Average Number of Employees
262023-04-02 ~ 2024-03-30
292022-04-03 ~ 2023-04-01
Turnover/Revenue
58,804,609 GBP2023-04-02 ~ 2024-03-30
59,861,472 GBP2022-04-03 ~ 2023-04-01
Cost of Sales
-55,286,628 GBP2023-04-02 ~ 2024-03-30
-56,757,712 GBP2022-04-03 ~ 2023-04-01
Gross Profit/Loss
3,517,981 GBP2023-04-02 ~ 2024-03-30
3,103,760 GBP2022-04-03 ~ 2023-04-01
Administrative Expenses
-1,891,962 GBP2023-04-02 ~ 2024-03-30
-1,605,265 GBP2022-04-03 ~ 2023-04-01
Operating Profit/Loss
1,626,019 GBP2023-04-02 ~ 2024-03-30
1,498,495 GBP2022-04-03 ~ 2023-04-01
Profit/Loss on Ordinary Activities Before Tax
1,397,551 GBP2023-04-02 ~ 2024-03-30
546,495 GBP2022-04-03 ~ 2023-04-01
Profit/Loss
1,051,431 GBP2023-04-02 ~ 2024-03-30
431,159 GBP2022-04-03 ~ 2023-04-01
Property, Plant & Equipment
194,346 GBP2024-03-30
166,761 GBP2023-04-01
Fixed Assets - Investments
10,097 GBP2024-03-30
10,097 GBP2023-04-01
Fixed Assets
204,443 GBP2024-03-30
176,858 GBP2023-04-01
Total Inventories
3,991,345 GBP2024-03-30
3,170,056 GBP2023-04-01
Debtors
Current
15,712,853 GBP2024-03-30
13,621,831 GBP2023-04-01
Cash at bank and in hand
103,548 GBP2024-03-30
8,828 GBP2023-04-01
Current Assets
19,807,746 GBP2024-03-30
16,800,715 GBP2023-04-01
Creditors
Current, Amounts falling due within one year
-15,207,466 GBP2024-03-30
-12,905,429 GBP2023-04-01
Net Current Assets/Liabilities
4,600,280 GBP2024-03-30
3,895,286 GBP2023-04-01
Total Assets Less Current Liabilities
4,804,723 GBP2024-03-30
4,072,144 GBP2023-04-01
Creditors
Non-current, Amounts falling due after one year
-493,526 GBP2024-03-30
-456,378 GBP2023-04-01
Net Assets/Liabilities
4,311,197 GBP2024-03-30
3,615,766 GBP2023-04-01
Equity
Called up share capital
40,000 GBP2024-03-30
40,000 GBP2023-04-01
40,000 GBP2022-04-03
Capital redemption reserve
10,000 GBP2024-03-30
10,000 GBP2023-04-01
10,000 GBP2022-04-03
Retained earnings (accumulated losses)
4,261,197 GBP2024-03-30
3,565,766 GBP2023-04-01
3,415,607 GBP2022-04-03
Equity
4,311,197 GBP2024-03-30
3,615,766 GBP2023-04-01
3,465,607 GBP2022-04-03
Profit/Loss
Retained earnings (accumulated losses)
1,051,431 GBP2023-04-02 ~ 2024-03-30
431,159 GBP2022-04-03 ~ 2023-04-01
Dividends Paid
Retained earnings (accumulated losses)
-356,000 GBP2023-04-02 ~ 2024-03-30
-281,000 GBP2022-04-03 ~ 2023-04-01
Dividends Paid
-356,000 GBP2023-04-02 ~ 2024-03-30
-281,000 GBP2022-04-03 ~ 2023-04-01
Property, Plant & Equipment - Depreciation Expense
55,839 GBP2023-04-02 ~ 2024-03-30
57,647 GBP2022-04-03 ~ 2023-04-01
Cash and Cash Equivalents
-6,173,150 GBP2024-03-30
-5,273,224 GBP2023-04-01
-4,980,854 GBP2022-04-03
Bank Overdrafts
-6,276,698 GBP2024-03-30
-5,282,052 GBP2023-04-01
Wages/Salaries
1,188,041 GBP2023-04-02 ~ 2024-03-30
1,047,217 GBP2022-04-03 ~ 2023-04-01
Social Security Costs
121,086 GBP2023-04-02 ~ 2024-03-30
112,279 GBP2022-04-03 ~ 2023-04-01
Staff Costs/Employee Benefits Expense
1,356,638 GBP2023-04-02 ~ 2024-03-30
1,181,949 GBP2022-04-03 ~ 2023-04-01
Director Remuneration
114,472 GBP2023-04-02 ~ 2024-03-30
65,842 GBP2022-04-03 ~ 2023-04-01
Tax Expense/Credit at Applicable Tax Rate
349,388 GBP2023-04-02 ~ 2024-03-30
103,943 GBP2022-04-03 ~ 2023-04-01
Property, Plant & Equipment - Gross Cost
Plant and equipment
207,256 GBP2024-03-30
198,697 GBP2023-04-01
Motor vehicles
193,305 GBP2024-03-30
162,946 GBP2023-04-01
Furniture and fittings
43,244 GBP2024-03-30
42,778 GBP2023-04-01
Office equipment
5,839 GBP2024-03-30
3,848 GBP2023-04-01
Property, Plant & Equipment - Gross Cost
449,644 GBP2024-03-30
408,269 GBP2023-04-01
Property, Plant & Equipment - Other Disposals
Motor vehicles
-86,400 GBP2023-04-02 ~ 2024-03-30
Property, Plant & Equipment - Other Disposals
-86,400 GBP2023-04-02 ~ 2024-03-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
170,236 GBP2023-04-01
Motor vehicles
40,122 GBP2023-04-01
Furniture and fittings
27,928 GBP2023-04-01
Office equipment
3,222 GBP2023-04-01
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
241,508 GBP2023-04-01
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
24,058 GBP2023-04-02 ~ 2024-03-30
Motor vehicles, Owned/Freehold
24,379 GBP2023-04-02 ~ 2024-03-30
Furniture and fittings, Owned/Freehold
6,774 GBP2023-04-02 ~ 2024-03-30
Office equipment, Owned/Freehold
628 GBP2023-04-02 ~ 2024-03-30
Owned/Freehold
55,839 GBP2023-04-02 ~ 2024-03-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-42,049 GBP2023-04-02 ~ 2024-03-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-42,049 GBP2023-04-02 ~ 2024-03-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
194,294 GBP2024-03-30
Motor vehicles
22,452 GBP2024-03-30
Furniture and fittings
34,702 GBP2024-03-30
Office equipment
3,850 GBP2024-03-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
255,298 GBP2024-03-30
Property, Plant & Equipment
Plant and equipment
12,962 GBP2024-03-30
28,461 GBP2023-04-01
Motor vehicles
170,853 GBP2024-03-30
122,824 GBP2023-04-01
Furniture and fittings
8,542 GBP2024-03-30
14,850 GBP2023-04-01
Office equipment
1,989 GBP2024-03-30
626 GBP2023-04-01
Motor vehicles, Under hire purchased contracts or finance leases
170,853 GBP2024-03-30
122,824 GBP2023-04-01
Under hire purchased contracts or finance leases
170,853 GBP2024-03-30
122,824 GBP2023-04-01
Raw materials and consumables
3,991,345 GBP2024-03-30
3,170,056 GBP2023-04-01
Trade Debtors/Trade Receivables
Current
15,023,013 GBP2024-03-30
13,323,802 GBP2023-04-01
Other Debtors
Current
352,383 GBP2024-03-30
206,141 GBP2023-04-01
Prepayments/Accrued Income
Current
337,457 GBP2024-03-30
91,888 GBP2023-04-01
Bank Overdrafts
Current
6,276,698 GBP2024-03-30
5,282,052 GBP2023-04-01
Trade Creditors/Trade Payables
Current
3,933,701 GBP2024-03-30
3,757,578 GBP2023-04-01
Amounts owed to group undertakings
Current
10,097 GBP2024-03-30
10,097 GBP2023-04-01
Corporation Tax Payable
Current
346,120 GBP2024-03-30
115,336 GBP2023-04-01
Taxation/Social Security Payable
Current
25,666 GBP2024-03-30
24,303 GBP2023-04-01
Finance Lease Liabilities - Total Present Value
Current
69,827 GBP2024-03-30
73,899 GBP2023-04-01
Other Creditors
Current
99,471 GBP2024-03-30
173,640 GBP2023-04-01
Accrued Liabilities/Deferred Income
Current
4,445,886 GBP2024-03-30
3,468,524 GBP2023-04-01
Creditors
Current
15,207,466 GBP2024-03-30
12,905,429 GBP2023-04-01
Bank Borrowings
Non-current
400,000 GBP2024-03-30
400,000 GBP2023-04-01
Finance Lease Liabilities - Total Present Value
Non-current
93,526 GBP2024-03-30
56,378 GBP2023-04-01
Creditors
Non-current
493,526 GBP2024-03-30
456,378 GBP2023-04-01
Bank Borrowings
Non-current, Between two and five year
400,000 GBP2024-03-30
400,000 GBP2023-04-01
Total Borrowings
400,000 GBP2024-03-30
400,000 GBP2023-04-01
Minimum gross finance lease payments owing
163,353 GBP2024-03-30
130,277 GBP2023-04-01
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
200,000 shares2024-03-30
200,000 shares2023-04-01
Par Value of Share
Class 2 ordinary share
0.102023-04-02 ~ 2024-03-30
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
200,000 shares2024-03-30
200,000 shares2023-04-01
Par Value of Share
Class 3 ordinary share
0.102023-04-02 ~ 2024-03-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
55,689 GBP2024-03-30
46,356 GBP2023-04-01
Between one and five year
31,163 GBP2024-03-30
49,881 GBP2023-04-01
Future Minimum Lease Payments Under Non-cancellable Operating Leases
86,852 GBP2024-03-30
96,237 GBP2023-04-01