Turnover/Revenue
26,652,744 GBP2022-04-01 ~ 2023-03-31
20,666,606 GBP2021-04-01 ~ 2022-03-31
Cost of Sales
-9,514,787 GBP2022-04-01 ~ 2023-03-31
-7,606,684 GBP2021-04-01 ~ 2022-03-31
Gross Profit/Loss
17,137,957 GBP2022-04-01 ~ 2023-03-31
13,059,922 GBP2021-04-01 ~ 2022-03-31
Administrative Expenses
-11,996,890 GBP2022-04-01 ~ 2023-03-31
-8,116,362 GBP2021-04-01 ~ 2022-03-31
Operating Profit/Loss
5,156,033 GBP2022-04-01 ~ 2023-03-31
4,944,110 GBP2021-04-01 ~ 2022-03-31
Other Interest Receivable/Similar Income (Finance Income)
28,790 GBP2022-04-01 ~ 2023-03-31
32,631 GBP2021-04-01 ~ 2022-03-31
Interest Payable/Similar Charges (Finance Costs)
-56,125 GBP2022-04-01 ~ 2023-03-31
-17,195 GBP2021-04-01 ~ 2022-03-31
Profit/Loss on Ordinary Activities Before Tax
5,128,698 GBP2022-04-01 ~ 2023-03-31
4,959,546 GBP2021-04-01 ~ 2022-03-31
Profit/Loss
4,150,370 GBP2022-04-01 ~ 2023-03-31
4,015,651 GBP2021-04-01 ~ 2022-03-31
Intangible Assets
126,222 GBP2023-03-31
68,551 GBP2022-03-31
Property, Plant & Equipment
795,439 GBP2023-03-31
660,695 GBP2022-03-31
Fixed Assets - Investments
1 GBP2022-03-31
Fixed Assets
921,661 GBP2023-03-31
729,247 GBP2022-03-31
Total Inventories
7,314,114 GBP2023-03-31
3,918,724 GBP2022-03-31
Cash at bank and in hand
5,994,065 GBP2023-03-31
6,046,442 GBP2022-03-31
Current Assets
14,742,408 GBP2023-03-31
11,434,315 GBP2022-03-31
Net Current Assets/Liabilities
10,281,954 GBP2023-03-31
8,023,745 GBP2022-03-31
Total Assets Less Current Liabilities
11,203,615 GBP2023-03-31
8,752,992 GBP2022-03-31
Creditors
Non-current, Amounts falling due after one year
-1,042 GBP2023-03-31
Net Assets/Liabilities
11,038,469 GBP2023-03-31
8,633,799 GBP2022-03-31
Equity
Called up share capital
3,000 GBP2023-03-31
3,000 GBP2022-03-31
3,000 GBP2021-03-31
Retained earnings (accumulated losses)
11,035,469 GBP2023-03-31
8,630,799 GBP2022-03-31
4,724,348 GBP2021-03-31
Equity
11,038,469 GBP2023-03-31
8,633,799 GBP2022-03-31
4,727,348 GBP2021-03-31
Profit/Loss
Retained earnings (accumulated losses)
4,150,370 GBP2022-04-01 ~ 2023-03-31
4,015,651 GBP2021-04-01 ~ 2022-03-31
Dividends Paid
Retained earnings (accumulated losses)
-1,745,700 GBP2022-04-01 ~ 2023-03-31
-109,200 GBP2021-04-01 ~ 2022-03-31
Dividends Paid
-1,745,700 GBP2022-04-01 ~ 2023-03-31
-109,200 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Depreciation Expense
231,622 GBP2022-04-01 ~ 2023-03-31
147,710 GBP2021-04-01 ~ 2022-03-31
Wages/Salaries
2,243,865 GBP2022-04-01 ~ 2023-03-31
1,702,465 GBP2021-04-01 ~ 2022-03-31
Social Security Costs
233,035 GBP2022-04-01 ~ 2023-03-31
162,051 GBP2021-04-01 ~ 2022-03-31
Staff Costs/Employee Benefits Expense
2,551,546 GBP2022-04-01 ~ 2023-03-31
1,916,062 GBP2021-04-01 ~ 2022-03-31
Average number of employees in administration and support functions
482022-04-01 ~ 2023-03-31
412021-04-01 ~ 2022-03-31
Average Number of Employees
612022-04-01 ~ 2023-03-31
462021-04-01 ~ 2022-03-31
Director Remuneration
9,000 GBP2022-04-01 ~ 2023-03-31
8,400 GBP2021-04-01 ~ 2022-03-31
Audit Fees/Expenses
16,650 GBP2022-04-01 ~ 2023-03-31
13,015 GBP2021-04-01 ~ 2022-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
44,911 GBP2022-04-01 ~ 2023-03-31
73,890 GBP2021-04-01 ~ 2022-03-31
Tax Expense/Credit at Applicable Tax Rate
974,453 GBP2022-04-01 ~ 2023-03-31
942,314 GBP2021-04-01 ~ 2022-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
164,104 GBP2023-03-31
119,193 GBP2022-03-31
Intangible Assets - Gross Cost
Other
88,254 GBP2023-03-31
57,038 GBP2022-03-31
Development expenditure
68,974 GBP2023-03-31
31,217 GBP2022-03-31
Intangible Assets - Gross Cost
157,228 GBP2023-03-31
88,255 GBP2022-03-31
Intangible Assets - Accumulated Amortisation & Impairment
31,006 GBP2023-03-31
19,704 GBP2022-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
1,906 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Increase From Amortisation Charge for Year
11,302 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
1,906 GBP2023-03-31
Intangible Assets
Other
59,154 GBP2023-03-31
37,334 GBP2022-03-31
Development expenditure
67,068 GBP2023-03-31
31,217 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
Tools/Equipment for furniture and fittings
1,704,800 GBP2023-03-31
1,379,434 GBP2022-03-31
Motor vehicles
42,700 GBP2023-03-31
1,700 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
1,747,500 GBP2023-03-31
1,381,134 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Tools/Equipment for furniture and fittings
944,523 GBP2023-03-31
718,927 GBP2022-03-31
Motor vehicles
7,538 GBP2023-03-31
1,512 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
952,061 GBP2023-03-31
720,439 GBP2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Tools/Equipment for furniture and fittings
225,596 GBP2022-04-01 ~ 2023-03-31
Motor vehicles
6,026 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
231,622 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
Tools/Equipment for furniture and fittings
760,277 GBP2023-03-31
660,507 GBP2022-03-31
Motor vehicles
35,162 GBP2023-03-31
188 GBP2022-03-31
Investments in Subsidiaries
1 GBP2022-03-31
Cost valuation
1 GBP2022-03-31
Raw materials and consumables
375,893 GBP2023-03-31
592,235 GBP2022-03-31
Finished Goods/Goods for Resale
6,875,696 GBP2023-03-31
3,201,758 GBP2022-03-31
Trade Debtors/Trade Receivables
390,628 GBP2023-03-31
575,067 GBP2022-03-31
Amounts Owed By Related Parties
635,122 GBP2023-03-31
523,613 GBP2022-03-31
Other Debtors
116,677 GBP2023-03-31
173,721 GBP2022-03-31
Prepayments
291,802 GBP2023-03-31
196,748 GBP2022-03-31
Debtors
1,434,229 GBP2023-03-31
1,469,149 GBP2022-03-31
Non-current
-18,750 GBP2023-03-31
-3,750 GBP2022-03-31
Current
1,415,479 GBP2023-03-31
1,465,399 GBP2022-03-31
Total Borrowings
Current, Amounts falling due within one year
843,876 GBP2023-03-31
386,753 GBP2022-03-31
Trade Creditors/Trade Payables
1,484,008 GBP2023-03-31
1,631,919 GBP2022-03-31
Taxation/Social Security Payable
506,164 GBP2023-03-31
290,578 GBP2022-03-31
Other Creditors
730,136 GBP2023-03-31
399,529 GBP2022-03-31
Corporation Tax Payable
486,724 GBP2023-03-31
373,225 GBP2022-03-31
Total Borrowings
Non-current, Amounts falling due after one year
1,042 GBP2023-03-31
Bank Borrowings
Current
839,974 GBP2023-03-31
381,161 GBP2022-03-31
Finance Lease Liabilities - Total Present Value
Current
2,500 GBP2023-03-31
Other Remaining Borrowings
Current
1,402 GBP2023-03-31
5,592 GBP2022-03-31
Total Borrowings
Current
843,876 GBP2023-03-31
386,753 GBP2022-03-31
Finance Lease Liabilities - Total Present Value
Non-current
1,042 GBP2023-03-31
Par Value of Share
Class 1 ordinary share
12022-04-01 ~ 2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,700 shares2023-03-31
2,400 shares2022-03-31
Par Value of Share
Class 2 ordinary share
12022-04-01 ~ 2023-03-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
300 shares2023-03-31
300 shares2022-03-31
Par Value of Share
Class 3 ordinary share
12022-04-01 ~ 2023-03-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
300 shares2022-03-31
Number of Shares Issued (Fully Paid)
3,000 shares2023-03-31
3,000 shares2022-03-31
Finance Lease Liabilities - Total Present Value
Amounts falling due within one year
2,500 GBP2023-03-31
Minimum gross finance lease payments owing
3,542 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
151,900 GBP2023-03-31
77,225 GBP2022-03-31
Between two and five year
277,549 GBP2023-03-31
273,616 GBP2022-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
429,449 GBP2023-03-31
350,841 GBP2022-03-31