Cost of Sales
-18,990,726 GBP2023-04-01 ~ 2024-03-31
-14,270,779 GBP2022-04-01 ~ 2023-03-31
Distribution Costs
-2,888,281 GBP2023-04-01 ~ 2024-03-31
-2,792,409 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-4,084,688 GBP2023-04-01 ~ 2024-03-31
-3,451,247 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
284,672 GBP2023-04-01 ~ 2024-03-31
-23,428 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
208,841 GBP2023-04-01 ~ 2024-03-31
-86,391 GBP2022-04-01 ~ 2023-03-31
Equity
Retained earnings (accumulated losses)
1,766,438 GBP2024-03-31
1,557,597 GBP2023-03-31
1,643,988 GBP2022-03-31
Property, Plant & Equipment
1,163,694 GBP2024-03-31
901,937 GBP2023-03-31
Debtors
9,913,391 GBP2024-03-31
6,911,252 GBP2023-03-31
Cash at bank and in hand
33,342 GBP2024-03-31
430,258 GBP2023-03-31
Current Assets
14,143,189 GBP2024-03-31
11,526,730 GBP2023-03-31
Creditors
Current, Amounts falling due within one year
-12,591,378 GBP2024-03-31
-9,810,112 GBP2023-03-31
Net Current Assets/Liabilities
1,551,811 GBP2024-03-31
1,716,618 GBP2023-03-31
Total Assets Less Current Liabilities
2,715,505 GBP2024-03-31
2,618,555 GBP2023-03-31
Creditors
Non-current, Amounts falling due after one year
-575,315 GBP2024-03-31
-763,037 GBP2023-03-31
Net Assets/Liabilities
1,916,438 GBP2024-03-31
1,707,597 GBP2023-03-31
Equity
Called up share capital
150,000 GBP2024-03-31
150,000 GBP2023-03-31
Equity
1,916,438 GBP2024-03-31
1,707,597 GBP2023-03-31
Audit Fees/Expenses
19,000 GBP2023-04-01 ~ 2024-03-31
19,000 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
2162023-04-01 ~ 2024-03-31
1922022-04-01 ~ 2023-03-31
Wages/Salaries
6,746,952 GBP2023-04-01 ~ 2024-03-31
5,760,905 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
134,274 GBP2023-04-01 ~ 2024-03-31
98,553 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
7,557,281 GBP2023-04-01 ~ 2024-03-31
6,368,512 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
75,831 GBP2023-04-01 ~ 2024-03-31
55,268 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
87,188 GBP2024-03-31
84,938 GBP2023-03-31
Plant and equipment
1,208,237 GBP2024-03-31
813,934 GBP2023-03-31
Furniture and fittings
131,759 GBP2024-03-31
128,472 GBP2023-03-31
Motor vehicles
208,364 GBP2024-03-31
125,523 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
1,635,548 GBP2024-03-31
1,152,867 GBP2023-03-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
0 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
-52,030 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals
-52,030 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
15,414 GBP2024-03-31
8,448 GBP2023-03-31
Plant and equipment
264,544 GBP2024-03-31
128,381 GBP2023-03-31
Furniture and fittings
125,986 GBP2024-03-31
70,911 GBP2023-03-31
Motor vehicles
65,910 GBP2024-03-31
43,190 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
471,854 GBP2024-03-31
250,930 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
6,966 GBP2023-04-01 ~ 2024-03-31
Plant and equipment
136,163 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
55,075 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
37,895 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
236,099 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
0 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
-15,175 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-15,175 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
71,774 GBP2024-03-31
76,490 GBP2023-03-31
Plant and equipment
943,693 GBP2024-03-31
685,553 GBP2023-03-31
Furniture and fittings
5,773 GBP2024-03-31
57,561 GBP2023-03-31
Motor vehicles
142,454 GBP2024-03-31
82,333 GBP2023-03-31
Finished Goods/Goods for Resale
399,569 GBP2024-03-31
674,327 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
6,872,834 GBP2024-03-31
4,386,916 GBP2023-03-31
Amount of corporation tax that is recoverable
Current
0 GBP2024-03-31
35,520 GBP2023-03-31
Amounts Owed by Group Undertakings
Current
2,393,926 GBP2024-03-31
2,169,807 GBP2023-03-31
Other Debtors
Current
474,406 GBP2024-03-31
201,403 GBP2023-03-31
Prepayments/Accrued Income
Current
172,225 GBP2024-03-31
117,606 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
9,913,391 GBP2024-03-31
6,911,252 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
5,221,241 GBP2024-03-31
4,043,487 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
181,738 GBP2024-03-31
150,581 GBP2023-03-31
Other Remaining Borrowings
Current
93,515 GBP2024-03-31
255,631 GBP2023-03-31
Trade Creditors/Trade Payables
Current
2,840,964 GBP2024-03-31
1,782,581 GBP2023-03-31
Amounts owed to group undertakings
Current
2,705,031 GBP2024-03-31
2,452,287 GBP2023-03-31
Other Taxation & Social Security Payable
Current
1,114,671 GBP2024-03-31
687,145 GBP2023-03-31
Other Creditors
Current
153,669 GBP2024-03-31
75,480 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
280,549 GBP2024-03-31
362,920 GBP2023-03-31
Creditors
Current
12,591,378 GBP2024-03-31
9,810,112 GBP2023-03-31
Bank Borrowings/Overdrafts
Non-current
320,001 GBP2024-03-31
563,605 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
255,314 GBP2024-03-31
105,917 GBP2023-03-31
Other Remaining Borrowings
Non-current
0 GBP2024-03-31
93,515 GBP2023-03-31
Creditors
Non-current
575,315 GBP2024-03-31
763,037 GBP2023-03-31
Bank Borrowings
560,001 GBP2024-03-31
803,605 GBP2023-03-31
Bank Overdrafts
4,981,241 GBP2024-03-31
3,803,487 GBP2023-03-31
Total Borrowings
5,634,757 GBP2024-03-31
4,956,238 GBP2023-03-31
Current
5,314,756 GBP2024-03-31
4,299,118 GBP2023-03-31
Non-current
320,001 GBP2024-03-31
657,120 GBP2023-03-31
Minimum gross finance lease payments owing
Amounts falling due within one year
223,722 GBP2024-03-31
164,823 GBP2023-03-31
Minimum gross finance lease payments owing
517,708 GBP2024-03-31
273,121 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
437,052 GBP2024-03-31
256,498 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
29,455 GBP2024-03-31
73,882 GBP2023-03-31
Between two and five year
30,750 GBP2024-03-31
24,189 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
60,205 GBP2024-03-31
98,071 GBP2023-03-31