(expand)Turnover/Revenue
20,019,146 GBP2023-04-01 ~ 2024-03-31
17,001,820 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
17,981,343 GBP2023-04-01 ~ 2024-03-31
15,146,617 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
2,037,803 GBP2023-04-01 ~ 2024-03-31
1,855,203 GBP2022-04-01 ~ 2023-03-31
Distribution Costs
345,163 GBP2023-04-01 ~ 2024-03-31
310,979 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
1,278,785 GBP2023-04-01 ~ 2024-03-31
1,052,400 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
540,147 GBP2023-04-01 ~ 2024-03-31
602,286 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
469 GBP2023-04-01 ~ 2024-03-31
17 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
61,422 GBP2023-04-01 ~ 2024-03-31
129,548 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
479,194 GBP2023-04-01 ~ 2024-03-31
2,377,965 GBP2022-04-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
315,279 GBP2023-04-01 ~ 2024-03-31
419,705 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
163,915 GBP2023-04-01 ~ 2024-03-31
1,958,260 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
163,915 GBP2023-04-01 ~ 2024-03-31
1,758,262 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
3,785,004 GBP2024-03-31
3,891,745 GBP2023-03-31
Fixed Assets
3,785,004 GBP2024-03-31
3,891,745 GBP2023-03-31
Total Inventories
1,361,644 GBP2024-03-31
1,113,345 GBP2023-03-31
Debtors
1,355,771 GBP2024-03-31
933,790 GBP2023-03-31
Cash at bank and in hand
169,330 GBP2024-03-31
165,771 GBP2023-03-31
Current Assets
2,886,745 GBP2024-03-31
2,212,906 GBP2023-03-31
Creditors
Current
2,100,821 GBP2024-03-31
1,617,689 GBP2023-03-31
Net Current Assets/Liabilities
785,924 GBP2024-03-31
595,217 GBP2023-03-31
Total Assets Less Current Liabilities
4,570,928 GBP2024-03-31
4,486,962 GBP2023-03-31
Net Assets/Liabilities
3,243,847 GBP2024-03-31
3,080,432 GBP2023-03-31
Equity
Called up share capital
2 GBP2024-03-31
2 GBP2023-03-31
3 GBP2022-03-31
Capital redemption reserve
1 GBP2024-03-31
1 GBP2023-03-31
Retained earnings (accumulated losses)
1,814,936 GBP2024-03-31
1,175,219 GBP2023-03-31
1,322,168 GBP2022-03-31
Equity
3,243,847 GBP2024-03-31
3,080,432 GBP2023-03-31
1,322,171 GBP2022-03-31
Issue of Equity Instruments
Called up share capital
-1 GBP2022-04-01 ~ 2023-03-31
Issue of Equity Instruments
-1 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
163,915 GBP2023-04-01 ~ 2024-03-31
1,758,261 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-500 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
-500 GBP2023-04-01 ~ 2024-03-31
Bank Overdrafts
-64,375 GBP2024-03-31
Wages/Salaries
1,445,253 GBP2023-04-01 ~ 2024-03-31
1,146,546 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
97,319 GBP2023-04-01 ~ 2024-03-31
73,541 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
8,264 GBP2023-04-01 ~ 2024-03-31
12,868 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
1,550,836 GBP2023-04-01 ~ 2024-03-31
1,232,955 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
582023-04-01 ~ 2024-03-31
522022-04-01 ~ 2023-03-31
Director Remuneration
54,750 GBP2023-04-01 ~ 2024-03-31
29,278 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
234,267 GBP2023-04-01 ~ 2024-03-31
191,834 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
16,200 GBP2023-04-01 ~ 2024-03-31
Current Tax for the Period
140,671 GBP2023-04-01 ~ 2024-03-31
66,770 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
119,799 GBP2023-04-01 ~ 2024-03-31
451,813 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Net goodwill
68,000 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
68,000 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
2,712,719 GBP2024-03-31
2,712,719 GBP2023-03-31
Plant and equipment
1,916,892 GBP2024-03-31
1,802,176 GBP2023-03-31
Furniture and fittings
224,764 GBP2024-03-31
222,772 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
163,265 GBP2024-03-31
111,235 GBP2023-03-31
Plant and equipment
1,050,838 GBP2024-03-31
957,624 GBP2023-03-31
Furniture and fittings
98,693 GBP2024-03-31
76,473 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
52,030 GBP2023-04-01 ~ 2024-03-31
Plant and equipment
93,214 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
22,220 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Land and buildings
2,549,454 GBP2024-03-31
2,601,484 GBP2023-03-31
Plant and equipment
866,054 GBP2024-03-31
844,552 GBP2023-03-31
Furniture and fittings
126,071 GBP2024-03-31
146,299 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
393,128 GBP2024-03-31
437,058 GBP2023-03-31
Computers
114,306 GBP2024-03-31
97,184 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
5,361,809 GBP2024-03-31
5,271,909 GBP2023-03-31
Property, Plant & Equipment - Disposals
Motor vehicles
-43,930 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Disposals
-43,930 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
175,940 GBP2024-03-31
159,269 GBP2023-03-31
Computers
88,069 GBP2024-03-31
75,563 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,576,805 GBP2024-03-31
1,380,164 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
54,297 GBP2023-04-01 ~ 2024-03-31
Computers
12,506 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
234,267 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-37,626 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-37,626 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Motor vehicles
217,188 GBP2024-03-31
277,789 GBP2023-03-31
Computers
26,237 GBP2024-03-31
21,621 GBP2023-03-31
Merchandise
1,361,644 GBP2024-03-31
1,113,345 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
352,636 GBP2024-03-31
327,057 GBP2023-03-31
Other Debtors
Current
953,054 GBP2024-03-31
576,839 GBP2023-03-31
Amount of value-added tax that is recoverable
Current
9,137 GBP2024-03-31
Prepayments/Accrued Income
Current
40,944 GBP2024-03-31
29,894 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
1,355,771 GBP2024-03-31
933,790 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
156,747 GBP2024-03-31
111,916 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
59,117 GBP2024-03-31
60,124 GBP2023-03-31
Trade Creditors/Trade Payables
Current
1,553,822 GBP2024-03-31
1,052,541 GBP2023-03-31
Corporation Tax Payable
Current
140,872 GBP2024-03-31
83,166 GBP2023-03-31
Other Taxation & Social Security Payable
Current
63,143 GBP2024-03-31
67,938 GBP2023-03-31
Other Creditors
Current
79,390 GBP2024-03-31
127,162 GBP2023-03-31
Accrued Liabilities
Current
47,650 GBP2024-03-31
22,140 GBP2023-03-31
Bank Borrowings/Overdrafts
Non-current
511,692 GBP2024-03-31
706,798 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
62,953 GBP2024-03-31
121,904 GBP2023-03-31
Bank Borrowings
Current, Amounts falling due within one year
92,372 GBP2024-03-31
111,916 GBP2023-03-31
Total Borrowings
Current, Amounts falling due within one year
156,747 GBP2024-03-31
111,916 GBP2023-03-31
Bank Borrowings
Non-current, Between one and two years
24,188 GBP2024-03-31
111,916 GBP2023-03-31
Non-current, Between two and five year
96,752 GBP2024-03-31
96,752 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
62,953 GBP2024-03-31
121,904 GBP2023-03-31
hire purchase agreements
122,070 GBP2024-03-31
182,028 GBP2023-03-31
Bank Overdrafts
Secured
64,375 GBP2024-03-31
Bank Borrowings
Secured
604,064 GBP2024-03-31
818,714 GBP2023-03-31
Total Borrowings
Secured
668,439 GBP2024-03-31
818,714 GBP2023-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
390,446 GBP2024-03-31
215,838 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
752,436 GBP2024-03-31
577,828 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2024-03-31
Nominal value of allotted share capital
Class 1 ordinary share
2 GBP2023-04-01 ~ 2024-03-31
2 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
Retained earnings (accumulated losses)
163,915 GBP2023-04-01 ~ 2024-03-31