Par Value of Share
Class 1 ordinary share
12023-04-01 ~ 2024-03-31
Turnover/Revenue
17,152,401 GBP2023-04-01 ~ 2024-03-31
14,239,659 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
-4,884,107 GBP2023-04-01 ~ 2024-03-31
-3,285,712 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
12,268,294 GBP2023-04-01 ~ 2024-03-31
10,953,947 GBP2022-04-01 ~ 2023-03-31
Distribution Costs
-2,233,753 GBP2023-04-01 ~ 2024-03-31
-2,159,587 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-4,716,652 GBP2023-04-01 ~ 2024-03-31
-4,051,425 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
5,317,889 GBP2023-04-01 ~ 2024-03-31
4,742,935 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
2,573 GBP2023-04-01 ~ 2024-03-31
845 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
-5,740 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
5,314,722 GBP2023-04-01 ~ 2024-03-31
4,743,780 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
3,962,624 GBP2023-04-01 ~ 2024-03-31
3,844,692 GBP2022-04-01 ~ 2023-03-31
Equity
Retained earnings (accumulated losses)
7,785,742 GBP2024-03-31
6,723,118 GBP2023-03-31
5,488,426 GBP2022-03-31
Dividends Paid
Retained earnings (accumulated losses)
-2,900,000 GBP2023-04-01 ~ 2024-03-31
-2,610,000 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
50,680 GBP2024-03-31
45,389 GBP2023-03-31
Total Inventories
4,339,779 GBP2024-03-31
3,547,309 GBP2023-03-31
Debtors
4,586,852 GBP2024-03-31
2,734,435 GBP2023-03-31
Cash at bank and in hand
1,321,962 GBP2024-03-31
2,574,768 GBP2023-03-31
Current Assets
10,248,593 GBP2024-03-31
8,856,512 GBP2023-03-31
Creditors
Current
2,379,502 GBP2024-03-31
2,130,388 GBP2023-03-31
Net Current Assets/Liabilities
7,869,091 GBP2024-03-31
6,726,124 GBP2023-03-31
Total Assets Less Current Liabilities
7,919,771 GBP2024-03-31
6,771,513 GBP2023-03-31
Creditors
Non-current
-34,167 GBP2024-03-31
-34,167 GBP2023-03-31
Net Assets/Liabilities
7,787,642 GBP2024-03-31
6,725,018 GBP2023-03-31
Equity
Called up share capital
1,900 GBP2024-03-31
1,900 GBP2023-03-31
Equity
7,787,642 GBP2024-03-31
6,725,018 GBP2023-03-31
Wages/Salaries
2,152,966 GBP2023-04-01 ~ 2024-03-31
2,037,437 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
242,741 GBP2023-04-01 ~ 2024-03-31
191,292 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
34,451 GBP2023-04-01 ~ 2024-03-31
8,134 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
2,430,158 GBP2023-04-01 ~ 2024-03-31
2,236,863 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
342023-04-01 ~ 2024-03-31
332022-04-01 ~ 2023-03-31
Director Remuneration
644,445 GBP2023-04-01 ~ 2024-03-31
573,406 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
28,357 GBP2023-04-01 ~ 2024-03-31
36,201 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
30,000 GBP2023-04-01 ~ 2024-03-31
32,000 GBP2022-04-01 ~ 2023-03-31
Current Tax for the Period
1,352,464 GBP2023-04-01 ~ 2024-03-31
902,745 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
1,328,681 GBP2023-04-01 ~ 2024-03-31
901,318 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
127,977 GBP2024-03-31
94,329 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
77,297 GBP2024-03-31
48,940 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
28,357 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Furniture and fittings
50,680 GBP2024-03-31
45,389 GBP2023-03-31
Raw Materials
3,359,931 GBP2024-03-31
2,423,951 GBP2023-03-31
Finished Goods
979,848 GBP2024-03-31
1,123,358 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
2,730,638 GBP2024-03-31
2,108,099 GBP2023-03-31
Other Debtors
Current
447,088 GBP2024-03-31
292,086 GBP2023-03-31
Amount of value-added tax that is recoverable
Current
436,939 GBP2024-03-31
276,531 GBP2023-03-31
Prepayments/Accrued Income
Current
972,187 GBP2024-03-31
57,719 GBP2023-03-31
Debtors
Amounts falling due within one year, Current
4,586,852 GBP2024-03-31
Current, Amounts falling due within one year
2,734,435 GBP2023-03-31
Trade Creditors/Trade Payables
Current
1,093,840 GBP2024-03-31
794,411 GBP2023-03-31
Amounts owed to group undertakings
Current
1 GBP2024-03-31
1 GBP2023-03-31
Corporation Tax Payable
Current
590,190 GBP2024-03-31
415,952 GBP2023-03-31
Other Taxation & Social Security Payable
Current
63,202 GBP2024-03-31
142,874 GBP2023-03-31
Other Creditors
Current
30,936 GBP2024-03-31
26,034 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
601,333 GBP2024-03-31
751,116 GBP2023-03-31
Other Creditors
Non-current
34,167 GBP2024-03-31
34,167 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
205,000 GBP2024-03-31
223,000 GBP2023-03-31
Between one and five year
85,417 GBP2024-03-31
290,417 GBP2023-03-31
All periods
290,417 GBP2024-03-31
513,417 GBP2023-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
12,670 GBP2024-03-31
13,759 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
11,962 GBP2024-03-31
12,328 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,900 shares2024-03-31