Cost of Sales
-23,769,000 GBP2023-04-04 ~ 2024-04-01
-23,465,000 GBP2022-03-29 ~ 2023-04-03
Distribution Costs
-1,377,000 GBP2023-04-04 ~ 2024-04-01
-958,000 GBP2022-03-29 ~ 2023-04-03
Administrative Expenses
-4,764,000 GBP2023-04-04 ~ 2024-04-01
-4,759,000 GBP2022-03-29 ~ 2023-04-03
Profit/Loss on Ordinary Activities Before Tax
-1,591,000 GBP2023-04-04 ~ 2024-04-01
-234,000 GBP2022-03-29 ~ 2023-04-03
Tax/Tax Credit on Profit or Loss on Ordinary Activities
0 GBP2023-04-04 ~ 2024-04-01
96,000 GBP2022-03-29 ~ 2023-04-03
-96,000 GBP2022-03-29 ~ 2023-04-03
Profit/Loss
-1,591,000 GBP2023-04-04 ~ 2024-04-01
-138,000 GBP2022-03-29 ~ 2023-04-03
Intangible Assets
Other
63,000 GBP2024-04-01
129,000 GBP2023-04-03
Property, Plant & Equipment
42,000 GBP2024-04-01
84,000 GBP2023-04-03
Fixed Assets
105,000 GBP2024-04-01
213,000 GBP2023-04-03
Debtors
Current
12,152,000 GBP2024-04-01
21,056,000 GBP2023-04-03
Cash at bank and in hand
979,000 GBP2024-04-01
1,182,000 GBP2023-04-03
Current Assets
21,274,000 GBP2024-04-01
28,734,000 GBP2023-04-03
Creditors
Current, Amounts falling due within one year
-17,765,000 GBP2024-04-01
-23,295,000 GBP2023-04-03
Net Current Assets/Liabilities
3,509,000 GBP2024-04-01
5,439,000 GBP2023-04-03
Total Assets Less Current Liabilities
3,614,000 GBP2024-04-01
5,652,000 GBP2023-04-03
Creditors
Non-current, Amounts falling due after one year
-3,988,000 GBP2024-04-01
-4,435,000 GBP2023-04-03
Net Assets/Liabilities
-374,000 GBP2024-04-01
1,217,000 GBP2023-04-03
Equity
Called up share capital
100,000 GBP2024-04-01
100,000 GBP2023-04-03
100,000 GBP2022-03-28
Retained earnings (accumulated losses)
-474,000 GBP2024-04-01
1,117,000 GBP2023-04-03
1,255,000 GBP2022-03-28
Equity
-374,000 GBP2024-04-01
1,217,000 GBP2023-04-03
Profit/Loss
Retained earnings (accumulated losses)
-1,591,000 GBP2023-04-04 ~ 2024-04-01
-138,000 GBP2022-03-29 ~ 2023-04-03
Average Number of Employees
552023-04-04 ~ 2024-04-01
562022-03-29 ~ 2023-04-03
Wages/Salaries
2,097,000 GBP2023-04-04 ~ 2024-04-01
2,481,000 GBP2022-03-29 ~ 2023-04-03
Pension & Other Post-employment Benefit Costs/Other Pension Costs
80,000 GBP2023-04-04 ~ 2024-04-01
103,000 GBP2022-03-29 ~ 2023-04-03
Staff Costs/Employee Benefits Expense
2,398,000 GBP2023-04-04 ~ 2024-04-01
2,861,000 GBP2022-03-29 ~ 2023-04-03
Director Remuneration
247,000 GBP2023-04-04 ~ 2024-04-01
340,000 GBP2022-03-29 ~ 2023-04-03
Interest Payable/Similar Charges (Finance Costs)
58,000 GBP2023-04-04 ~ 2024-04-01
72,000 GBP2022-03-29 ~ 2023-04-03
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
0 GBP2023-04-04 ~ 2024-04-01
-21,000 GBP2022-03-29 ~ 2023-04-03
Intangible Assets - Gross Cost
Computer software
1,187,000 GBP2024-04-01
1,203,000 GBP2023-04-03
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
240,000 GBP2024-04-01
240,000 GBP2023-04-03
Furniture and fittings
26,000 GBP2024-04-01
26,000 GBP2023-04-03
Motor vehicles
36,000 GBP2024-04-01
86,000 GBP2023-04-03
Property, Plant & Equipment - Gross Cost
302,000 GBP2024-04-01
352,000 GBP2023-04-03
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-17,000 GBP2023-04-04 ~ 2024-04-01
Motor vehicles
-50,000 GBP2023-04-04 ~ 2024-04-01
Property, Plant & Equipment - Other Disposals
-67,000 GBP2023-04-04 ~ 2024-04-01
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
240,000 GBP2024-04-01
240,000 GBP2023-04-03
Furniture and fittings
4,000 GBP2024-04-01
7,000 GBP2023-04-03
Motor vehicles
16,000 GBP2024-04-01
21,000 GBP2023-04-03
Property, Plant & Equipment - Accumulated Depreciation & Impairment
260,000 GBP2024-04-01
268,000 GBP2023-04-03
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
0 GBP2023-04-04 ~ 2024-04-01
Furniture and fittings
6,000 GBP2023-04-04 ~ 2024-04-01
Motor vehicles
17,000 GBP2023-04-04 ~ 2024-04-01
Property, Plant & Equipment - Increase From Depreciation Charge for Year
23,000 GBP2023-04-04 ~ 2024-04-01
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-9,000 GBP2023-04-04 ~ 2024-04-01
Motor vehicles
-22,000 GBP2023-04-04 ~ 2024-04-01
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-31,000 GBP2023-04-04 ~ 2024-04-01
Property, Plant & Equipment
Improvements to leasehold property
0 GBP2024-04-01
0 GBP2023-04-03
Furniture and fittings
22,000 GBP2024-04-01
19,000 GBP2023-04-03
Motor vehicles
20,000 GBP2024-04-01
65,000 GBP2023-04-03
Finished Goods/Goods for Resale
5,891,000 GBP2024-04-01
4,439,000 GBP2023-04-03
Trade Debtors/Trade Receivables
Current
2,137,000 GBP2024-04-01
1,584,000 GBP2023-04-03
Amount of corporation tax that is recoverable
Current
24,000 GBP2024-04-01
69,000 GBP2023-04-03
Amounts Owed by Group Undertakings
Current
36,000 GBP2024-04-01
3,980,000 GBP2023-04-03
Prepayments/Accrued Income
Current
9,955,000 GBP2024-04-01
15,371,000 GBP2023-04-03
Debtors
Current, Amounts falling due within one year
12,152,000 GBP2024-04-01
21,056,000 GBP2023-04-03
Prepayments/Accrued Income
2,057,000 GBP2023-04-03
Debtors
14,404,000 GBP2024-04-01
23,113,000 GBP2023-04-03
Finance Lease Liabilities - Total Present Value
Current
7,000 GBP2024-04-01
7,000 GBP2023-04-03
Trade Creditors/Trade Payables
Current
7,448,000 GBP2024-04-01
9,578,000 GBP2023-04-03
Amounts owed to group undertakings
Current
1,237,000 GBP2024-04-01
1,354,000 GBP2023-04-03
Other Taxation & Social Security Payable
Current
309,000 GBP2024-04-01
212,000 GBP2023-04-03
Accrued Liabilities/Deferred Income
Current
8,757,000 GBP2024-04-01
12,144,000 GBP2023-04-03
Creditors
Current
17,765,000 GBP2024-04-01
23,295,000 GBP2023-04-03
Finance Lease Liabilities - Total Present Value
Non-current
17,000 GBP2024-04-01
25,000 GBP2023-04-03
Other Remaining Borrowings
Non-current
0 GBP2024-04-01
2,000,000 GBP2023-04-03
Amounts owed to group undertakings
Non-current
1,354,000 GBP2024-04-01
0 GBP2023-04-03
Creditors
Non-current
3,988,000 GBP2024-04-01
4,435,000 GBP2023-04-03
Total Borrowings
Non-current
0 GBP2024-04-01
2,000,000 GBP2023-04-03
Minimum gross finance lease payments owing
Amounts falling due within one year
9,000 GBP2024-04-01
9,000 GBP2023-04-03
Minimum gross finance lease payments owing
28,000 GBP2024-04-01
38,000 GBP2023-04-03
Finance Lease Liabilities - Total Present Value
24,000 GBP2024-04-01
32,000 GBP2023-04-03
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
112,000 GBP2024-04-01
Between two and five year
268,000 GBP2024-04-01
0 GBP2023-04-03
More than five year
80,000 GBP2024-04-01
0 GBP2023-04-03
Future Minimum Lease Payments Under Non-cancellable Operating Leases
460,000 GBP2024-04-01