Par Value of Share
Class 1 ordinary share
12023-04-01 ~ 2024-03-31
Turnover/Revenue
14,091,813 GBP2023-04-01 ~ 2024-03-31
18,460,678 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
-8,375,264 GBP2023-04-01 ~ 2024-03-31
-12,087,960 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
5,716,549 GBP2023-04-01 ~ 2024-03-31
6,372,718 GBP2022-04-01 ~ 2023-03-31
Distribution Costs
-4,305,241 GBP2023-04-01 ~ 2024-03-31
-5,301,273 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-2,377,821 GBP2023-04-01 ~ 2024-03-31
-2,906,523 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
-966,513 GBP2023-04-01 ~ 2024-03-31
-1,835,078 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
87 GBP2023-04-01 ~ 2024-03-31
-37,119 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
-966,426 GBP2023-04-01 ~ 2024-03-31
-1,872,197 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
-975,534 GBP2023-04-01 ~ 2024-03-31
-1,889,360 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
-975,534 GBP2023-04-01 ~ 2024-03-31
-1,889,360 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
35,869 GBP2024-03-31
53,322 GBP2023-03-31
Property, Plant & Equipment
414,598 GBP2024-03-31
508,683 GBP2023-03-31
Fixed Assets
450,467 GBP2024-03-31
562,005 GBP2023-03-31
Total Inventories
1,145,624 GBP2024-03-31
2,335,683 GBP2023-03-31
Debtors
497,052 GBP2024-03-31
243,045 GBP2023-03-31
Cash at bank and in hand
191,590 GBP2024-03-31
219,384 GBP2023-03-31
Current Assets
1,834,266 GBP2024-03-31
2,798,112 GBP2023-03-31
Creditors
Current
3,418,674 GBP2024-03-31
3,527,632 GBP2023-03-31
Net Current Assets/Liabilities
-1,584,408 GBP2024-03-31
-729,520 GBP2023-03-31
Total Assets Less Current Liabilities
-1,133,941 GBP2024-03-31
-167,515 GBP2023-03-31
Net Assets/Liabilities
-1,206,562 GBP2024-03-31
-231,028 GBP2023-03-31
Equity
Called up share capital
10,010 GBP2024-03-31
10,010 GBP2023-03-31
10,010 GBP2022-03-31
Retained earnings (accumulated losses)
-1,216,572 GBP2024-03-31
-241,038 GBP2023-03-31
1,648,322 GBP2022-03-31
Equity
-1,206,562 GBP2024-03-31
-231,028 GBP2023-03-31
1,658,332 GBP2022-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-975,534 GBP2023-04-01 ~ 2024-03-31
-1,889,360 GBP2022-04-01 ~ 2023-03-31
Bank Overdrafts
-13,517 GBP2024-03-31
-52,438 GBP2023-03-31
-1,219,763 GBP2022-03-31
Wages/Salaries
1,771,029 GBP2023-04-01 ~ 2024-03-31
2,059,370 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
153,592 GBP2023-04-01 ~ 2024-03-31
179,593 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
30,671 GBP2023-04-01 ~ 2024-03-31
38,168 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
1,955,292 GBP2023-04-01 ~ 2024-03-31
2,277,131 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
822023-04-01 ~ 2024-03-31
1262022-04-01 ~ 2023-03-31
Director Remuneration
169,880 GBP2023-04-01 ~ 2024-03-31
168,785 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
117,859 GBP2023-04-01 ~ 2024-03-31
109,518 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
-183,621 GBP2023-04-01 ~ 2024-03-31
-355,717 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Net goodwill
54,862 GBP2023-03-31
Development expenditure
68,709 GBP2023-03-31
Computer software
22,000 GBP2023-03-31
Intangible Assets - Gross Cost
145,571 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
53,348 GBP2024-03-31
49,636 GBP2023-03-31
Development expenditure
34,354 GBP2024-03-31
20,613 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
109,702 GBP2024-03-31
92,249 GBP2023-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
3,712 GBP2023-04-01 ~ 2024-03-31
Development expenditure
13,741 GBP2023-04-01 ~ 2024-03-31
Intangible Assets - Increase From Amortisation Charge for Year
17,453 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
Net goodwill
1,514 GBP2024-03-31
5,226 GBP2023-03-31
Development expenditure
34,355 GBP2024-03-31
48,096 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
71,164 GBP2024-03-31
71,164 GBP2023-03-31
Plant and equipment
553,535 GBP2024-03-31
503,067 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
19,929 GBP2024-03-31
11,266 GBP2023-03-31
Plant and equipment
248,794 GBP2024-03-31
151,619 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
8,663 GBP2023-04-01 ~ 2024-03-31
Plant and equipment
97,175 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Improvements to leasehold property
51,235 GBP2024-03-31
59,898 GBP2023-03-31
Plant and equipment
304,741 GBP2024-03-31
351,448 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
3,926 GBP2024-03-31
3,926 GBP2023-03-31
Motor vehicles
63,245 GBP2023-03-31
Computers
145,348 GBP2024-03-31
145,348 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
838,458 GBP2024-03-31
851,235 GBP2023-03-31
Property, Plant & Equipment - Disposals
Motor vehicles
-63,245 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Disposals
-63,245 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
3,926 GBP2024-03-31
2,487 GBP2023-03-31
Motor vehicles
34,996 GBP2023-03-31
Computers
144,404 GBP2024-03-31
139,676 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
423,860 GBP2024-03-31
342,552 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
1,439 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
1,555 GBP2023-04-01 ~ 2024-03-31
Computers
4,728 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
117,859 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-36,551 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-36,551 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Computers
944 GBP2024-03-31
5,672 GBP2023-03-31
Furniture and fittings
1,439 GBP2023-03-31
Motor vehicles
28,249 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
7,926 GBP2024-03-31
-6,611 GBP2023-03-31
Amounts Owed by Group Undertakings
Current
125,096 GBP2024-03-31
53,716 GBP2023-03-31
Prepayments/Accrued Income
Current
364,030 GBP2024-03-31
193,122 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
497,052 GBP2024-03-31
243,045 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
13,517 GBP2024-03-31
52,438 GBP2023-03-31
Trade Creditors/Trade Payables
Current
2,582,443 GBP2024-03-31
2,577,674 GBP2023-03-31
Amounts owed to group undertakings
Current
282,330 GBP2024-03-31
163,329 GBP2023-03-31
Corporation Tax Payable
Current
10,694 GBP2024-03-31
-2,171 GBP2023-03-31
Other Taxation & Social Security Payable
Current
33,019 GBP2024-03-31
32,877 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
422,276 GBP2024-03-31
466,751 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
460,092 GBP2024-03-31
440,327 GBP2023-03-31
Between one and five year
2,030,921 GBP2024-03-31
1,645,369 GBP2023-03-31
More than five year
2,529,771 GBP2024-03-31
3,318,271 GBP2023-03-31
All periods
5,020,784 GBP2024-03-31
5,403,967 GBP2023-03-31
Bank Overdrafts
Secured
13,517 GBP2024-03-31
52,438 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
72,621 GBP2024-03-31
63,513 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,010 shares2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
-975,534 GBP2023-04-01 ~ 2024-03-31