Par Value of Share
Class 2 ordinary share
02022-04-01 ~ 2023-03-31
Turnover/Revenue
6,124,039 GBP2022-04-01 ~ 2023-03-31
5,520,938 GBP2021-04-01 ~ 2022-03-31
Cost of Sales
4,543,568 GBP2022-04-01 ~ 2023-03-31
3,935,702 GBP2021-04-01 ~ 2022-03-31
Gross Profit/Loss
1,580,471 GBP2022-04-01 ~ 2023-03-31
1,585,236 GBP2021-04-01 ~ 2022-03-31
Administrative Expenses
2,062,468 GBP2022-04-01 ~ 2023-03-31
1,586,101 GBP2021-04-01 ~ 2022-03-31
Operating Profit/Loss
-475,496 GBP2022-04-01 ~ 2023-03-31
153,779 GBP2021-04-01 ~ 2022-03-31
Interest Payable/Similar Charges (Finance Costs)
34,714 GBP2022-04-01 ~ 2023-03-31
37,103 GBP2021-04-01 ~ 2022-03-31
Profit/Loss on Ordinary Activities Before Tax
-510,210 GBP2022-04-01 ~ 2023-03-31
116,676 GBP2021-04-01 ~ 2022-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-108,634 GBP2022-04-01 ~ 2023-03-31
-58,510 GBP2021-04-01 ~ 2022-03-31
Profit/Loss
-401,576 GBP2022-04-01 ~ 2023-03-31
175,186 GBP2021-04-01 ~ 2022-03-31
Comprehensive Income/Expense
-401,576 GBP2022-04-01 ~ 2023-03-31
175,186 GBP2021-04-01 ~ 2022-03-31
Intangible Assets
32 GBP2022-03-31
Property, Plant & Equipment
316,742 GBP2023-03-31
338,010 GBP2022-03-31
Fixed Assets
316,742 GBP2023-03-31
338,042 GBP2022-03-31
Total Inventories
1,625,665 GBP2023-03-31
1,917,048 GBP2022-03-31
Debtors
1,679,600 GBP2023-03-31
1,662,800 GBP2022-03-31
Cash at bank and in hand
176,679 GBP2023-03-31
257,376 GBP2022-03-31
Current Assets
3,481,944 GBP2023-03-31
3,837,224 GBP2022-03-31
Creditors
Current
2,938,026 GBP2023-03-31
2,351,919 GBP2022-03-31
Net Current Assets/Liabilities
543,918 GBP2023-03-31
1,485,305 GBP2022-03-31
Total Assets Less Current Liabilities
860,660 GBP2023-03-31
1,823,347 GBP2022-03-31
Net Assets/Liabilities
455,916 GBP2023-03-31
1,282,492 GBP2022-03-31
Equity
Called up share capital
100 GBP2023-03-31
100 GBP2022-03-31
Retained earnings (accumulated losses)
455,816 GBP2023-03-31
1,282,392 GBP2022-03-31
Equity
455,916 GBP2023-03-31
1,282,492 GBP2022-03-31
Average Number of Employees
352022-04-01 ~ 2023-03-31
322021-04-01 ~ 2022-03-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
3,855 GBP2022-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
3,855 GBP2023-03-31
3,823 GBP2022-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
32 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
32 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
11,289 GBP2023-03-31
11,289 GBP2022-03-31
Furniture and fittings
371,201 GBP2023-03-31
335,687 GBP2022-03-31
Motor vehicles
102,427 GBP2023-03-31
16,901 GBP2022-03-31
Computers
571,158 GBP2023-03-31
550,210 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
1,056,075 GBP2023-03-31
914,087 GBP2022-03-31
Property, Plant & Equipment - Disposals
Motor vehicles
-35,672 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Disposals
-35,672 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
9,804 GBP2023-03-31
6,188 GBP2022-03-31
Furniture and fittings
318,808 GBP2023-03-31
277,583 GBP2022-03-31
Motor vehicles
24,911 GBP2023-03-31
11,846 GBP2022-03-31
Computers
385,810 GBP2023-03-31
280,460 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
739,333 GBP2023-03-31
576,077 GBP2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
3,616 GBP2022-04-01 ~ 2023-03-31
Furniture and fittings
41,225 GBP2022-04-01 ~ 2023-03-31
Motor vehicles
17,406 GBP2022-04-01 ~ 2023-03-31
Computers
105,350 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
167,597 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-4,341 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-4,341 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
Plant and equipment
1,485 GBP2023-03-31
5,101 GBP2022-03-31
Furniture and fittings
52,393 GBP2023-03-31
58,104 GBP2022-03-31
Motor vehicles
77,516 GBP2023-03-31
5,055 GBP2022-03-31
Computers
185,348 GBP2023-03-31
269,750 GBP2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
10,275 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
72,382 GBP2023-03-31
Merchandise
1,625,665 GBP2023-03-31
1,917,048 GBP2022-03-31
Trade Debtors/Trade Receivables
Current
1,328,567 GBP2023-03-31
1,136,695 GBP2022-03-31
Other Debtors
Current
133,050 GBP2023-03-31
251,334 GBP2022-03-31
Amount of corporation tax that is recoverable
Current
66,342 GBP2022-03-31
Debtors - Deferred Tax Asset
Current
57,779 GBP2023-03-31
Prepayments/Accrued Income
Current
68,942 GBP2022-03-31
Prepayments
Current
168,422 GBP2023-03-31
144,487 GBP2022-03-31
Debtors
Amounts falling due within one year, Current
1,679,600 GBP2023-03-31
1,662,800 GBP2022-03-31
Bank Borrowings/Overdrafts
Current
140,000 GBP2023-03-31
140,000 GBP2022-03-31
Other Remaining Borrowings
Current
1,743,647 GBP2023-03-31
1,271,502 GBP2022-03-31
Finance Lease Liabilities - Total Present Value
Current
11,915 GBP2023-03-31
Trade Creditors/Trade Payables
Current
357,640 GBP2023-03-31
451,370 GBP2022-03-31
Other Taxation & Social Security Payable
Current
36,593 GBP2023-03-31
26,583 GBP2022-03-31
Other Creditors
Current
119,945 GBP2023-03-31
96,888 GBP2022-03-31
Accrued Liabilities
Current
204,267 GBP2023-03-31
209,730 GBP2022-03-31
Bank Borrowings/Overdrafts
Non-current
350,000 GBP2023-03-31
490,000 GBP2022-03-31
Finance Lease Liabilities - Total Present Value
Non-current
54,744 GBP2023-03-31
Bank Borrowings
Between two and five year, Non-current
210,000 GBP2023-03-31
350,000 GBP2022-03-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
54,744 GBP2023-03-31
hire purchase agreements
66,659 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
315,753 GBP2023-03-31
315,753 GBP2022-03-31
Between one and five year
1,263,012 GBP2023-03-31
78,938 GBP2022-03-31
More than five year
78,938 GBP2023-03-31
All periods
1,657,703 GBP2023-03-31
394,691 GBP2022-03-31
Bank Borrowings
Secured
490,000 GBP2023-03-31
630,000 GBP2022-03-31
Total Borrowings
Secured
2,233,647 GBP2023-03-31
1,901,502 GBP2022-03-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
10,000 shares2023-03-31
Profit/Loss
Retained earnings (accumulated losses)
-401,576 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-425,000 GBP2022-04-01 ~ 2023-03-31