(expand)Cost of Sales
58,166,631 GBP2023-03-01 ~ 2024-02-29
53,668,531 GBP2022-03-01 ~ 2023-02-28
Gross Profit/Loss
34,857,111 GBP2023-03-01 ~ 2024-02-29
29,317,725 GBP2022-03-01 ~ 2023-02-28
Distribution Costs
7,643,821 GBP2023-03-01 ~ 2024-02-29
10,970,926 GBP2022-03-01 ~ 2023-02-28
Administrative Expenses
15,235,800 GBP2023-03-01 ~ 2024-02-29
12,405,276 GBP2022-03-01 ~ 2023-02-28
Operating Profit/Loss
12,180,064 GBP2023-03-01 ~ 2024-02-29
6,042,777 GBP2022-03-01 ~ 2023-02-28
Other Interest Receivable/Similar Income (Finance Income)
331,698 GBP2023-03-01 ~ 2024-02-29
11,399 GBP2022-03-01 ~ 2023-02-28
Interest Payable/Similar Charges (Finance Costs)
1,199,420 GBP2023-03-01 ~ 2024-02-29
584,838 GBP2022-03-01 ~ 2023-02-28
Profit/Loss on Ordinary Activities Before Tax
8,018,048 GBP2023-03-01 ~ 2024-02-29
516,573 GBP2022-03-01 ~ 2023-02-28
Tax/Tax Credit on Profit or Loss on Ordinary Activities
2,864,684 GBP2023-03-01 ~ 2024-02-29
118,716 GBP2022-03-01 ~ 2023-02-28
Profit/Loss
5,153,364 GBP2023-03-01 ~ 2024-02-29
397,857 GBP2022-03-01 ~ 2023-02-28
Comprehensive Income/Expense
5,153,364 GBP2023-03-01 ~ 2024-02-29
397,857 GBP2022-03-01 ~ 2023-02-28
Intangible Assets
22,645 GBP2024-02-29
6,431 GBP2023-02-28
Property, Plant & Equipment
1,868,965 GBP2024-02-29
2,276,243 GBP2023-02-28
Fixed Assets
1,891,610 GBP2024-02-29
2,282,674 GBP2023-02-28
Total Inventories
14,440,785 GBP2024-02-29
13,944,179 GBP2023-02-28
Debtors
33,794,894 GBP2024-02-29
31,720,650 GBP2023-02-28
Cash at bank and in hand
1,433,882 GBP2024-02-29
2,889,345 GBP2023-02-28
Current Assets
49,669,561 GBP2024-02-29
48,554,174 GBP2023-02-28
Creditors
Current
33,790,190 GBP2024-02-29
33,776,393 GBP2023-02-28
Net Current Assets/Liabilities
15,879,371 GBP2024-02-29
14,777,781 GBP2023-02-28
Total Assets Less Current Liabilities
17,770,981 GBP2024-02-29
17,060,455 GBP2023-02-28
Net Assets/Liabilities
13,927,206 GBP2024-02-29
12,334,842 GBP2023-02-28
Equity
Called up share capital
20,000 GBP2024-02-29
20,000 GBP2023-02-28
20,000 GBP2022-02-28
Revaluation reserve
13,614 GBP2024-02-29
32,869 GBP2023-02-28
41,086 GBP2022-02-28
Retained earnings (accumulated losses)
13,893,592 GBP2024-02-29
12,281,973 GBP2023-02-28
12,526,579 GBP2022-02-28
Equity
13,927,206 GBP2024-02-29
12,334,842 GBP2023-02-28
12,587,665 GBP2022-02-28
Dividends Paid
Retained earnings (accumulated losses)
-3,561,000 GBP2023-03-01 ~ 2024-02-29
-650,680 GBP2022-03-01 ~ 2023-02-28
Dividends Paid
-3,561,000 GBP2023-03-01 ~ 2024-02-29
-650,680 GBP2022-03-01 ~ 2023-02-28
Comprehensive Income/Expense
Retained earnings (accumulated losses)
5,172,619 GBP2023-03-01 ~ 2024-02-29
406,074 GBP2022-03-01 ~ 2023-02-28
Wages/Salaries
6,386,729 GBP2023-03-01 ~ 2024-02-29
5,723,217 GBP2022-03-01 ~ 2023-02-28
Social Security Costs
608,371 GBP2023-03-01 ~ 2024-02-29
570,425 GBP2022-03-01 ~ 2023-02-28
Pension & Other Post-employment Benefit Costs/Other Pension Costs
184,056 GBP2023-03-01 ~ 2024-02-29
138,248 GBP2022-03-01 ~ 2023-02-28
Staff Costs/Employee Benefits Expense
7,179,156 GBP2023-03-01 ~ 2024-02-29
6,431,890 GBP2022-03-01 ~ 2023-02-28
Average Number of Employees
2162023-03-01 ~ 2024-02-29
2052022-03-01 ~ 2023-02-28
Director Remuneration
8,160 GBP2022-03-01 ~ 2023-02-28
Property, Plant & Equipment - Depreciation Expense
Owned assets
305,075 GBP2023-03-01 ~ 2024-02-29
379,462 GBP2022-03-01 ~ 2023-02-28
Current Tax for the Period
2,947,382 GBP2023-03-01 ~ 2024-02-29
94,896 GBP2022-03-01 ~ 2023-02-28
Tax Expense/Credit at Applicable Tax Rate
1,963,620 GBP2023-03-01 ~ 2024-02-29
98,149 GBP2022-03-01 ~ 2023-02-28
Intangible Assets - Gross Cost
Computer software
25,675 GBP2024-02-29
8,175 GBP2023-02-28
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
559,459 GBP2024-02-29
558,527 GBP2023-02-28
Plant and equipment
1,645,357 GBP2024-02-29
1,844,336 GBP2023-02-28
Furniture and fittings
511,821 GBP2024-02-29
494,717 GBP2023-02-28
Property, Plant & Equipment - Disposals
Plant and equipment
-215,279 GBP2023-03-01 ~ 2024-02-29
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
371,558 GBP2024-02-29
334,627 GBP2023-02-28
Plant and equipment
883,326 GBP2024-02-29
872,240 GBP2023-02-28
Furniture and fittings
305,997 GBP2024-02-29
255,166 GBP2023-02-28
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
46,330 GBP2023-03-01 ~ 2024-02-29
Plant and equipment
190,370 GBP2023-03-01 ~ 2024-02-29
Furniture and fittings
50,831 GBP2023-03-01 ~ 2024-02-29
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-179,284 GBP2023-03-01 ~ 2024-02-29
Property, Plant & Equipment
Improvements to leasehold property
187,901 GBP2024-02-29
223,900 GBP2023-02-28
Plant and equipment
762,031 GBP2024-02-29
972,096 GBP2023-02-28
Furniture and fittings
205,824 GBP2024-02-29
239,551 GBP2023-02-28
Property, Plant & Equipment - Gross Cost
Motor vehicles
264,721 GBP2024-02-29
249,971 GBP2023-02-28
Computers
1,020,295 GBP2024-02-29
1,031,892 GBP2023-02-28
Property, Plant & Equipment - Gross Cost
4,001,653 GBP2024-02-29
4,179,443 GBP2023-02-28
Property, Plant & Equipment - Disposals
Computers
-66,731 GBP2023-03-01 ~ 2024-02-29
Property, Plant & Equipment - Disposals
-291,409 GBP2023-03-01 ~ 2024-02-29
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
88,367 GBP2024-02-29
29,582 GBP2023-02-28
Computers
483,440 GBP2024-02-29
411,585 GBP2023-02-28
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,132,688 GBP2024-02-29
1,903,200 GBP2023-02-28
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
58,785 GBP2023-03-01 ~ 2024-02-29
Computers
121,227 GBP2023-03-01 ~ 2024-02-29
Property, Plant & Equipment - Increase From Depreciation Charge for Year
467,543 GBP2023-03-01 ~ 2024-02-29
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Computers
-49,372 GBP2023-03-01 ~ 2024-02-29
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-238,055 GBP2023-03-01 ~ 2024-02-29
Property, Plant & Equipment
Motor vehicles
176,354 GBP2024-02-29
220,389 GBP2023-02-28
Computers
536,855 GBP2024-02-29
620,307 GBP2023-02-28
Finished Goods
14,440,785 GBP2024-02-29
13,944,179 GBP2023-02-28
Trade Debtors/Trade Receivables
Current
13,326,881 GBP2024-02-29
12,509,413 GBP2023-02-28
Amounts Owed by Group Undertakings
Current
18,034,611 GBP2024-02-29
16,650,044 GBP2023-02-28
Other Debtors
Current
101,720 GBP2024-02-29
243,637 GBP2023-02-28
Prepayments
Current
1,021,333 GBP2024-02-29
745,883 GBP2023-02-28
Debtors
Current, Amounts falling due within one year
32,484,545 GBP2024-02-29
30,148,977 GBP2023-02-28
Bank Borrowings/Overdrafts
Current
4,100,000 GBP2024-02-29
3,816,667 GBP2023-02-28
Other Remaining Borrowings
Current
6,552,281 GBP2024-02-29
8,683,531 GBP2023-02-28
Finance Lease Liabilities - Total Present Value
Current
164,212 GBP2024-02-29
131,508 GBP2023-02-28
Trade Creditors/Trade Payables
Current
14,222,987 GBP2024-02-29
13,092,412 GBP2023-02-28
Amounts owed to group undertakings
Current
650,915 GBP2024-02-29
1,446,573 GBP2023-02-28
Corporation Tax Payable
Current
1,399,431 GBP2024-02-29
Other Taxation & Social Security Payable
Current
177,434 GBP2024-02-29
163,407 GBP2023-02-28
Other Creditors
Current
1,698,069 GBP2024-02-29
1,693,879 GBP2023-02-28
Accrued Liabilities
Current
1,018,440 GBP2024-02-29
1,194,041 GBP2023-02-28
Bank Borrowings/Overdrafts
Non-current
1,083,333 GBP2024-02-29
500,000 GBP2023-02-28
Finance Lease Liabilities - Total Present Value
Non-current
450,511 GBP2024-02-29
599,466 GBP2023-02-28
Bank Borrowings
Current, Amounts falling due within one year
4,100,000 GBP2024-02-29
3,816,667 GBP2023-02-28
Total Borrowings
Current, Amounts falling due within one year
10,652,281 GBP2024-02-29
12,500,198 GBP2023-02-28
Bank Borrowings
Non-current, Between one and two years
1,000,000 GBP2024-02-29
500,000 GBP2023-02-28
Non-current, Between two and five year
83,333 GBP2024-02-29
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
450,511 GBP2024-02-29
599,466 GBP2023-02-28
hire purchase agreements
614,723 GBP2024-02-29
730,974 GBP2023-02-28
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,738,194 GBP2024-02-29
1,488,618 GBP2023-02-28
Between one and five year
2,990,881 GBP2024-02-29
3,098,457 GBP2023-02-28
More than five year
1,542,000 GBP2024-02-29
1,959,625 GBP2023-02-28
All periods
6,271,075 GBP2024-02-29
6,546,700 GBP2023-02-28
Total Borrowings
Secured
12,350,337 GBP2024-02-29
13,731,172 GBP2023-02-28
Amounts set aside to cover potential liabilities or losses
Deferred taxation
411,004 GBP2024-02-29
493,702 GBP2023-02-28
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
18,500 shares2024-02-29
Class 2 ordinary share
1,500 shares2024-02-29
Profit/Loss
Retained earnings (accumulated losses)
5,153,364 GBP2023-03-01 ~ 2024-02-29