Cost of Sales
-20,025,767 GBP2024-04-01 ~ 2025-03-31
-18,990,726 GBP2023-04-01 ~ 2024-03-31
Distribution Costs
-3,212,400 GBP2024-04-01 ~ 2025-03-31
-2,888,281 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
-4,129,679 GBP2024-04-01 ~ 2025-03-31
-4,084,688 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
205,736 GBP2024-04-01 ~ 2025-03-31
284,672 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
128,505 GBP2024-04-01 ~ 2025-03-31
208,841 GBP2023-04-01 ~ 2024-03-31
Equity
Retained earnings (accumulated losses)
1,894,943 GBP2025-03-31
1,766,438 GBP2024-03-31
1,557,597 GBP2023-03-31
Property, Plant & Equipment
1,270,924 GBP2025-03-31
1,163,694 GBP2024-03-31
Debtors
9,544,559 GBP2025-03-31
9,913,391 GBP2024-03-31
Cash at bank and in hand
32,231 GBP2025-03-31
33,342 GBP2024-03-31
Current Assets
13,676,120 GBP2025-03-31
14,143,189 GBP2024-03-31
Net Current Assets/Liabilities
1,748,999 GBP2025-03-31
1,551,811 GBP2024-03-31
Total Assets Less Current Liabilities
3,019,923 GBP2025-03-31
2,715,505 GBP2024-03-31
Net Assets/Liabilities
2,044,943 GBP2025-03-31
1,916,438 GBP2024-03-31
Equity
Called up share capital
150,000 GBP2025-03-31
150,000 GBP2024-03-31
Equity
2,044,943 GBP2025-03-31
1,916,438 GBP2024-03-31
Audit Fees/Expenses
19,000 GBP2024-04-01 ~ 2025-03-31
19,000 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
2042024-04-01 ~ 2025-03-31
2162023-04-01 ~ 2024-03-31
Wages/Salaries
7,307,420 GBP2024-04-01 ~ 2025-03-31
6,746,952 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
146,142 GBP2024-04-01 ~ 2025-03-31
134,274 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
8,184,223 GBP2024-04-01 ~ 2025-03-31
7,557,281 GBP2023-04-01 ~ 2024-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
1,993 GBP2024-04-01 ~ 2025-03-31
75,831 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
87,188 GBP2024-03-31
Plant and equipment
1,361,660 GBP2025-03-31
1,208,237 GBP2024-03-31
Furniture and fittings
144,220 GBP2025-03-31
131,759 GBP2024-03-31
Motor vehicles
412,657 GBP2025-03-31
208,364 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
2,017,772 GBP2025-03-31
1,635,548 GBP2024-03-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-45,377 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
0 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
0 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals
-45,377 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
15,414 GBP2024-03-31
Plant and equipment
428,914 GBP2025-03-31
264,544 GBP2024-03-31
Furniture and fittings
132,707 GBP2025-03-31
125,986 GBP2024-03-31
Motor vehicles
161,411 GBP2025-03-31
65,910 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
746,848 GBP2025-03-31
471,854 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
8,402 GBP2024-04-01 ~ 2025-03-31
Plant and equipment
177,875 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
6,721 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
95,501 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
288,499 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-13,505 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
0 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
0 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-13,505 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Plant and equipment
932,746 GBP2025-03-31
943,693 GBP2024-03-31
Furniture and fittings
11,513 GBP2025-03-31
5,773 GBP2024-03-31
Motor vehicles
251,246 GBP2025-03-31
142,454 GBP2024-03-31
Finished Goods/Goods for Resale
455,612 GBP2025-03-31
399,569 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
6,062,038 GBP2025-03-31
6,872,834 GBP2024-03-31
Amounts Owed by Group Undertakings
Current
2,731,664 GBP2025-03-31
2,393,926 GBP2024-03-31
Other Debtors
Current
600,461 GBP2025-03-31
474,406 GBP2024-03-31
Prepayments/Accrued Income
Current
150,396 GBP2025-03-31
172,225 GBP2024-03-31
Debtors
Current, Amounts falling due within one year
9,544,559 GBP2025-03-31
Amounts falling due within one year, Current
9,913,391 GBP2024-03-31
Bank Borrowings/Overdrafts
Current
4,643,526 GBP2025-03-31
5,221,241 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Current
214,355 GBP2025-03-31
181,738 GBP2024-03-31
Other Remaining Borrowings
Current
100,000 GBP2025-03-31
93,515 GBP2024-03-31
Trade Creditors/Trade Payables
Current
1,738,366 GBP2025-03-31
2,840,964 GBP2024-03-31
Amounts owed to group undertakings
Current
3,586,359 GBP2025-03-31
2,705,031 GBP2024-03-31
Corporation Tax Payable
Current
75,328 GBP2025-03-31
0 GBP2024-03-31
Other Taxation & Social Security Payable
Current
1,018,840 GBP2025-03-31
1,114,671 GBP2024-03-31
Other Creditors
Current
157,246 GBP2025-03-31
153,669 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
393,101 GBP2025-03-31
280,549 GBP2024-03-31
Creditors
Current
11,927,121 GBP2025-03-31
12,591,378 GBP2024-03-31
Bank Borrowings/Overdrafts
Non-current
480,000 GBP2025-03-31
320,001 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Non-current
269,235 GBP2025-03-31
255,314 GBP2024-03-31
Creditors
Non-current
749,235 GBP2025-03-31
575,315 GBP2024-03-31
Bank Borrowings
720,000 GBP2025-03-31
560,001 GBP2024-03-31
Bank Overdrafts
4,403,526 GBP2025-03-31
4,981,241 GBP2024-03-31
Total Borrowings
5,223,526 GBP2025-03-31
5,634,757 GBP2024-03-31
Current
4,743,526 GBP2025-03-31
5,314,756 GBP2024-03-31
Non-current
480,000 GBP2025-03-31
320,001 GBP2024-03-31
Minimum gross finance lease payments owing
Amounts falling due within one year
253,693 GBP2025-03-31
223,722 GBP2024-03-31
Minimum gross finance lease payments owing
549,593 GBP2025-03-31
517,708 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
483,590 GBP2025-03-31
437,052 GBP2024-03-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
150,000 shares2025-03-31
150,000 shares2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
17,448 GBP2025-03-31
Between two and five year
13,302 GBP2025-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
30,750 GBP2025-03-31