Par Value of Share
Class 1 ordinary share
1,0002023-05-01 ~ 2024-04-30
Turnover/Revenue
700,081,000 GBP2023-05-01 ~ 2024-04-30
460,106,000 GBP2022-05-01 ~ 2023-04-30
Cost of Sales
671,955,000 GBP2023-05-01 ~ 2024-04-30
441,016,000 GBP2022-05-01 ~ 2023-04-30
Gross Profit/Loss
28,126,000 GBP2023-05-01 ~ 2024-04-30
19,090,000 GBP2022-05-01 ~ 2023-04-30
Distribution Costs
10,301,000 GBP2023-05-01 ~ 2024-04-30
6,942,000 GBP2022-05-01 ~ 2023-04-30
Administrative Expenses
11,036,000 GBP2023-05-01 ~ 2024-04-30
8,186,000 GBP2022-05-01 ~ 2023-04-30
Operating Profit/Loss
6,802,000 GBP2023-05-01 ~ 2024-04-30
3,962,000 GBP2022-05-01 ~ 2023-04-30
Other Interest Receivable/Similar Income (Finance Income)
356,000 GBP2023-05-01 ~ 2024-04-30
176,000 GBP2022-05-01 ~ 2023-04-30
Interest Payable/Similar Charges (Finance Costs)
559,000 GBP2023-05-01 ~ 2024-04-30
224,000 GBP2022-05-01 ~ 2023-04-30
Profit/Loss on Ordinary Activities Before Tax
6,599,000 GBP2023-05-01 ~ 2024-04-30
3,914,000 GBP2022-05-01 ~ 2023-04-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
1,775,000 GBP2023-05-01 ~ 2024-04-30
827,000 GBP2022-05-01 ~ 2023-04-30
Profit/Loss
4,824,000 GBP2023-05-01 ~ 2024-04-30
3,087,000 GBP2022-05-01 ~ 2023-04-30
Comprehensive Income/Expense
4,824,000 GBP2023-05-01 ~ 2024-04-30
3,087,000 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment
4,463,000 GBP2024-04-30
2,507,000 GBP2023-04-30
Fixed Assets - Investments
5,871,000 GBP2024-04-30
Fixed Assets
10,334,000 GBP2024-04-30
2,507,000 GBP2023-04-30
Total Inventories
36,439,000 GBP2024-04-30
18,376,000 GBP2023-04-30
Debtors
137,434,000 GBP2024-04-30
71,050,000 GBP2023-04-30
Cash at bank and in hand
10,808,000 GBP2024-04-30
5,432,000 GBP2023-04-30
Current Assets
184,681,000 GBP2024-04-30
94,858,000 GBP2023-04-30
Creditors
Current
180,106,000 GBP2024-04-30
87,796,000 GBP2023-04-30
Net Current Assets/Liabilities
4,575,000 GBP2024-04-30
7,062,000 GBP2023-04-30
Total Assets Less Current Liabilities
14,909,000 GBP2024-04-30
9,569,000 GBP2023-04-30
Creditors
Non-current
-200,000 GBP2024-04-30
-151,000 GBP2023-04-30
Net Assets/Liabilities
13,887,000 GBP2024-04-30
9,063,000 GBP2023-04-30
Equity
Called up share capital
12,000 GBP2024-04-30
12,000 GBP2023-04-30
12,000 GBP2022-04-30
Share premium
99,000 GBP2024-04-30
99,000 GBP2023-04-30
99,000 GBP2022-04-30
Retained earnings (accumulated losses)
13,776,000 GBP2024-04-30
8,952,000 GBP2023-04-30
5,865,000 GBP2022-04-30
Equity
13,887,000 GBP2024-04-30
9,063,000 GBP2023-04-30
5,976,000 GBP2022-04-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
4,824,000 GBP2023-05-01 ~ 2024-04-30
3,087,000 GBP2022-05-01 ~ 2023-04-30
Wages/Salaries
13,532,000 GBP2023-05-01 ~ 2024-04-30
9,756,000 GBP2022-05-01 ~ 2023-04-30
Social Security Costs
1,252,000 GBP2023-05-01 ~ 2024-04-30
1,065,000 GBP2022-05-01 ~ 2023-04-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
464,000 GBP2023-05-01 ~ 2024-04-30
508,000 GBP2022-05-01 ~ 2023-04-30
Staff Costs/Employee Benefits Expense
15,248,000 GBP2023-05-01 ~ 2024-04-30
11,329,000 GBP2022-05-01 ~ 2023-04-30
Average Number of Employees
3222023-05-01 ~ 2024-04-30
2632022-05-01 ~ 2023-04-30
Director Remuneration
1,766,104 GBP2023-05-01 ~ 2024-04-30
2,585,600 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
946,000 GBP2023-05-01 ~ 2024-04-30
577,000 GBP2022-05-01 ~ 2023-04-30
Audit Fees/Expenses
40,000 GBP2023-05-01 ~ 2024-04-30
35,000 GBP2022-05-01 ~ 2023-04-30
Current Tax for the Period
1,308,000 GBP2023-05-01 ~ 2024-04-30
587,000 GBP2022-05-01 ~ 2023-04-30
Tax Expense/Credit at Applicable Tax Rate
1,650,000 GBP2023-05-01 ~ 2024-04-30
763,000 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
766,000 GBP2024-04-30
417,000 GBP2023-04-30
Property, Plant & Equipment - Disposals
Plant and equipment
-22,000 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
242,000 GBP2024-04-30
207,000 GBP2023-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
40,000 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-5,000 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment
Plant and equipment
524,000 GBP2024-04-30
210,000 GBP2023-04-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
1,205,000 GBP2024-04-30
882,000 GBP2023-04-30
Motor vehicles
311,000 GBP2024-04-30
220,000 GBP2023-04-30
Computers
4,635,000 GBP2024-04-30
2,776,000 GBP2023-04-30
Property, Plant & Equipment - Gross Cost
7,360,000 GBP2024-04-30
4,463,000 GBP2023-04-30
Property, Plant & Equipment - Disposals
-22,000 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
492,000 GBP2024-04-30
361,000 GBP2023-04-30
Motor vehicles
88,000 GBP2024-04-30
21,000 GBP2023-04-30
Computers
1,983,000 GBP2024-04-30
1,308,000 GBP2023-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,897,000 GBP2024-04-30
1,956,000 GBP2023-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
131,000 GBP2023-05-01 ~ 2024-04-30
Motor vehicles
67,000 GBP2023-05-01 ~ 2024-04-30
Computers
675,000 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
946,000 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-5,000 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment
Furniture and fittings
713,000 GBP2024-04-30
521,000 GBP2023-04-30
Motor vehicles
223,000 GBP2024-04-30
199,000 GBP2023-04-30
Computers
2,652,000 GBP2024-04-30
1,468,000 GBP2023-04-30
Investments in Group Undertakings
Additions to investments
5,871,000 GBP2024-04-30
Cost valuation
5,871,000 GBP2024-04-30
Investments in Group Undertakings
5,871,000 GBP2024-04-30
Finished Goods
36,439,000 GBP2024-04-30
18,376,000 GBP2023-04-30
Trade Debtors/Trade Receivables
Current
101,731,000 GBP2024-04-30
52,011,000 GBP2023-04-30
Amounts Owed by Group Undertakings
Current
9,434,000 GBP2024-04-30
9,077,000 GBP2023-04-30
Other Debtors
Current
64,000 GBP2024-04-30
13,000 GBP2023-04-30
Amount of corporation tax that is recoverable
Current
6,067,000 GBP2023-04-30
Amount of value-added tax that is recoverable
Current
13,201,000 GBP2024-04-30
Prepayments/Accrued Income
Current
13,004,000 GBP2024-04-30
3,882,000 GBP2023-04-30
Debtors
Current, Amounts falling due within one year
137,434,000 GBP2024-04-30
71,050,000 GBP2023-04-30
Bank Borrowings/Overdrafts
Current
22,019,000 GBP2024-04-30
5,377,000 GBP2023-04-30
Finance Lease Liabilities - Total Present Value
Current
33,000 GBP2024-04-30
33,000 GBP2023-04-30
Trade Creditors/Trade Payables
Current
145,169,000 GBP2024-04-30
79,822,000 GBP2023-04-30
Amounts owed to group undertakings
Current
574,000 GBP2024-04-30
Corporation Tax Payable
Current
627,000 GBP2024-04-30
166,000 GBP2023-04-30
Other Taxation & Social Security Payable
Current
377,000 GBP2024-04-30
267,000 GBP2023-04-30
Other Creditors
Current
221,000 GBP2024-04-30
242,000 GBP2023-04-30
Accrued Liabilities/Deferred Income
Current
11,086,000 GBP2024-04-30
1,889,000 GBP2023-04-30
Finance Lease Liabilities - Total Present Value
Non-current
200,000 GBP2024-04-30
151,000 GBP2023-04-30
Between one and five year, hire purchase agreements
200,000 GBP2024-04-30
151,000 GBP2023-04-30
hire purchase agreements
233,000 GBP2024-04-30
184,000 GBP2023-04-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
424,000 GBP2024-04-30
309,000 GBP2023-04-30
Between one and five year
2,005,000 GBP2024-04-30
1,544,000 GBP2023-04-30
More than five year
248,000 GBP2024-04-30
220,000 GBP2023-04-30
All periods
2,677,000 GBP2024-04-30
2,073,000 GBP2023-04-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
822,000 GBP2024-04-30
355,000 GBP2023-04-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
12,459 shares2024-04-30
Profit/Loss
Retained earnings (accumulated losses)
4,824,000 GBP2023-05-01 ~ 2024-04-30