Par Value of Share
Class 1 ordinary share
12023-04-01 ~ 2024-03-31
Class 2 ordinary share
12023-04-01 ~ 2024-03-31
Turnover/Revenue
35,413,181 GBP2023-04-01 ~ 2024-03-31
30,409,124 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
11,961,829 GBP2023-04-01 ~ 2024-03-31
11,204,594 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
23,451,352 GBP2023-04-01 ~ 2024-03-31
19,204,530 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
22,504,356 GBP2023-04-01 ~ 2024-03-31
19,640,356 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
946,996 GBP2023-04-01 ~ 2024-03-31
-435,826 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
67,668 GBP2023-04-01 ~ 2024-03-31
71,105 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
879,328 GBP2023-04-01 ~ 2024-03-31
-506,931 GBP2022-04-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
222,762 GBP2023-04-01 ~ 2024-03-31
10,987 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
656,566 GBP2023-04-01 ~ 2024-03-31
-517,918 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
3,469,198 GBP2024-03-31
3,686,064 GBP2023-03-31
Property, Plant & Equipment
1,832,053 GBP2024-03-31
2,112,833 GBP2023-03-31
Fixed Assets - Investments
8,750 GBP2024-03-31
7,500 GBP2023-03-31
Fixed Assets
5,310,001 GBP2024-03-31
5,806,397 GBP2023-03-31
Total Inventories
192,144 GBP2024-03-31
177,813 GBP2023-03-31
Debtors
282,832 GBP2024-03-31
408,464 GBP2023-03-31
Cash at bank and in hand
727,402 GBP2024-03-31
783,461 GBP2023-03-31
Current Assets
1,202,378 GBP2024-03-31
1,369,738 GBP2023-03-31
Creditors
Current
3,544,027 GBP2024-03-31
3,682,656 GBP2023-03-31
Net Current Assets/Liabilities
-2,341,649 GBP2024-03-31
-2,312,918 GBP2023-03-31
Total Assets Less Current Liabilities
2,968,352 GBP2024-03-31
3,493,479 GBP2023-03-31
Net Assets/Liabilities
1,236,968 GBP2024-03-31
1,015,002 GBP2023-03-31
Equity
Called up share capital
100 GBP2024-03-31
100 GBP2023-03-31
100 GBP2022-03-31
Retained earnings (accumulated losses)
1,236,868 GBP2024-03-31
1,014,902 GBP2023-03-31
1,961,920 GBP2022-03-31
Equity
1,236,968 GBP2024-03-31
1,015,002 GBP2023-03-31
1,962,020 GBP2022-03-31
Dividends Paid
Retained earnings (accumulated losses)
-434,600 GBP2023-04-01 ~ 2024-03-31
-429,100 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-434,600 GBP2023-04-01 ~ 2024-03-31
-429,100 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
656,566 GBP2023-04-01 ~ 2024-03-31
-517,918 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
656,566 GBP2023-04-01 ~ 2024-03-31
-517,918 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
9,296,118 GBP2023-04-01 ~ 2024-03-31
7,681,798 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
510,222 GBP2023-04-01 ~ 2024-03-31
401,823 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
134,407 GBP2023-04-01 ~ 2024-03-31
106,438 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
9,940,747 GBP2023-04-01 ~ 2024-03-31
8,190,059 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
8182023-04-01 ~ 2024-03-31
8452022-04-01 ~ 2023-03-31
Director Remuneration
43,446 GBP2023-04-01 ~ 2024-03-31
43,105 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
486,866 GBP2023-04-01 ~ 2024-03-31
446,659 GBP2022-04-01 ~ 2023-03-31
Current Tax for the Period
275,133 GBP2023-04-01 ~ 2024-03-31
-157,275 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
219,832 GBP2023-04-01 ~ 2024-03-31
-96,317 GBP2022-04-01 ~ 2023-03-31
Dividends Paid on Shares
434,600 GBP2023-04-01 ~ 2024-03-31
429,100 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Net goodwill
4,157,327 GBP2023-03-31
Patents/Trademarks/Licences/Concessions
180,000 GBP2023-03-31
Intangible Assets - Gross Cost
4,337,327 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
812,639 GBP2024-03-31
604,773 GBP2023-03-31
Patents/Trademarks/Licences/Concessions
55,490 GBP2024-03-31
46,490 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
868,129 GBP2024-03-31
651,263 GBP2023-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
207,866 GBP2023-04-01 ~ 2024-03-31
Patents/Trademarks/Licences/Concessions
9,000 GBP2023-04-01 ~ 2024-03-31
Intangible Assets - Increase From Amortisation Charge for Year
216,866 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
Net goodwill
3,344,688 GBP2024-03-31
3,552,554 GBP2023-03-31
Patents/Trademarks/Licences/Concessions
124,510 GBP2024-03-31
133,510 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
4,013,265 GBP2024-03-31
3,906,819 GBP2023-03-31
Motor vehicles
72,338 GBP2024-03-31
72,338 GBP2023-03-31
Computers
484,420 GBP2024-03-31
384,780 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
4,570,023 GBP2024-03-31
4,363,937 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,419,072 GBP2024-03-31
2,034,720 GBP2023-03-31
Motor vehicles
30,141 GBP2024-03-31
12,056 GBP2023-03-31
Computers
288,757 GBP2024-03-31
204,328 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,737,970 GBP2024-03-31
2,251,104 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
384,352 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
18,085 GBP2023-04-01 ~ 2024-03-31
Computers
84,429 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
486,866 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Plant and equipment
1,594,193 GBP2024-03-31
1,872,099 GBP2023-03-31
Motor vehicles
42,197 GBP2024-03-31
60,282 GBP2023-03-31
Computers
195,663 GBP2024-03-31
180,452 GBP2023-03-31
Merchandise
192,144 GBP2024-03-31
177,813 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
168,523 GBP2024-03-31
146,243 GBP2023-03-31
Other Debtors
Current
2,160 GBP2024-03-31
2,185 GBP2023-03-31
Amount of corporation tax that is recoverable
Current
157,275 GBP2023-03-31
Prepayments/Accrued Income
Current
112,149 GBP2024-03-31
102,761 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
282,832 GBP2024-03-31
408,464 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
719,070 GBP2024-03-31
729,785 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
11,788 GBP2024-03-31
11,787 GBP2023-03-31
Trade Creditors/Trade Payables
Current
1,298,902 GBP2024-03-31
1,506,405 GBP2023-03-31
Corporation Tax Payable
Current
117,858 GBP2024-03-31
Other Taxation & Social Security Payable
Current
732,285 GBP2024-03-31
897,110 GBP2023-03-31
Other Creditors
Current
18,636 GBP2024-03-31
22,464 GBP2023-03-31
Accrued Liabilities
Current
636,296 GBP2024-03-31
505,913 GBP2023-03-31
Bank Borrowings/Overdrafts
Non-current
1,312,814 GBP2024-03-31
1,995,892 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
43,037 GBP2024-03-31
54,681 GBP2023-03-31
Bank Borrowings
Current, Amounts falling due within one year
719,070 GBP2024-03-31
729,785 GBP2023-03-31
Between two and five year, Non-current
914,333 GBP2024-03-31
Non-current, Between two and five year
1,071,937 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
54,681 GBP2023-03-31
hire purchase agreements
54,825 GBP2024-03-31
66,468 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
559,368 GBP2024-03-31
559,368 GBP2023-03-31
Between one and five year
2,237,472 GBP2024-03-31
2,237,472 GBP2023-03-31
More than five year
4,757,161 GBP2024-03-31
5,307,507 GBP2023-03-31
All periods
7,554,001 GBP2024-03-31
8,104,347 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
375,533 GBP2024-03-31
427,904 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
75 shares2024-03-31
Class 2 ordinary share
25 shares2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
656,566 GBP2023-04-01 ~ 2024-03-31