Par Value of Share
Class 1 ordinary share
12023-04-01 ~ 2024-03-31
Turnover/Revenue
20,101,614 GBP2023-04-01 ~ 2024-03-31
15,084,661 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
-14,232,161 GBP2023-04-01 ~ 2024-03-31
-10,532,784 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
5,869,453 GBP2023-04-01 ~ 2024-03-31
4,551,877 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-4,497,777 GBP2023-04-01 ~ 2024-03-31
-3,625,550 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
1,391,576 GBP2023-04-01 ~ 2024-03-31
950,227 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
31,950 GBP2023-04-01 ~ 2024-03-31
2,445 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
-51,117 GBP2023-04-01 ~ 2024-03-31
-57,802 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
1,372,409 GBP2023-04-01 ~ 2024-03-31
894,870 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
939,361 GBP2023-04-01 ~ 2024-03-31
645,883 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
939,361 GBP2023-04-01 ~ 2024-03-31
645,883 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
920,517 GBP2024-03-31
937,369 GBP2023-03-31
Fixed Assets
920,517 GBP2024-03-31
937,369 GBP2023-03-31
Total Inventories
5,113,766 GBP2024-03-31
4,075,654 GBP2023-03-31
Debtors
921,633 GBP2024-03-31
636,565 GBP2023-03-31
Cash at bank and in hand
1,113,752 GBP2024-03-31
1,643,588 GBP2023-03-31
Current Assets
7,149,151 GBP2024-03-31
6,355,807 GBP2023-03-31
Net Current Assets/Liabilities
3,898,185 GBP2024-03-31
3,231,149 GBP2023-03-31
Total Assets Less Current Liabilities
4,818,702 GBP2024-03-31
4,168,518 GBP2023-03-31
Net Assets/Liabilities
4,423,610 GBP2024-03-31
3,486,249 GBP2023-03-31
Equity
Called up share capital
100 GBP2024-03-31
100 GBP2023-03-31
100 GBP2022-03-31
Retained earnings (accumulated losses)
4,423,510 GBP2024-03-31
3,486,149 GBP2023-03-31
2,844,266 GBP2022-03-31
Equity
4,423,610 GBP2024-03-31
3,486,249 GBP2023-03-31
2,844,366 GBP2022-03-31
Dividends Paid
Retained earnings (accumulated losses)
-2,000 GBP2023-04-01 ~ 2024-03-31
-4,000 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-2,000 GBP2023-04-01 ~ 2024-03-31
-4,000 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
939,361 GBP2023-04-01 ~ 2024-03-31
645,883 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
3,747,992 GBP2023-04-01 ~ 2024-03-31
2,988,113 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
336,789 GBP2023-04-01 ~ 2024-03-31
280,404 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
98,446 GBP2023-04-01 ~ 2024-03-31
47,878 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
4,183,227 GBP2023-04-01 ~ 2024-03-31
3,316,395 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
1212023-04-01 ~ 2024-03-31
1072022-04-01 ~ 2023-03-31
Director Remuneration
191,191 GBP2023-04-01 ~ 2024-03-31
192,735 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
154,636 GBP2023-04-01 ~ 2024-03-31
115,905 GBP2022-04-01 ~ 2023-03-31
Current Tax for the Period
317,489 GBP2023-04-01 ~ 2024-03-31
113,860 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
343,102 GBP2023-04-01 ~ 2024-03-31
170,025 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Net goodwill
40,000 GBP2023-03-31
Development expenditure
59,047 GBP2023-03-31
Intangible Assets - Gross Cost
99,047 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
40,000 GBP2023-03-31
Development expenditure
59,047 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
99,047 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
584,895 GBP2024-03-31
541,879 GBP2023-03-31
Plant and equipment
1,464,172 GBP2024-03-31
1,247,328 GBP2023-03-31
Furniture and fittings
163,762 GBP2024-03-31
148,452 GBP2023-03-31
Computers
51,811 GBP2024-03-31
82,416 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
2,264,640 GBP2024-03-31
2,020,075 GBP2023-03-31
Property, Plant & Equipment - Disposals
Plant and equipment
-39,141 GBP2023-04-01 ~ 2024-03-31
Computers
-40,109 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Disposals
-79,250 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
272,131 GBP2024-03-31
211,432 GBP2023-03-31
Plant and equipment
986,704 GBP2024-03-31
769,987 GBP2023-03-31
Furniture and fittings
52,741 GBP2024-03-31
40,406 GBP2023-03-31
Computers
32,547 GBP2024-03-31
60,881 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,344,123 GBP2024-03-31
1,082,706 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
60,699 GBP2023-04-01 ~ 2024-03-31
Plant and equipment
238,891 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
12,335 GBP2023-04-01 ~ 2024-03-31
Computers
10,275 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
322,200 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-22,174 GBP2023-04-01 ~ 2024-03-31
Computers
-38,609 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-60,783 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Improvements to leasehold property
312,764 GBP2024-03-31
330,447 GBP2023-03-31
Plant and equipment
477,468 GBP2024-03-31
477,341 GBP2023-03-31
Furniture and fittings
111,021 GBP2024-03-31
108,046 GBP2023-03-31
Computers
19,264 GBP2024-03-31
21,535 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
868,064 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
777,815 GBP2024-03-31
610,251 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
167,564 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
90,249 GBP2024-03-31
257,813 GBP2023-03-31
Merchandise
4,764,115 GBP2024-03-31
3,865,720 GBP2023-03-31
Value of work in progress
349,651 GBP2024-03-31
209,934 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
340,772 GBP2024-03-31
384,485 GBP2023-03-31
Prepayments
Current
580,861 GBP2024-03-31
252,080 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
921,633 GBP2024-03-31
636,565 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
206,960 GBP2024-03-31
263,757 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
95,989 GBP2024-03-31
194,103 GBP2023-03-31
Trade Creditors/Trade Payables
Current
649,606 GBP2024-03-31
1,034,657 GBP2023-03-31
Corporation Tax Payable
Current
402,129 GBP2024-03-31
113,860 GBP2023-03-31
Other Taxation & Social Security Payable
Current
77,238 GBP2024-03-31
10,554 GBP2023-03-31
Other Creditors
Current
21,588 GBP2024-03-31
29,829 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
367,991 GBP2024-03-31
318,780 GBP2023-03-31
Bank Borrowings/Overdrafts
Non-current
209,146 GBP2024-03-31
411,317 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
96,025 GBP2023-03-31
Bank Borrowings
Current, Amounts falling due within one year
206,960 GBP2024-03-31
263,757 GBP2023-03-31
Non-current, Between one and two years
180,714 GBP2024-03-31
202,142 GBP2023-03-31
Non-current, Between two and five year
28,432 GBP2024-03-31
209,175 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
hire purchase agreements
10,022 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
295,260 GBP2024-03-31
283,760 GBP2023-03-31
Between one and five year
1,169,908 GBP2024-03-31
1,210,161 GBP2023-03-31
More than five year
2,434 GBP2024-03-31
257,441 GBP2023-03-31
All periods
1,467,602 GBP2024-03-31
1,751,362 GBP2023-03-31
Total Borrowings
Secured
507,277 GBP2024-03-31
903,589 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
166,046 GBP2024-03-31
135,127 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
939,361 GBP2023-04-01 ~ 2024-03-31