Par Value of Share
Class 1 ordinary share
12023-04-01 ~ 2024-03-31
Turnover/Revenue
35,677,847 GBP2023-04-01 ~ 2024-03-31
35,143,741 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
30,562,506 GBP2023-04-01 ~ 2024-03-31
30,687,580 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
5,115,341 GBP2023-04-01 ~ 2024-03-31
4,456,161 GBP2022-04-01 ~ 2023-03-31
Distribution Costs
852,636 GBP2023-04-01 ~ 2024-03-31
951,096 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
3,789,476 GBP2023-04-01 ~ 2024-03-31
3,197,980 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
570,272 GBP2023-04-01 ~ 2024-03-31
414,827 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
58,887 GBP2023-04-01 ~ 2024-03-31
21,289 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
2,108 GBP2023-04-01 ~ 2024-03-31
6,288 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
627,051 GBP2023-04-01 ~ 2024-03-31
429,828 GBP2022-04-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
142,564 GBP2023-04-01 ~ 2024-03-31
106,729 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
484,487 GBP2023-04-01 ~ 2024-03-31
323,099 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
484,487 GBP2023-04-01 ~ 2024-03-31
323,099 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
5,850 GBP2024-03-31
8,550 GBP2023-03-31
Property, Plant & Equipment
4,024,422 GBP2024-03-31
4,076,335 GBP2023-03-31
Fixed Assets
4,030,272 GBP2024-03-31
4,084,885 GBP2023-03-31
Total Inventories
245,065 GBP2024-03-31
196,932 GBP2023-03-31
Debtors
3,290,981 GBP2024-03-31
3,341,097 GBP2023-03-31
Cash at bank and in hand
2,484,947 GBP2024-03-31
1,179,446 GBP2023-03-31
Current Assets
6,020,993 GBP2024-03-31
4,717,475 GBP2023-03-31
Creditors
Current
4,365,077 GBP2024-03-31
3,573,586 GBP2023-03-31
Net Current Assets/Liabilities
1,655,916 GBP2024-03-31
1,143,889 GBP2023-03-31
Total Assets Less Current Liabilities
5,686,188 GBP2024-03-31
5,228,774 GBP2023-03-31
Net Assets/Liabilities
4,867,467 GBP2024-03-31
4,382,980 GBP2023-03-31
Equity
Called up share capital
100 GBP2024-03-31
100 GBP2023-03-31
100 GBP2022-03-31
Retained earnings (accumulated losses)
4,867,367 GBP2024-03-31
4,382,880 GBP2023-03-31
4,059,781 GBP2022-03-31
Equity
4,867,467 GBP2024-03-31
4,382,980 GBP2023-03-31
4,059,881 GBP2022-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
484,487 GBP2023-04-01 ~ 2024-03-31
323,099 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
3,845,475 GBP2023-04-01 ~ 2024-03-31
3,153,451 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
375,639 GBP2023-04-01 ~ 2024-03-31
337,013 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
83,018 GBP2023-04-01 ~ 2024-03-31
75,293 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
4,304,132 GBP2023-04-01 ~ 2024-03-31
3,565,757 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
1392023-04-01 ~ 2024-03-31
1242022-04-01 ~ 2023-03-31
Director Remuneration
251,378 GBP2023-04-01 ~ 2024-03-31
268,335 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
557,709 GBP2023-04-01 ~ 2024-03-31
558,678 GBP2022-04-01 ~ 2023-03-31
Current Tax for the Period
159,784 GBP2023-04-01 ~ 2024-03-31
112,238 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
156,763 GBP2023-04-01 ~ 2024-03-31
81,667 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Computer software
13,500 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
3,588,170 GBP2024-03-31
3,802,136 GBP2023-03-31
Plant and equipment
1,261,734 GBP2024-03-31
1,585,694 GBP2023-03-31
Furniture and fittings
95,263 GBP2024-03-31
115,317 GBP2023-03-31
Motor vehicles
746,987 GBP2024-03-31
760,390 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
5,692,154 GBP2024-03-31
6,263,537 GBP2023-03-31
Property, Plant & Equipment - Disposals
Plant and equipment
-525,880 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
-40,268 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
-206,284 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Disposals
-1,237,543 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
699,856 GBP2024-03-31
885,449 GBP2023-03-31
Plant and equipment
594,385 GBP2024-03-31
833,787 GBP2023-03-31
Furniture and fittings
53,136 GBP2024-03-31
74,305 GBP2023-03-31
Motor vehicles
320,355 GBP2024-03-31
393,661 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,667,732 GBP2024-03-31
2,187,202 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
181,549 GBP2023-04-01 ~ 2024-03-31
Plant and equipment
256,044 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
18,257 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
103,859 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
559,709 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-495,446 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
-39,426 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
-177,165 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-1,079,179 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Improvements to leasehold property
2,888,314 GBP2024-03-31
2,916,687 GBP2023-03-31
Plant and equipment
667,349 GBP2024-03-31
751,907 GBP2023-03-31
Furniture and fittings
42,127 GBP2024-03-31
41,012 GBP2023-03-31
Motor vehicles
426,632 GBP2024-03-31
366,729 GBP2023-03-31
Raw Materials
245,065 GBP2024-03-31
196,932 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
2,313,787 GBP2024-03-31
2,549,198 GBP2023-03-31
Other Debtors
Current
281,050 GBP2024-03-31
157,430 GBP2023-03-31
Amount of corporation tax that is recoverable
Current
43,624 GBP2024-03-31
Prepayments/Accrued Income
Current
152,520 GBP2024-03-31
134,469 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
2,790,981 GBP2024-03-31
2,841,097 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
29,543 GBP2023-03-31
Trade Creditors/Trade Payables
Current
2,725,600 GBP2024-03-31
2,193,214 GBP2023-03-31
Corporation Tax Payable
Current
159,740 GBP2024-03-31
112,170 GBP2023-03-31
Other Taxation & Social Security Payable
Current
115,738 GBP2024-03-31
111,968 GBP2023-03-31
Other Creditors
Current
564,937 GBP2024-03-31
833,981 GBP2023-03-31
Accrued Liabilities
Current
745,585 GBP2024-03-31
238,172 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
50,161 GBP2024-03-31
50,161 GBP2023-03-31
Between one and five year
99,218 GBP2024-03-31
148,522 GBP2023-03-31
All periods
149,379 GBP2024-03-31
198,683 GBP2023-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
369,470 GBP2024-03-31
343,066 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
369,470 GBP2024-03-31
343,066 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-03-31