Par Value of Share
Class 1 ordinary share
12023-04-01 ~ 2024-03-31
Turnover/Revenue
2,691,493 GBP2023-04-01 ~ 2024-03-31
2,173,547 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
1,445,449 GBP2023-04-01 ~ 2024-03-31
1,232,353 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
1,246,044 GBP2023-04-01 ~ 2024-03-31
941,194 GBP2022-04-01 ~ 2023-03-31
Distribution Costs
233,545 GBP2023-04-01 ~ 2024-03-31
205,954 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
313,904 GBP2023-04-01 ~ 2024-03-31
319,887 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
698,595 GBP2023-04-01 ~ 2024-03-31
415,353 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
2,765 GBP2023-04-01 ~ 2024-03-31
3,190 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
701,360 GBP2023-04-01 ~ 2024-03-31
418,543 GBP2022-04-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
154,807 GBP2023-04-01 ~ 2024-03-31
79,523 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
546,553 GBP2023-04-01 ~ 2024-03-31
339,020 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
546,553 GBP2023-04-01 ~ 2024-03-31
339,020 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
65,728 GBP2024-03-31
20,566 GBP2023-03-31
Total Inventories
124,241 GBP2024-03-31
136,665 GBP2023-03-31
Debtors
849,894 GBP2024-03-31
1,498,494 GBP2023-03-31
Cash at bank and in hand
246,990 GBP2024-03-31
289,092 GBP2023-03-31
Current Assets
1,221,125 GBP2024-03-31
1,924,251 GBP2023-03-31
Creditors
Current
346,099 GBP2024-03-31
361,251 GBP2023-03-31
Net Current Assets/Liabilities
875,026 GBP2024-03-31
1,563,000 GBP2023-03-31
Total Assets Less Current Liabilities
940,754 GBP2024-03-31
1,583,566 GBP2023-03-31
Net Assets/Liabilities
924,322 GBP2024-03-31
1,577,769 GBP2023-03-31
Equity
Called up share capital
100 GBP2024-03-31
100 GBP2023-03-31
100 GBP2022-03-31
Retained earnings (accumulated losses)
924,222 GBP2024-03-31
1,577,669 GBP2023-03-31
1,238,649 GBP2022-03-31
Equity
924,322 GBP2024-03-31
1,577,769 GBP2023-03-31
1,238,749 GBP2022-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
546,553 GBP2023-04-01 ~ 2024-03-31
339,020 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-1,200,000 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
-1,200,000 GBP2023-04-01 ~ 2024-03-31
Wages/Salaries
516,263 GBP2023-04-01 ~ 2024-03-31
465,259 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
58,293 GBP2023-04-01 ~ 2024-03-31
51,010 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
17,276 GBP2023-04-01 ~ 2024-03-31
14,460 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
591,832 GBP2023-04-01 ~ 2024-03-31
530,729 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
142023-04-01 ~ 2024-03-31
132022-04-01 ~ 2023-03-31
Director Remuneration
65,420 GBP2023-04-01 ~ 2024-03-31
67,150 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
10,630 GBP2023-04-01 ~ 2024-03-31
2,841 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
8,750 GBP2023-04-01 ~ 2024-03-31
3,950 GBP2022-04-01 ~ 2023-03-31
Current Tax for the Period
144,397 GBP2023-04-01 ~ 2024-03-31
79,523 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
175,340 GBP2023-04-01 ~ 2024-03-31
79,523 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
59,064 GBP2024-03-31
26,584 GBP2023-03-31
Furniture and fittings
7,609 GBP2024-03-31
7,609 GBP2023-03-31
Motor vehicles
45,226 GBP2024-03-31
29,550 GBP2023-03-31
Computers
27,497 GBP2024-03-31
25,214 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
139,396 GBP2024-03-31
88,957 GBP2023-03-31
Property, Plant & Equipment - Disposals
Motor vehicles
-6,274 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Disposals
-6,274 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
28,772 GBP2024-03-31
22,200 GBP2023-03-31
Furniture and fittings
6,418 GBP2024-03-31
6,208 GBP2023-03-31
Motor vehicles
13,075 GBP2024-03-31
16,946 GBP2023-03-31
Computers
25,403 GBP2024-03-31
23,037 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
73,668 GBP2024-03-31
68,391 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
6,572 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
210 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
1,482 GBP2023-04-01 ~ 2024-03-31
Computers
2,366 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
10,630 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-1,241 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-1,241 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Plant and equipment
30,292 GBP2024-03-31
4,384 GBP2023-03-31
Furniture and fittings
1,191 GBP2024-03-31
1,401 GBP2023-03-31
Motor vehicles
32,151 GBP2024-03-31
12,604 GBP2023-03-31
Computers
2,094 GBP2024-03-31
2,177 GBP2023-03-31
Raw Materials
124,241 GBP2024-03-31
136,665 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
465,750 GBP2024-03-31
388,099 GBP2023-03-31
Amounts Owed by Group Undertakings
Current
200,000 GBP2024-03-31
900,000 GBP2023-03-31
Amount of corporation tax that is recoverable
Current
54,569 GBP2024-03-31
20,533 GBP2023-03-31
Prepayments
Current
2,583 GBP2024-03-31
2,152 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
849,894 GBP2024-03-31
1,498,494 GBP2023-03-31
Trade Creditors/Trade Payables
Current
171,139 GBP2024-03-31
163,206 GBP2023-03-31
Amounts owed to group undertakings
Current
17,051 GBP2024-03-31
25,059 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
39,281 GBP2024-03-31
46,394 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
32,183 GBP2024-03-31
Between one and five year
17,092 GBP2024-03-31
All periods
49,275 GBP2024-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
16,432 GBP2024-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
16,432 GBP2024-03-31
5,797 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
546,553 GBP2023-04-01 ~ 2024-03-31