Par Value of Share
Class 1 ordinary share
12023-03-31 ~ 2024-03-31
Turnover/Revenue
7,842,290 GBP2023-03-31 ~ 2024-03-31
7,382,196 GBP2022-03-31 ~ 2023-03-30
Cost of Sales
4,698,157 GBP2023-03-31 ~ 2024-03-31
4,138,630 GBP2022-03-31 ~ 2023-03-30
Gross Profit/Loss
3,144,133 GBP2023-03-31 ~ 2024-03-31
3,243,566 GBP2022-03-31 ~ 2023-03-30
Administrative Expenses
1,637,883 GBP2023-03-31 ~ 2024-03-31
1,333,971 GBP2022-03-31 ~ 2023-03-30
Operating Profit/Loss
1,507,409 GBP2023-03-31 ~ 2024-03-31
2,029,055 GBP2022-03-31 ~ 2023-03-30
Other Interest Receivable/Similar Income (Finance Income)
132 GBP2023-03-31 ~ 2024-03-31
57 GBP2022-03-31 ~ 2023-03-30
Interest Payable/Similar Charges (Finance Costs)
818,662 GBP2023-03-31 ~ 2024-03-31
484,102 GBP2022-03-31 ~ 2023-03-30
Profit/Loss on Ordinary Activities Before Tax
688,879 GBP2023-03-31 ~ 2024-03-31
1,545,010 GBP2022-03-31 ~ 2023-03-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
185,914 GBP2023-03-31 ~ 2024-03-31
307,149 GBP2022-03-31 ~ 2023-03-30
Profit/Loss
502,965 GBP2023-03-31 ~ 2024-03-31
1,237,861 GBP2022-03-31 ~ 2023-03-30
Equity
Retained earnings (accumulated losses)
5,829,211 GBP2024-03-31
5,326,246 GBP2023-03-30
4,088,385 GBP2022-03-30
Property, Plant & Equipment
5,111,768 GBP2024-03-31
5,119,793 GBP2023-03-30
Total Inventories
1,313 GBP2024-03-31
1,313 GBP2023-03-30
Debtors
13,852,742 GBP2024-03-31
13,833,064 GBP2023-03-30
Cash at bank and in hand
924,457 GBP2024-03-31
690,193 GBP2023-03-30
Current Assets
14,778,512 GBP2024-03-31
14,524,570 GBP2023-03-30
Creditors
Current
2,959,302 GBP2024-03-31
3,178,349 GBP2023-03-30
Net Current Assets/Liabilities
11,819,210 GBP2024-03-31
11,346,221 GBP2023-03-30
Total Assets Less Current Liabilities
16,930,978 GBP2024-03-31
16,466,014 GBP2023-03-30
Net Assets/Liabilities
8,081,593 GBP2024-03-31
7,578,628 GBP2023-03-30
Equity
Called up share capital
100 GBP2024-03-31
100 GBP2023-03-30
Revaluation reserve
2,252,282 GBP2024-03-31
2,252,282 GBP2023-03-30
Equity
8,081,593 GBP2024-03-31
7,578,628 GBP2023-03-30
Wages/Salaries
4,337,179 GBP2023-03-31 ~ 2024-03-31
3,830,834 GBP2022-03-31 ~ 2023-03-30
Social Security Costs
333,548 GBP2023-03-31 ~ 2024-03-31
293,112 GBP2022-03-31 ~ 2023-03-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
64,735 GBP2023-03-31 ~ 2024-03-31
49,878 GBP2022-03-31 ~ 2023-03-30
Staff Costs/Employee Benefits Expense
4,735,462 GBP2023-03-31 ~ 2024-03-31
4,173,824 GBP2022-03-31 ~ 2023-03-30
Average Number of Employees
1892023-03-31 ~ 2024-03-31
1672022-03-31 ~ 2023-03-30
Director Remuneration
34,869 GBP2023-03-31 ~ 2024-03-31
32,873 GBP2022-03-31 ~ 2023-03-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
108,460 GBP2023-03-31 ~ 2024-03-31
93,287 GBP2022-03-31 ~ 2023-03-30
Audit Fees/Expenses
9,600 GBP2023-03-31 ~ 2024-03-31
9,600 GBP2022-03-31 ~ 2023-03-30
Current Tax for the Period
173,284 GBP2023-03-31 ~ 2024-03-31
294,837 GBP2022-03-31 ~ 2023-03-30
Tax Expense/Credit at Applicable Tax Rate
172,220 GBP2023-03-31 ~ 2024-03-31
293,552 GBP2022-03-31 ~ 2023-03-30
Property, Plant & Equipment - Gross Cost
Land and buildings
5,000,000 GBP2024-03-31
5,000,000 GBP2023-03-30
Improvements to leasehold property
63,532 GBP2024-03-31
63,532 GBP2023-03-30
Plant and equipment
155,827 GBP2024-03-31
155,827 GBP2023-03-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
100,000 GBP2024-03-31
50,000 GBP2023-03-30
Improvements to leasehold property
12,071 GBP2024-03-31
6,353 GBP2023-03-30
Plant and equipment
113,263 GBP2024-03-31
100,779 GBP2023-03-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
50,000 GBP2023-03-31 ~ 2024-03-31
Improvements to leasehold property
5,718 GBP2023-03-31 ~ 2024-03-31
Plant and equipment
12,484 GBP2023-03-31 ~ 2024-03-31
Property, Plant & Equipment
Land and buildings
4,900,000 GBP2024-03-31
4,950,000 GBP2023-03-30
Improvements to leasehold property
51,461 GBP2024-03-31
57,179 GBP2023-03-30
Plant and equipment
42,564 GBP2024-03-31
55,048 GBP2023-03-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
218,025 GBP2024-03-31
196,329 GBP2023-03-30
Computers
24,502 GBP2024-03-31
22,522 GBP2023-03-30
Property, Plant & Equipment - Gross Cost
5,538,645 GBP2024-03-31
5,438,210 GBP2023-03-30
Motor vehicles
76,759 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
159,374 GBP2024-03-31
139,824 GBP2023-03-30
Computers
22,979 GBP2024-03-31
21,461 GBP2023-03-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
426,877 GBP2024-03-31
318,417 GBP2023-03-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
19,550 GBP2023-03-31 ~ 2024-03-31
Motor vehicles
19,190 GBP2023-03-31 ~ 2024-03-31
Computers
1,518 GBP2023-03-31 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
108,460 GBP2023-03-31 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
19,190 GBP2024-03-31
Property, Plant & Equipment
Furniture and fittings
58,651 GBP2024-03-31
56,505 GBP2023-03-30
Motor vehicles
57,569 GBP2024-03-31
Computers
1,523 GBP2024-03-31
1,061 GBP2023-03-30
Merchandise
1,313 GBP2024-03-31
1,313 GBP2023-03-30
Trade Debtors/Trade Receivables
Current
1,246,761 GBP2024-03-31
1,289,208 GBP2023-03-30
Amounts Owed by Group Undertakings
Current
12,605,981 GBP2024-03-31
12,455,764 GBP2023-03-30
Prepayments
Current
88,092 GBP2023-03-30
Debtors
Current, Amounts falling due within one year
13,852,742 GBP2024-03-31
13,833,064 GBP2023-03-30
Bank Borrowings/Overdrafts
Current
142,421 GBP2024-03-31
133,699 GBP2023-03-30
Finance Lease Liabilities - Total Present Value
Current
11,537 GBP2024-03-31
Trade Creditors/Trade Payables
Current
39,324 GBP2024-03-31
73,595 GBP2023-03-30
Amounts owed to group undertakings
Current
42,224 GBP2024-03-31
Corporation Tax Payable
Current
488,801 GBP2024-03-31
561,966 GBP2023-03-30
Other Taxation & Social Security Payable
Current
73,431 GBP2024-03-31
71,953 GBP2023-03-30
Other Creditors
Current
3,604 GBP2024-03-31
122 GBP2023-03-30
Accrued Liabilities/Deferred Income
Current
708,807 GBP2024-03-31
711,404 GBP2023-03-30
Bank Borrowings/Overdrafts
Non-current
7,916,652 GBP2024-03-31
8,031,824 GBP2023-03-30
Finance Lease Liabilities - Total Present Value
Non-current
60,222 GBP2024-03-31
Other Creditors
Non-current
13,342 GBP2024-03-31
9,023 GBP2023-03-30
Total Borrowings
Current, Amounts falling due within one year
142,421 GBP2024-03-31
133,699 GBP2023-03-30
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
60,222 GBP2024-03-31
hire purchase agreements
71,759 GBP2024-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
859,169 GBP2024-03-31
846,539 GBP2023-03-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-03-31