Distribution Costs
-739,482 GBP2024-04-01 ~ 2025-03-31
-737,906 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
-3,429,026 GBP2024-04-01 ~ 2025-03-31
-2,865,963 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
136,099 GBP2024-04-01 ~ 2025-03-31
1,989 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
145,962 GBP2024-04-01 ~ 2025-03-31
257,474 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
147,688 GBP2024-04-01 ~ 2025-03-31
229,128 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
147,688 GBP2024-04-01 ~ 2025-03-31
229,128 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
Goodwill
1,220,422 GBP2025-03-31
1,377,473 GBP2024-03-31
Other than goodwill
38,883 GBP2025-03-31
31,812 GBP2024-03-31
Intangible Assets
1,259,305 GBP2025-03-31
1,409,285 GBP2024-03-31
Property, Plant & Equipment
273,505 GBP2025-03-31
310,398 GBP2024-03-31
Fixed Assets - Investments
90 GBP2025-03-31
1,009,566 GBP2024-03-31
Fixed Assets
1,532,900 GBP2025-03-31
2,729,249 GBP2024-03-31
Debtors
1,346,057 GBP2025-03-31
639,770 GBP2024-03-31
Cash at bank and in hand
951,411 GBP2025-03-31
463,356 GBP2024-03-31
Current Assets
3,853,887 GBP2025-03-31
2,959,831 GBP2024-03-31
Creditors
Amounts falling due within one year
-3,443,041 GBP2025-03-31
-3,716,177 GBP2024-03-31
Net Current Assets/Liabilities
410,846 GBP2025-03-31
-756,346 GBP2024-03-31
Total Assets Less Current Liabilities
1,943,746 GBP2025-03-31
1,972,903 GBP2024-03-31
Net Assets/Liabilities
1,896,845 GBP2025-03-31
1,924,157 GBP2024-03-31
Equity
Called up share capital
160 GBP2025-03-31
160 GBP2024-03-31
160 GBP2023-03-31
Capital redemption reserve
140 GBP2025-03-31
140 GBP2024-03-31
140 GBP2023-03-31
Retained earnings (accumulated losses)
1,896,545 GBP2025-03-31
1,923,857 GBP2024-03-31
2,133,316 GBP2023-03-31
Equity
1,896,845 GBP2025-03-31
1,924,157 GBP2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
147,688 GBP2024-04-01 ~ 2025-03-31
229,128 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
Retained earnings (accumulated losses)
-250,000 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
-175,000 GBP2024-04-01 ~ 2025-03-31
Audit Fees/Expenses
17,500 GBP2024-04-01 ~ 2025-03-31
8,750 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
352024-04-01 ~ 2025-03-31
252023-04-01 ~ 2024-03-31
Wages/Salaries
1,129,318 GBP2024-04-01 ~ 2025-03-31
853,217 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
40,409 GBP2024-04-01 ~ 2025-03-31
33,595 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
1,282,995 GBP2024-04-01 ~ 2025-03-31
963,382 GBP2023-04-01 ~ 2024-03-31
Director Remuneration
95,140 GBP2024-04-01 ~ 2025-03-31
104,921 GBP2023-04-01 ~ 2024-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-1,845 GBP2024-04-01 ~ 2025-03-31
28,465 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
173,240 GBP2025-03-31
170,640 GBP2024-03-31
Plant and equipment
16,485 GBP2025-03-31
18,424 GBP2024-03-31
Furniture and fittings
295,365 GBP2025-03-31
273,294 GBP2024-03-31
Motor vehicles
56,727 GBP2025-03-31
65,227 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
541,817 GBP2025-03-31
527,585 GBP2024-03-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-4,500 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
0 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
-8,500 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals
-13,000 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
78,478 GBP2025-03-31
57,161 GBP2024-03-31
Plant and equipment
4,517 GBP2025-03-31
5,619 GBP2024-03-31
Furniture and fittings
171,057 GBP2025-03-31
145,929 GBP2024-03-31
Motor vehicles
14,260 GBP2025-03-31
8,478 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
268,312 GBP2025-03-31
217,187 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
21,317 GBP2024-04-01 ~ 2025-03-31
Plant and equipment
3,238 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
25,128 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
14,166 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
63,849 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-4,340 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
0 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
-8,384 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-12,724 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Improvements to leasehold property
94,762 GBP2025-03-31
113,479 GBP2024-03-31
Plant and equipment
11,968 GBP2025-03-31
12,805 GBP2024-03-31
Furniture and fittings
124,308 GBP2025-03-31
127,365 GBP2024-03-31
Motor vehicles
42,467 GBP2025-03-31
56,749 GBP2024-03-31
Intangible Assets - Gross Cost
Goodwill
1,570,512 GBP2025-03-31
1,570,512 GBP2024-03-31
Computer software
14,571 GBP2025-03-31
7,500 GBP2024-03-31
Patents/Trademarks/Licences/Concessions
24,312 GBP2025-03-31
24,312 GBP2024-03-31
Intangible Assets - Gross Cost
1,609,395 GBP2025-03-31
1,602,324 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
350,090 GBP2025-03-31
193,039 GBP2024-03-31
Patents/Trademarks/Licences/Concessions
0 GBP2025-03-31
0 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
350,090 GBP2025-03-31
193,039 GBP2024-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
157,051 GBP2024-04-01 ~ 2025-03-31
Patents/Trademarks/Licences/Concessions
0 GBP2024-04-01 ~ 2025-03-31
Intangible Assets - Increase From Amortisation Charge for Year
157,051 GBP2024-04-01 ~ 2025-03-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
24,312 GBP2025-03-31
24,312 GBP2024-03-31
Finished Goods/Goods for Resale
1,556,419 GBP2025-03-31
1,856,705 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
0 GBP2025-03-31
6,610 GBP2024-03-31
Amounts Owed by Group Undertakings
Current
1,129,861 GBP2025-03-31
418,587 GBP2024-03-31
Other Debtors
Current
84,618 GBP2025-03-31
114,325 GBP2024-03-31
Prepayments/Accrued Income
Current
131,578 GBP2025-03-31
100,248 GBP2024-03-31
Trade Creditors/Trade Payables
Current
1,714,166 GBP2025-03-31
1,151,667 GBP2024-03-31
Amounts owed to group undertakings
Current
1,395,435 GBP2025-03-31
2,189,166 GBP2024-03-31
Other Taxation & Social Security Payable
Current
120,716 GBP2025-03-31
133,138 GBP2024-03-31
Other Creditors
Current
43,984 GBP2025-03-31
36,343 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
168,740 GBP2025-03-31
205,863 GBP2024-03-31
Creditors
Current
3,443,041 GBP2025-03-31
3,716,177 GBP2024-03-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
60 shares2025-03-31
60 shares2024-03-31
Par Value of Share
Class 2 ordinary share
1 GBP2024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
100 shares2025-03-31
100 shares2024-03-31
Equity
Called up share capital
160 GBP2025-03-31
160 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
218,124 GBP2025-03-31
141,168 GBP2024-03-31
Between two and five year
802,994 GBP2025-03-31
493,045 GBP2024-03-31
More than five year
704,138 GBP2025-03-31
476,531 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,725,256 GBP2025-03-31
1,110,744 GBP2024-03-31