Turnover/Revenue
10,735,859 GBP2023-04-01 ~ 2024-03-31
12,230,261 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
-8,202,050 GBP2023-04-01 ~ 2024-03-31
-9,341,800 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
2,533,809 GBP2023-04-01 ~ 2024-03-31
2,888,461 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-2,141,665 GBP2023-04-01 ~ 2024-03-31
-1,788,969 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
497,527 GBP2023-04-01 ~ 2024-03-31
1,204,262 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
4,677 GBP2023-04-01 ~ 2024-03-31
1,342 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
421,160 GBP2023-04-01 ~ 2024-03-31
1,141,676 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
306,437 GBP2023-04-01 ~ 2024-03-31
885,201 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
306,437 GBP2023-04-01 ~ 2024-03-31
885,201 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
1,424,808 GBP2024-03-31
1,296,437 GBP2023-03-31
Investment Property
880,000 GBP2024-03-31
880,000 GBP2023-03-31
Fixed Assets
2,304,808 GBP2024-03-31
2,176,437 GBP2023-03-31
Total Inventories
811,428 GBP2024-03-31
1,030,045 GBP2023-03-31
Debtors
2,638,179 GBP2024-03-31
2,484,672 GBP2023-03-31
Cash at bank and in hand
599,200 GBP2024-03-31
771,866 GBP2023-03-31
Current Assets
4,048,807 GBP2024-03-31
4,286,583 GBP2023-03-31
Net Current Assets/Liabilities
1,279,062 GBP2024-03-31
1,258,577 GBP2023-03-31
Total Assets Less Current Liabilities
3,583,870 GBP2024-03-31
3,435,014 GBP2023-03-31
Creditors
Non-current, Amounts falling due after one year
-840,839 GBP2024-03-31
-865,262 GBP2023-03-31
Net Assets/Liabilities
2,345,022 GBP2024-03-31
2,212,585 GBP2023-03-31
Equity
Called up share capital
90 GBP2024-03-31
90 GBP2023-03-31
90 GBP2022-03-31
Retained earnings (accumulated losses)
2,235,696 GBP2024-03-31
2,103,259 GBP2023-03-31
1,358,709 GBP2022-03-31
Equity
2,345,022 GBP2024-03-31
2,212,585 GBP2023-03-31
1,501,384 GBP2022-03-31
Other miscellaneous reserve
109,236 GBP2024-03-31
109,236 GBP2023-03-31
142,585 GBP2022-03-31
Profit/Loss
Retained earnings (accumulated losses)
306,437 GBP2023-04-01 ~ 2024-03-31
885,201 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-174,000 GBP2023-04-01 ~ 2024-03-31
-174,000 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-174,000 GBP2023-04-01 ~ 2024-03-31
-174,000 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
556,189 GBP2023-04-01 ~ 2024-03-31
474,903 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
2,501,742 GBP2023-04-01 ~ 2024-03-31
2,033,540 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
229,145 GBP2023-04-01 ~ 2024-03-31
211,672 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
2,860,315 GBP2023-04-01 ~ 2024-03-31
2,289,515 GBP2022-04-01 ~ 2023-03-31
Average number of employees in administration and support functions
112023-04-01 ~ 2024-03-31
102022-04-01 ~ 2023-03-31
Average Number of Employees
652023-04-01 ~ 2024-03-31
582022-04-01 ~ 2023-03-31
Director Remuneration
46,016 GBP2023-04-01 ~ 2024-03-31
43,461 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
6,000 GBP2023-04-01 ~ 2024-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
38,662 GBP2023-04-01 ~ 2024-03-31
69,561 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
105,290 GBP2023-04-01 ~ 2024-03-31
216,919 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
332,372 GBP2024-03-31
291,530 GBP2023-03-31
Deferred Tax Liabilities
398,009 GBP2024-03-31
357,167 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
80,067 GBP2024-03-31
65,837 GBP2023-03-31
Tools/Equipment for furniture and fittings
267,968 GBP2024-03-31
219,157 GBP2023-03-31
Motor vehicles
1,525,546 GBP2024-03-31
1,207,204 GBP2023-03-31
Other
1,307,768 GBP2024-03-31
1,476,636 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
3,181,349 GBP2024-03-31
2,968,834 GBP2023-03-31
Property, Plant & Equipment - Disposals
Tools/Equipment for furniture and fittings
-400 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
-281,323 GBP2023-04-01 ~ 2024-03-31
Other
-394,482 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Disposals
-676,205 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
60,629 GBP2024-03-31
57,013 GBP2023-03-31
Tools/Equipment for furniture and fittings
202,004 GBP2024-03-31
178,418 GBP2023-03-31
Motor vehicles
588,300 GBP2024-03-31
579,322 GBP2023-03-31
Other
905,608 GBP2024-03-31
857,644 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,756,541 GBP2024-03-31
1,672,397 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
3,616 GBP2023-04-01 ~ 2024-03-31
Tools/Equipment for furniture and fittings
23,986 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
252,605 GBP2023-04-01 ~ 2024-03-31
Other
275,982 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
556,189 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Tools/Equipment for furniture and fittings
-400 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
-243,627 GBP2023-04-01 ~ 2024-03-31
Other
-228,018 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-472,045 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Land and buildings
19,438 GBP2024-03-31
8,824 GBP2023-03-31
Tools/Equipment for furniture and fittings
65,964 GBP2024-03-31
40,739 GBP2023-03-31
Motor vehicles
937,246 GBP2024-03-31
627,882 GBP2023-03-31
Other
402,160 GBP2024-03-31
618,992 GBP2023-03-31
Investment Property - Fair Value Model
880,000 GBP2024-03-31
880,000 GBP2023-03-31
Raw materials and consumables
89,749 GBP2024-03-31
58,104 GBP2023-03-31
Value of work in progress
64,188 GBP2024-03-31
85,888 GBP2023-03-31
Finished Goods/Goods for Resale
657,491 GBP2024-03-31
886,053 GBP2023-03-31
Trade Debtors/Trade Receivables
1,522,130 GBP2024-03-31
1,575,401 GBP2023-03-31
Amounts Owed By Related Parties
827,575 GBP2024-03-31
779,575 GBP2023-03-31
Other Debtors
25,913 GBP2024-03-31
13,083 GBP2023-03-31
Prepayments/Accrued Income
262,561 GBP2024-03-31
116,613 GBP2023-03-31
Debtors
Current
2,638,179 GBP2024-03-31
2,484,672 GBP2023-03-31
Total Borrowings
Current, Amounts falling due within one year
461,494 GBP2024-03-31
433,927 GBP2023-03-31
Trade Creditors/Trade Payables
799,018 GBP2024-03-31
1,042,712 GBP2023-03-31
Taxation/Social Security Payable
233,935 GBP2024-03-31
106,617 GBP2023-03-31
Other Creditors
86,908 GBP2024-03-31
35,934 GBP2023-03-31
Corporation Tax Payable
75,537 GBP2024-03-31
186,914 GBP2023-03-31
Total Borrowings
Non-current, Amounts falling due after one year
739,135 GBP2024-03-31
761,062 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
398,009 GBP2024-03-31
357,167 GBP2023-03-31
Par Value of Share
Class 1 ordinary share
12023-04-01 ~ 2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
90 shares2024-03-31
90 shares2023-03-31
Bank Borrowings
Current
79,813 GBP2024-03-31
104,752 GBP2023-03-31
Bank Overdrafts
Current
271 GBP2023-03-31
Total Borrowings
Current
461,494 GBP2024-03-31
433,927 GBP2023-03-31
Bank Borrowings
Non-current
375,818 GBP2024-03-31
450,857 GBP2023-03-31
Total Borrowings
Non-current
739,135 GBP2024-03-31
761,062 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
381,681 GBP2024-03-31
328,904 GBP2023-03-31
Minimum gross finance lease payments owing
744,998 GBP2024-03-31
639,109 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
127,632 GBP2024-03-31
127,632 GBP2023-03-31
Between two and five year
223,356 GBP2024-03-31
350,988 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
350,988 GBP2024-03-31
478,620 GBP2023-03-31
Dividend per share (interim)
1,933.322023-04-01 ~ 2024-03-31
1,933.322022-04-01 ~ 2023-03-31