Par Value of Share
Class 1 ordinary share
12023-04-01 ~ 2024-03-31
Turnover/Revenue
18,844,626 GBP2023-04-01 ~ 2024-03-31
18,096,815 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
-7,956,625 GBP2023-04-01 ~ 2024-03-31
-7,547,794 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
10,888,001 GBP2023-04-01 ~ 2024-03-31
10,549,021 GBP2022-04-01 ~ 2023-03-31
Distribution Costs
-619,382 GBP2023-04-01 ~ 2024-03-31
-621,431 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-8,449,998 GBP2023-04-01 ~ 2024-03-31
-7,925,157 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
1,924,648 GBP2023-04-01 ~ 2024-03-31
2,110,012 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
821 GBP2023-04-01 ~ 2024-03-31
-64,457 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
-36,023 GBP2023-04-01 ~ 2024-03-31
-23,405 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
1,889,446 GBP2023-04-01 ~ 2024-03-31
2,022,150 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
1,336,606 GBP2023-04-01 ~ 2024-03-31
1,619,968 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
1,990,201 GBP2024-03-31
2,119,501 GBP2023-03-31
Total Inventories
103,229 GBP2024-03-31
154,323 GBP2023-03-31
Debtors
1,056,276 GBP2024-03-31
649,073 GBP2023-03-31
Cash at bank and in hand
908,071 GBP2024-03-31
1,365,339 GBP2023-03-31
Current Assets
2,067,576 GBP2024-03-31
2,168,735 GBP2023-03-31
Net Current Assets/Liabilities
458,729 GBP2024-03-31
406,807 GBP2023-03-31
Total Assets Less Current Liabilities
2,448,930 GBP2024-03-31
2,526,308 GBP2023-03-31
Creditors
Non-current
-176,939 GBP2024-03-31
-297,075 GBP2023-03-31
Net Assets/Liabilities
2,046,580 GBP2024-03-31
2,039,974 GBP2023-03-31
Equity
Called up share capital
100 GBP2024-03-31
100 GBP2023-03-31
100 GBP2022-03-31
Retained earnings (accumulated losses)
2,046,480 GBP2024-03-31
2,039,874 GBP2023-03-31
3,499,903 GBP2022-03-31
Equity
2,046,580 GBP2024-03-31
2,039,974 GBP2023-03-31
3,500,003 GBP2022-03-31
Dividends Paid
Retained earnings (accumulated losses)
-1,330,000 GBP2023-04-01 ~ 2024-03-31
-3,079,997 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-1,330,000 GBP2023-04-01 ~ 2024-03-31
-3,079,997 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,336,606 GBP2023-04-01 ~ 2024-03-31
1,619,968 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
1,336,606 GBP2023-04-01 ~ 2024-03-31
1,619,968 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
5,761,417 GBP2023-04-01 ~ 2024-03-31
5,176,655 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
340,099 GBP2023-04-01 ~ 2024-03-31
289,986 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
53,976 GBP2023-04-01 ~ 2024-03-31
55,668 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
6,155,492 GBP2023-04-01 ~ 2024-03-31
5,522,309 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
5232023-04-01 ~ 2024-03-31
4992022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
188,057 GBP2023-04-01 ~ 2024-03-31
213,623 GBP2022-04-01 ~ 2023-03-31
Current Tax for the Period
516,688 GBP2023-04-01 ~ 2024-03-31
397,174 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
472,362 GBP2023-04-01 ~ 2024-03-31
384,209 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
312,249 GBP2024-03-31
312,249 GBP2023-03-31
Plant and equipment
3,274,516 GBP2024-03-31
3,273,430 GBP2023-03-31
Motor vehicles
73,322 GBP2024-03-31
74,722 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
4,677,803 GBP2024-03-31
4,621,046 GBP2023-03-31
Property, Plant & Equipment - Disposals
Motor vehicles
-2,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Disposals
-2,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
6,850 GBP2024-03-31
5,300 GBP2023-03-31
Plant and equipment
2,092,186 GBP2024-03-31
1,957,232 GBP2023-03-31
Motor vehicles
68,750 GBP2024-03-31
64,873 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,687,602 GBP2024-03-31
2,501,545 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
1,550 GBP2023-04-01 ~ 2024-03-31
Plant and equipment
134,954 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
5,877 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
188,057 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-2,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-2,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Land and buildings
305,399 GBP2024-03-31
306,949 GBP2023-03-31
Plant and equipment
1,182,330 GBP2024-03-31
1,316,198 GBP2023-03-31
Motor vehicles
4,572 GBP2024-03-31
9,849 GBP2023-03-31
Merchandise
103,229 GBP2024-03-31
154,323 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
490,850 GBP2024-03-31
269,245 GBP2023-03-31
Prepayments/Accrued Income
Current
83,077 GBP2024-03-31
80,425 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
1,056,276 GBP2024-03-31
649,073 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
146,895 GBP2024-03-31
278,033 GBP2023-03-31
Trade Creditors/Trade Payables
Current
370,160 GBP2024-03-31
351,350 GBP2023-03-31
Corporation Tax Payable
Current
271,734 GBP2024-03-31
195,833 GBP2023-03-31
Other Taxation & Social Security Payable
Current
530,891 GBP2024-03-31
642,648 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
278,388 GBP2024-03-31
277,640 GBP2023-03-31
Bank Borrowings/Overdrafts
Non-current
176,939 GBP2024-03-31
297,075 GBP2023-03-31
Bank Borrowings
Current, Amounts falling due within one year
146,895 GBP2024-03-31
278,033 GBP2023-03-31
Non-current, Between two and five year
176,939 GBP2024-03-31
297,075 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
225,411 GBP2024-03-31
189,259 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
1,336,606 GBP2023-04-01 ~ 2024-03-31