Par Value of Share
Class 1 ordinary share
12022-05-01 ~ 2023-04-30
Turnover/Revenue
37,463,138 GBP2022-05-01 ~ 2023-04-30
32,507,109 GBP2021-05-01 ~ 2022-04-30
Cost of Sales
26,465,994 GBP2022-05-01 ~ 2023-04-30
22,372,254 GBP2021-05-01 ~ 2022-04-30
Gross Profit/Loss
10,997,144 GBP2022-05-01 ~ 2023-04-30
10,134,855 GBP2021-05-01 ~ 2022-04-30
Distribution Costs
8,184,944 GBP2022-05-01 ~ 2023-04-30
7,072,000 GBP2021-05-01 ~ 2022-04-30
Administrative Expenses
424,120 GBP2022-05-01 ~ 2023-04-30
518,943 GBP2021-05-01 ~ 2022-04-30
Operating Profit/Loss
2,389,968 GBP2022-05-01 ~ 2023-04-30
2,578,389 GBP2021-05-01 ~ 2022-04-30
Interest Payable/Similar Charges (Finance Costs)
44,689 GBP2022-05-01 ~ 2023-04-30
1,437 GBP2021-05-01 ~ 2022-04-30
Profit/Loss on Ordinary Activities Before Tax
2,345,279 GBP2022-05-01 ~ 2023-04-30
2,576,952 GBP2021-05-01 ~ 2022-04-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
458,680 GBP2022-05-01 ~ 2023-04-30
483,911 GBP2021-05-01 ~ 2022-04-30
Profit/Loss
1,886,599 GBP2022-05-01 ~ 2023-04-30
2,093,041 GBP2021-05-01 ~ 2022-04-30
Comprehensive Income/Expense
1,886,599 GBP2022-05-01 ~ 2023-04-30
2,093,041 GBP2021-05-01 ~ 2022-04-30
Property, Plant & Equipment
985,940 GBP2023-04-30
883,946 GBP2022-04-30
Fixed Assets
985,940 GBP2023-04-30
883,946 GBP2022-04-30
Total Inventories
3,463,032 GBP2023-04-30
2,170,844 GBP2022-04-30
Debtors
9,331,231 GBP2023-04-30
7,093,943 GBP2022-04-30
Cash at bank and in hand
1 GBP2023-04-30
1 GBP2022-04-30
Current Assets
12,794,264 GBP2023-04-30
9,264,788 GBP2022-04-30
Creditors
Current
6,065,728 GBP2023-04-30
3,320,857 GBP2022-04-30
Net Current Assets/Liabilities
6,728,536 GBP2023-04-30
5,943,931 GBP2022-04-30
Total Assets Less Current Liabilities
7,714,476 GBP2023-04-30
6,827,877 GBP2022-04-30
Equity
Called up share capital
1,000,000 GBP2023-04-30
1,000,000 GBP2022-04-30
1,000,000 GBP2021-04-30
Capital redemption reserve
824,512 GBP2023-04-30
824,512 GBP2022-04-30
824,512 GBP2021-04-30
Retained earnings (accumulated losses)
5,889,964 GBP2023-04-30
5,003,365 GBP2022-04-30
3,782,824 GBP2021-04-30
Equity
7,714,476 GBP2023-04-30
6,827,877 GBP2022-04-30
5,607,336 GBP2021-04-30
Dividends Paid
Retained earnings (accumulated losses)
-1,000,000 GBP2022-05-01 ~ 2023-04-30
-872,500 GBP2021-05-01 ~ 2022-04-30
Dividends Paid
-1,000,000 GBP2022-05-01 ~ 2023-04-30
-872,500 GBP2021-05-01 ~ 2022-04-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,886,599 GBP2022-05-01 ~ 2023-04-30
2,093,041 GBP2021-05-01 ~ 2022-04-30
Wages/Salaries
3,259,806 GBP2022-05-01 ~ 2023-04-30
3,067,677 GBP2021-05-01 ~ 2022-04-30
Social Security Costs
342,047 GBP2022-05-01 ~ 2023-04-30
304,195 GBP2021-05-01 ~ 2022-04-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
145,083 GBP2022-05-01 ~ 2023-04-30
139,279 GBP2021-05-01 ~ 2022-04-30
Staff Costs/Employee Benefits Expense
3,746,936 GBP2022-05-01 ~ 2023-04-30
3,511,151 GBP2021-05-01 ~ 2022-04-30
Average Number of Employees
832022-05-01 ~ 2023-04-30
842021-05-01 ~ 2022-04-30
Director Remuneration
155,713 GBP2022-05-01 ~ 2023-04-30
129,871 GBP2021-05-01 ~ 2022-04-30
Current Tax for the Period
430,681 GBP2022-05-01 ~ 2023-04-30
508,769 GBP2021-05-01 ~ 2022-04-30
Tax Expense/Credit at Applicable Tax Rate
445,603 GBP2022-05-01 ~ 2023-04-30
489,621 GBP2021-05-01 ~ 2022-04-30
Intangible Assets - Gross Cost
Net goodwill
400,005 GBP2022-04-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
400,005 GBP2022-04-30
Property, Plant & Equipment - Gross Cost
Land and buildings
800,797 GBP2023-04-30
783,475 GBP2022-04-30
Plant and equipment
665,358 GBP2023-04-30
775,219 GBP2022-04-30
Furniture and fittings
571,628 GBP2023-04-30
571,628 GBP2022-04-30
Property, Plant & Equipment - Gross Cost
2,037,783 GBP2023-04-30
2,130,322 GBP2022-04-30
Property, Plant & Equipment - Disposals
Plant and equipment
-393,982 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment - Disposals
-393,982 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
153,617 GBP2023-04-30
139,324 GBP2022-04-30
Plant and equipment
340,568 GBP2023-04-30
565,807 GBP2022-04-30
Furniture and fittings
557,658 GBP2023-04-30
541,245 GBP2022-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,051,843 GBP2023-04-30
1,246,376 GBP2022-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
14,293 GBP2022-05-01 ~ 2023-04-30
Plant and equipment
125,516 GBP2022-05-01 ~ 2023-04-30
Furniture and fittings
16,413 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
156,222 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-350,755 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-350,755 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment
Land and buildings
647,180 GBP2023-04-30
644,151 GBP2022-04-30
Plant and equipment
324,790 GBP2023-04-30
209,412 GBP2022-04-30
Furniture and fittings
13,970 GBP2023-04-30
30,383 GBP2022-04-30
Merchandise
3,463,032 GBP2023-04-30
2,170,844 GBP2022-04-30
Trade Debtors/Trade Receivables
Current
6,932,090 GBP2023-04-30
6,303,062 GBP2022-04-30
Amounts Owed by Group Undertakings
Current
219,550 GBP2023-04-30
12,444 GBP2022-04-30
Other Debtors
Current
359,931 GBP2023-04-30
570,346 GBP2022-04-30
Debtors - Deferred Tax Asset
Current
69,042 GBP2023-04-30
97,041 GBP2022-04-30
Prepayments
Current
1,750,618 GBP2023-04-30
111,050 GBP2022-04-30
Debtors
Amounts falling due within one year, Current
9,331,231 GBP2023-04-30
7,093,943 GBP2022-04-30
Bank Borrowings/Overdrafts
Current
59 GBP2023-04-30
6,597 GBP2022-04-30
Trade Creditors/Trade Payables
Current
1,169,027 GBP2023-04-30
799,598 GBP2022-04-30
Corporation Tax Payable
Current
295,058 GBP2023-04-30
201,212 GBP2022-04-30
Other Taxation & Social Security Payable
Current
112,651 GBP2023-04-30
107,668 GBP2022-04-30
Other Creditors
Current
158,781 GBP2023-04-30
322,969 GBP2022-04-30
Accrued Liabilities
Current
175,276 GBP2023-04-30
246,749 GBP2022-04-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
558,289 GBP2023-04-30
558,828 GBP2022-04-30
Between one and five year
1,338,722 GBP2023-04-30
1,714,944 GBP2022-04-30
More than five year
73,125 GBP2023-04-30
95,625 GBP2022-04-30
All periods
1,970,136 GBP2023-04-30
2,369,397 GBP2022-04-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000,000 shares2023-04-30
Profit/Loss
Retained earnings (accumulated losses)
1,886,599 GBP2022-05-01 ~ 2023-04-30