Par Value of Share
Class 1 ordinary share
12023-04-01 ~ 2024-03-31
Turnover/Revenue
10,053,175 GBP2023-04-01 ~ 2024-03-31
12,061,248 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
-6,539,061 GBP2023-04-01 ~ 2024-03-31
-8,191,269 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
3,514,114 GBP2023-04-01 ~ 2024-03-31
3,869,979 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-4,135,310 GBP2023-04-01 ~ 2024-03-31
-3,693,357 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
-604,317 GBP2023-04-01 ~ 2024-03-31
223,862 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
48,011 GBP2023-04-01 ~ 2024-03-31
55,849 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
-655,405 GBP2023-04-01 ~ 2024-03-31
220,093 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
-499,119 GBP2023-04-01 ~ 2024-03-31
200,851 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
-499,119 GBP2023-04-01 ~ 2024-03-31
200,851 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
131,798 GBP2024-03-31
198,166 GBP2023-03-31
Property, Plant & Equipment
1,896,936 GBP2024-03-31
2,116,835 GBP2023-03-31
Fixed Assets
2,028,734 GBP2024-03-31
2,315,001 GBP2023-03-31
Total Inventories
1,830,177 GBP2024-03-31
2,347,839 GBP2023-03-31
Debtors
2,244,133 GBP2024-03-31
2,355,583 GBP2023-03-31
Cash at bank and in hand
210,972 GBP2024-03-31
257,995 GBP2023-03-31
Current Assets
4,285,282 GBP2024-03-31
4,961,417 GBP2023-03-31
Net Current Assets/Liabilities
1,939,241 GBP2024-03-31
2,618,520 GBP2023-03-31
Total Assets Less Current Liabilities
3,967,975 GBP2024-03-31
4,933,521 GBP2023-03-31
Net Assets/Liabilities
3,157,225 GBP2024-03-31
3,656,344 GBP2023-03-31
Equity
Called up share capital
50,000 GBP2024-03-31
50,000 GBP2023-03-31
50,000 GBP2022-03-31
Retained earnings (accumulated losses)
3,107,225 GBP2024-03-31
3,606,344 GBP2023-03-31
3,405,493 GBP2022-03-31
Equity
3,157,225 GBP2024-03-31
3,656,344 GBP2023-03-31
3,455,493 GBP2022-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-499,119 GBP2023-04-01 ~ 2024-03-31
200,851 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
2,100,213 GBP2023-04-01 ~ 2024-03-31
1,987,647 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
190,111 GBP2023-04-01 ~ 2024-03-31
206,031 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
49,289 GBP2023-04-01 ~ 2024-03-31
40,810 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
2,339,613 GBP2023-04-01 ~ 2024-03-31
2,234,488 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
962023-04-01 ~ 2024-03-31
922022-04-01 ~ 2023-03-31
Director Remuneration
76,522 GBP2023-04-01 ~ 2024-03-31
100,946 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
145,196 GBP2023-04-01 ~ 2024-03-31
131,755 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
7,600 GBP2023-04-01 ~ 2024-03-31
6,600 GBP2022-04-01 ~ 2023-03-31
Current Tax for the Period
-45,113 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
-163,851 GBP2023-04-01 ~ 2024-03-31
41,818 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Net goodwill
1,276,308 GBP2024-03-31
1,301,308 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
1,144,510 GBP2024-03-31
1,103,142 GBP2023-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
43,660 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
Net goodwill
131,798 GBP2024-03-31
198,166 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
520,000 GBP2024-03-31
520,000 GBP2023-03-31
Improvements to leasehold property
584,526 GBP2024-03-31
584,526 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
74,362 GBP2024-03-31
67,421 GBP2023-03-31
Improvements to leasehold property
47,058 GBP2024-03-31
35,367 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
6,941 GBP2023-04-01 ~ 2024-03-31
Improvements to leasehold property
11,691 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Land and buildings
445,638 GBP2024-03-31
452,579 GBP2023-03-31
Improvements to leasehold property
537,468 GBP2024-03-31
549,159 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
579,049 GBP2024-03-31
602,908 GBP2023-03-31
Motor vehicles
695,627 GBP2024-03-31
762,222 GBP2023-03-31
Computers
325,172 GBP2024-03-31
315,748 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
2,989,374 GBP2024-03-31
3,070,404 GBP2023-03-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-32,325 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
-116,680 GBP2023-04-01 ~ 2024-03-31
Computers
-5,654 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Disposals
-154,659 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
401,653 GBP2024-03-31
375,306 GBP2023-03-31
Motor vehicles
402,730 GBP2024-03-31
373,394 GBP2023-03-31
Computers
125,785 GBP2024-03-31
65,031 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,092,438 GBP2024-03-31
953,569 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
57,979 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
126,200 GBP2023-04-01 ~ 2024-03-31
Computers
66,408 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
273,019 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-31,632 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
-96,864 GBP2023-04-01 ~ 2024-03-31
Computers
-5,654 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-134,150 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Furniture and fittings
177,396 GBP2024-03-31
227,602 GBP2023-03-31
Motor vehicles
292,897 GBP2024-03-31
388,828 GBP2023-03-31
Computers
199,387 GBP2024-03-31
250,717 GBP2023-03-31
Merchandise
1,830,177 GBP2024-03-31
2,347,839 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
475,162 GBP2024-03-31
719,767 GBP2023-03-31
Amounts Owed by Group Undertakings
Current
1,414,969 GBP2024-03-31
1,234,259 GBP2023-03-31
Other Debtors
Current
77,431 GBP2024-03-31
85,751 GBP2023-03-31
Amount of corporation tax that is recoverable
Current
45,113 GBP2024-03-31
45,113 GBP2023-03-31
Prepayments/Accrued Income
Current
231,458 GBP2024-03-31
270,693 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
2,244,133 GBP2024-03-31
2,355,583 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
134,249 GBP2024-03-31
108,033 GBP2023-03-31
Other Remaining Borrowings
Current
356,578 GBP2024-03-31
203,632 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
135,874 GBP2024-03-31
174,842 GBP2023-03-31
Trade Creditors/Trade Payables
Current
1,537,657 GBP2024-03-31
1,478,856 GBP2023-03-31
Other Taxation & Social Security Payable
Current
37,745 GBP2024-03-31
61,153 GBP2023-03-31
Other Creditors
Current
6,713 GBP2024-03-31
89,389 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
37,501 GBP2024-03-31
69,751 GBP2023-03-31
Bank Borrowings/Overdrafts
Non-current
732,289 GBP2024-03-31
933,631 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
54,286 GBP2024-03-31
163,085 GBP2023-03-31
Bank Borrowings
Current, Amounts falling due within one year
134,249 GBP2024-03-31
108,033 GBP2023-03-31
Total Borrowings
Current, Amounts falling due within one year
490,827 GBP2024-03-31
311,665 GBP2023-03-31
Bank Borrowings
Non-current, Between one and two years
153,195 GBP2024-03-31
121,569 GBP2023-03-31
Non-current, Between two and five year
257,692 GBP2024-03-31
459,017 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
54,286 GBP2024-03-31
163,085 GBP2023-03-31
hire purchase agreements
190,160 GBP2024-03-31
337,927 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
206,744 GBP2024-03-31
211,874 GBP2023-03-31
Between one and five year
451,299 GBP2024-03-31
513,338 GBP2023-03-31
More than five year
323,760 GBP2024-03-31
395,760 GBP2023-03-31
All periods
981,803 GBP2024-03-31
1,120,972 GBP2023-03-31
Bank Borrowings
Secured
866,538 GBP2024-03-31
1,041,664 GBP2023-03-31
Total Borrowings
Secured
1,413,276 GBP2024-03-31
1,583,223 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
24,175 GBP2024-03-31
180,461 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,000 shares2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
-499,119 GBP2023-04-01 ~ 2024-03-31