-30
Administrative Expenses
-3,362,931 GBP2022-05-01 ~ 2023-04-30
-2,857,065 GBP2021-05-02 ~ 2022-04-30
Other Interest Receivable/Similar Income (Finance Income)
49,596 GBP2022-05-01 ~ 2023-04-30
49,596 GBP2021-05-02 ~ 2022-04-30
Profit/Loss on Ordinary Activities Before Tax
-219,600 GBP2022-05-01 ~ 2023-04-30
682,293 GBP2021-05-02 ~ 2022-04-30
Profit/Loss
-211,632 GBP2022-05-01 ~ 2023-04-30
550,868 GBP2021-05-02 ~ 2022-04-30
Equity
Retained earnings (accumulated losses)
488,686 GBP2023-04-30
898,169 GBP2022-04-30
531,620 GBP2021-05-01
Dividends Paid
-197,851 GBP2022-05-01 ~ 2023-04-30
Retained earnings (accumulated losses)
-184,319 GBP2021-05-02 ~ 2022-04-30
Intangible Assets
Other
730 GBP2023-04-30
3,542 GBP2022-04-30
Property, Plant & Equipment
1,956,035 GBP2023-04-30
2,107,144 GBP2022-04-30
Fixed Assets
1,956,765 GBP2023-04-30
2,110,686 GBP2022-04-30
Debtors
Current
1,111,137 GBP2023-04-30
1,564,004 GBP2022-04-30
Cash at bank and in hand
360,279 GBP2023-04-30
240,239 GBP2022-04-30
Current Assets
4,937,091 GBP2023-04-30
4,923,729 GBP2022-04-30
Net Current Assets/Liabilities
915,455 GBP2023-04-30
1,426,383 GBP2022-04-30
Total Assets Less Current Liabilities
2,872,220 GBP2023-04-30
3,537,069 GBP2022-04-30
Creditors
Non-current, Amounts falling due after one year
-2,442,868 GBP2022-04-30
Net Assets/Liabilities
488,889 GBP2023-04-30
898,372 GBP2022-04-30
Equity
Called up share capital
134 GBP2023-04-30
134 GBP2022-04-30
Capital redemption reserve
69 GBP2023-04-30
69 GBP2022-04-30
Equity
488,889 GBP2023-04-30
898,372 GBP2022-04-30
Audit Fees/Expenses
15,000 GBP2022-05-01 ~ 2023-04-30
15,000 GBP2021-05-02 ~ 2022-04-30
Average Number of Employees
1492022-05-01 ~ 2023-04-30
1252021-05-02 ~ 2022-04-30
Wages/Salaries
3,292,682 GBP2022-05-01 ~ 2023-04-30
2,875,958 GBP2021-05-02 ~ 2022-04-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
56,321 GBP2022-05-01 ~ 2023-04-30
47,999 GBP2021-05-02 ~ 2022-04-30
Director Remuneration
60,041 GBP2022-05-01 ~ 2023-04-30
54,953 GBP2021-05-02 ~ 2022-04-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
7,036 GBP2022-05-01 ~ 2023-04-30
69,422 GBP2021-05-02 ~ 2022-04-30
Intangible Assets - Gross Cost
Computer software
8,920 GBP2022-04-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
2,447,291 GBP2022-04-30
Plant and equipment
1,496,456 GBP2023-04-30
1,378,721 GBP2022-04-30
Furniture and fittings
1,054,118 GBP2023-04-30
1,054,299 GBP2022-04-30
Computers
124,098 GBP2023-04-30
123,487 GBP2022-04-30
Motor vehicles
246,739 GBP2023-04-30
136,439 GBP2022-04-30
Property, Plant & Equipment - Gross Cost
5,368,702 GBP2023-04-30
5,140,237 GBP2022-04-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2022-05-01 ~ 2023-04-30
Furniture and fittings
-1,856 GBP2022-05-01 ~ 2023-04-30
Computers
0 GBP2022-05-01 ~ 2023-04-30
Motor vehicles
-6,700 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment - Other Disposals
-8,556 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
1,314,469 GBP2022-04-30
Plant and equipment
891,007 GBP2023-04-30
767,507 GBP2022-04-30
Furniture and fittings
854,160 GBP2023-04-30
766,567 GBP2022-04-30
Computers
114,936 GBP2023-04-30
105,654 GBP2022-04-30
Motor vehicles
107,546 GBP2023-04-30
78,896 GBP2022-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,412,667 GBP2023-04-30
3,033,093 GBP2022-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
123,500 GBP2022-05-01 ~ 2023-04-30
Furniture and fittings
88,985 GBP2022-05-01 ~ 2023-04-30
Computers
9,282 GBP2022-05-01 ~ 2023-04-30
Motor vehicles
35,350 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
387,666 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2022-05-01 ~ 2023-04-30
Furniture and fittings
-1,392 GBP2022-05-01 ~ 2023-04-30
Computers
0 GBP2022-05-01 ~ 2023-04-30
Motor vehicles
-6,700 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-8,092 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment
Plant and equipment
605,449 GBP2023-04-30
611,214 GBP2022-04-30
Furniture and fittings
199,958 GBP2023-04-30
287,732 GBP2022-04-30
Computers
9,162 GBP2023-04-30
17,833 GBP2022-04-30
Motor vehicles
139,193 GBP2023-04-30
57,543 GBP2022-04-30
Land and buildings, Under hire purchased contracts or finance leases
1,132,822 GBP2022-04-30
Finished Goods/Goods for Resale
2,072,911 GBP2023-04-30
1,837,604 GBP2022-04-30
Trade Debtors/Trade Receivables
Current
1,027,651 GBP2023-04-30
1,228,728 GBP2022-04-30
Amount of corporation tax that is recoverable
Current
0 GBP2023-04-30
132,538 GBP2022-04-30
Other Debtors
Current
41,271 GBP2023-04-30
129,681 GBP2022-04-30
Prepayments/Accrued Income
Current
42,215 GBP2023-04-30
73,057 GBP2022-04-30
Debtors
Amounts falling due within one year, Current
1,111,137 GBP2023-04-30
1,564,004 GBP2022-04-30
Other Debtors
Non-current
1,389,939 GBP2023-04-30
1,266,508 GBP2022-04-30
Debtors
2,501,076 GBP2023-04-30
2,830,512 GBP2022-04-30
Bank Borrowings/Overdrafts
Current
1,845,058 GBP2023-04-30
1,715,678 GBP2022-04-30
Finance Lease Liabilities - Total Present Value
Current
170,232 GBP2023-04-30
168,500 GBP2022-04-30
Other Remaining Borrowings
Current
439,500 GBP2023-04-30
345,000 GBP2022-04-30
Trade Creditors/Trade Payables
Current
1,137,012 GBP2023-04-30
782,475 GBP2022-04-30
Corporation Tax Payable
Current
0 GBP2023-04-30
74,311 GBP2022-04-30
Other Taxation & Social Security Payable
Current
117,915 GBP2023-04-30
124,461 GBP2022-04-30
Other Creditors
Current
87,661 GBP2023-04-30
63,631 GBP2022-04-30
Accrued Liabilities/Deferred Income
Current
180,434 GBP2023-04-30
183,463 GBP2022-04-30
Creditors
Current
4,021,636 GBP2023-04-30
3,497,346 GBP2022-04-30
Bank Borrowings/Overdrafts
Non-current
804,842 GBP2023-04-30
1,142,820 GBP2022-04-30
Finance Lease Liabilities - Total Present Value
Non-current
189,927 GBP2023-04-30
137,443 GBP2022-04-30
Other Remaining Borrowings
Non-current
1,030,731 GBP2023-04-30
1,005,000 GBP2022-04-30
Creditors
Non-current
2,180,466 GBP2023-04-30
2,442,868 GBP2022-04-30
Bank Borrowings
1,142,820 GBP2023-04-30
1,475,469 GBP2022-04-30
Bank Overdrafts
1,507,080 GBP2023-04-30
1,383,029 GBP2022-04-30
Total Borrowings
4,120,131 GBP2023-04-30
4,208,498 GBP2022-04-30
Current
2,284,558 GBP2023-04-30
2,060,678 GBP2022-04-30
Non-current
1,835,573 GBP2023-04-30
2,147,820 GBP2022-04-30
Minimum gross finance lease payments owing
Amounts falling due within one year
170,232 GBP2023-04-30
168,500 GBP2022-04-30
Minimum gross finance lease payments owing
360,159 GBP2023-04-30
305,943 GBP2022-04-30
Amounts received in advance for goods or services to be provided in the future
198,790 GBP2023-04-30
197,432 GBP2022-04-30
Equity
Called up share capital
133 GBP2023-04-30
133 GBP2022-04-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
227,180 GBP2023-04-30
227,180 GBP2022-04-30
Between two and five year
908,720 GBP2023-04-30
908,720 GBP2022-04-30
More than five year
464,903 GBP2023-04-30
692,083 GBP2022-04-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,600,803 GBP2023-04-30
1,827,983 GBP2022-04-30