Average Number of Employees
932023-04-01 ~ 2024-03-31
972022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Net goodwill
54,750 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
47,251 GBP2024-03-31
44,275 GBP2023-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
2,976 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
Net goodwill
7,499 GBP2024-03-31
10,475 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
128,238 GBP2023-03-31
Turnover/Revenue
9,611,816 GBP2023-04-01 ~ 2024-03-31
12,349,675 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
3,260,526 GBP2023-04-01 ~ 2024-03-31
4,611,485 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
6,351,290 GBP2023-04-01 ~ 2024-03-31
7,738,190 GBP2022-04-01 ~ 2023-03-31
Distribution Costs
858,562 GBP2023-04-01 ~ 2024-03-31
1,193,384 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
6,117,645 GBP2023-04-01 ~ 2024-03-31
6,687,499 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
-624,917 GBP2023-04-01 ~ 2024-03-31
-142,693 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
61,077 GBP2023-04-01 ~ 2024-03-31
35,756 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
-685,994 GBP2023-04-01 ~ 2024-03-31
-188,449 GBP2022-04-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-128,238 GBP2023-04-01 ~ 2024-03-31
-41,107 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
-557,756 GBP2023-04-01 ~ 2024-03-31
-147,342 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-134,160 GBP2023-04-01 ~ 2024-03-31
-200,000 GBP2022-04-01 ~ 2023-03-31
Equity
Retained earnings (accumulated losses)
4,515,557 GBP2024-03-31
5,207,473 GBP2023-03-31
5,554,815 GBP2022-03-31
Intangible Assets
7,499 GBP2024-03-31
10,475 GBP2023-03-31
Property, Plant & Equipment
2,648,270 GBP2024-03-31
2,417,437 GBP2023-03-31
Fixed Assets
2,655,769 GBP2024-03-31
2,427,912 GBP2023-03-31
Total Inventories
2,415,511 GBP2024-03-31
2,618,334 GBP2023-03-31
Debtors
1,244,591 GBP2024-03-31
772,241 GBP2023-03-31
Cash at bank and in hand
512,276 GBP2024-03-31
1,823,647 GBP2023-03-31
Current Assets
4,172,378 GBP2024-03-31
5,214,222 GBP2023-03-31
Creditors
Amounts falling due within one year
1,326,982 GBP2024-03-31
1,314,470 GBP2023-03-31
Net Current Assets/Liabilities
2,845,396 GBP2024-03-31
3,899,752 GBP2023-03-31
Total Assets Less Current Liabilities
5,501,165 GBP2024-03-31
6,327,664 GBP2023-03-31
Creditors
Amounts falling due after one year
984,608 GBP2024-03-31
990,953 GBP2023-03-31
Net Assets/Liabilities
4,516,557 GBP2024-03-31
5,208,473 GBP2023-03-31
Equity
Called up share capital
1,000 GBP2024-03-31
1,000 GBP2023-03-31
Equity
4,516,557 GBP2024-03-31
5,208,473 GBP2023-03-31
Property, Plant & Equipment - Depreciation Expense
271,405 GBP2023-04-01 ~ 2024-03-31
229,331 GBP2022-04-01 ~ 2023-03-31
Average number of employees in administration and support functions
82023-04-01 ~ 2024-03-31
82022-04-01 ~ 2023-03-31
Wages/Salaries
2,621,938 GBP2023-04-01 ~ 2024-03-31
2,710,461 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
261,809 GBP2023-04-01 ~ 2024-03-31
309,154 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
48,112 GBP2023-04-01 ~ 2024-03-31
45,444 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
2,931,859 GBP2023-04-01 ~ 2024-03-31
3,065,059 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
104,165 GBP2023-04-01 ~ 2024-03-31
93,916 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-128,238 GBP2023-04-01 ~ 2024-03-31
2,598 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
-171,499 GBP2023-04-01 ~ 2024-03-31
-35,805 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
54,750 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
47,251 GBP2024-03-31
44,275 GBP2023-03-31
Intangible Assets - Increase From Amortisation Charge for Year
2,976 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
2,280,003 GBP2024-03-31
1,923,744 GBP2023-03-31
Plant and equipment
1,369,002 GBP2024-03-31
1,270,532 GBP2023-03-31
Motor vehicles
245,893 GBP2024-03-31
198,384 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
3,894,898 GBP2024-03-31
3,392,660 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
234,981 GBP2024-03-31
177,378 GBP2023-03-31
Plant and equipment
906,716 GBP2024-03-31
730,257 GBP2023-03-31
Motor vehicles
104,931 GBP2024-03-31
67,588 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,246,628 GBP2024-03-31
975,223 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
57,603 GBP2023-04-01 ~ 2024-03-31
Plant and equipment
176,459 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
37,343 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
271,405 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Land and buildings
2,045,022 GBP2024-03-31
1,746,366 GBP2023-03-31
Plant and equipment
462,286 GBP2024-03-31
540,275 GBP2023-03-31
Motor vehicles
140,962 GBP2024-03-31
130,796 GBP2023-03-31
Under hire purchased contracts or finance leases, Plant and equipment
20,475 GBP2024-03-31
25,935 GBP2023-03-31
Under hire purchased contracts or finance leases, Motor vehicles
138,000 GBP2024-03-31
Under hire purchased contracts or finance leases
158,475 GBP2024-03-31
151,155 GBP2023-03-31
Motor vehicles, Under hire purchased contracts or finance leases
125,220 GBP2023-03-31
Raw Materials
2,415,511 GBP2024-03-31
2,618,334 GBP2023-03-31
Trade Debtors/Trade Receivables
760,700 GBP2024-03-31
421,042 GBP2023-03-31
Prepayments/Accrued Income
239,082 GBP2024-03-31
223,738 GBP2023-03-31
Amounts owed by directors
159,283 GBP2024-03-31
56,976 GBP2023-03-31
Other Debtors
85,526 GBP2024-03-31
70,485 GBP2023-03-31
Bank Borrowings/Overdrafts
Amounts falling due within one year
95,880 GBP2024-03-31
95,580 GBP2023-03-31
Trade Creditors/Trade Payables
Amounts falling due within one year
884,334 GBP2024-03-31
856,578 GBP2023-03-31
Accrued Liabilities/Deferred Income
Amounts falling due within one year
106,575 GBP2024-03-31
77,922 GBP2023-03-31
Other Taxation & Social Security Payable
Amounts falling due within one year
91,006 GBP2024-03-31
127,009 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
54,245 GBP2024-03-31
28,790 GBP2023-03-31
Other Creditors
Amounts falling due within one year
94,942 GBP2024-03-31
128,591 GBP2023-03-31
Bank Borrowings/Overdrafts
Amounts falling due after one year
816,736 GBP2024-03-31
892,932 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Amounts falling due after one year
167,872 GBP2024-03-31
98,021 GBP2023-03-31
Minimum gross finance lease payments owing
Amounts falling due within one year
54,245 GBP2024-03-31
28,790 GBP2023-03-31
Between one and five year
167,872 GBP2024-03-31
98,021 GBP2023-03-31
Minimum gross finance lease payments owing
222,117 GBP2024-03-31
126,811 GBP2023-03-31
Deferred Tax Liabilities
128,238 GBP2023-03-31
Par Value of Share
Class 1 ordinary share
1 shares2023-04-01 ~ 2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2024-03-31
1,000 shares2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
101,968 GBP2024-03-31
42,455 GBP2023-03-31
Between one and five year
162,361 GBP2024-03-31
107,246 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
264,329 GBP2024-03-31
149,701 GBP2023-03-31