Par Value of Share
Class 1 ordinary share
12023-04-01 ~ 2024-03-31
Turnover/Revenue
18,123,520 GBP2023-04-01 ~ 2024-03-31
19,401,147 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
14,309,667 GBP2023-04-01 ~ 2024-03-31
15,352,555 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
3,813,853 GBP2023-04-01 ~ 2024-03-31
4,048,592 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
2,518,973 GBP2023-04-01 ~ 2024-03-31
2,116,317 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
1,305,398 GBP2023-04-01 ~ 2024-03-31
1,932,275 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
18,444 GBP2023-04-01 ~ 2024-03-31
4,971 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
61,785 GBP2023-04-01 ~ 2024-03-31
70,652 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
1,262,057 GBP2023-04-01 ~ 2024-03-31
1,866,594 GBP2022-04-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
380,559 GBP2023-04-01 ~ 2024-03-31
-93,520 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
881,498 GBP2023-04-01 ~ 2024-03-31
1,960,114 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
881,498 GBP2023-04-01 ~ 2024-03-31
1,840,115 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
1,056,587 GBP2024-03-31
997,636 GBP2023-03-31
Total Inventories
2,392,806 GBP2024-03-31
1,250,005 GBP2023-03-31
Debtors
5,028,748 GBP2024-03-31
4,434,566 GBP2023-03-31
Cash at bank and in hand
864,277 GBP2024-03-31
1,599,966 GBP2023-03-31
Current Assets
8,285,831 GBP2024-03-31
7,284,537 GBP2023-03-31
Creditors
Current
5,519,722 GBP2024-03-31
4,909,551 GBP2023-03-31
Net Current Assets/Liabilities
2,766,109 GBP2024-03-31
2,374,986 GBP2023-03-31
Total Assets Less Current Liabilities
3,822,696 GBP2024-03-31
3,372,622 GBP2023-03-31
Net Assets/Liabilities
3,309,849 GBP2024-03-31
2,778,351 GBP2023-03-31
Equity
Called up share capital
1 GBP2024-03-31
1 GBP2023-03-31
2 GBP2022-03-31
Capital redemption reserve
1 GBP2024-03-31
1 GBP2023-03-31
Retained earnings (accumulated losses)
3,309,847 GBP2024-03-31
2,778,349 GBP2023-03-31
1,280,235 GBP2022-03-31
Equity
3,309,849 GBP2024-03-31
2,778,351 GBP2023-03-31
1,280,237 GBP2022-03-31
Issue of Equity Instruments
Called up share capital
-1 GBP2022-04-01 ~ 2023-03-31
Issue of Equity Instruments
-1 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-350,000 GBP2023-04-01 ~ 2024-03-31
-342,000 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-350,000 GBP2023-04-01 ~ 2024-03-31
-342,000 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
881,498 GBP2023-04-01 ~ 2024-03-31
1,840,114 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
1,818,681 GBP2023-04-01 ~ 2024-03-31
1,717,838 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
173,329 GBP2023-04-01 ~ 2024-03-31
170,264 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
37,266 GBP2023-04-01 ~ 2024-03-31
39,278 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
2,029,276 GBP2023-04-01 ~ 2024-03-31
1,927,380 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
632023-04-01 ~ 2024-03-31
622022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
224,895 GBP2023-04-01 ~ 2024-03-31
161,011 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
20,000 GBP2023-04-01 ~ 2024-03-31
16,000 GBP2022-04-01 ~ 2023-03-31
Current Tax for the Period
381,016 GBP2023-04-01 ~ 2024-03-31
39,848 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
315,514 GBP2023-04-01 ~ 2024-03-31
354,653 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
73,930 GBP2024-03-31
34,571 GBP2023-03-31
Plant and equipment
1,343,583 GBP2024-03-31
1,290,411 GBP2023-03-31
Furniture and fittings
19,912 GBP2024-03-31
14,200 GBP2023-03-31
Property, Plant & Equipment - Disposals
Plant and equipment
-4,950 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
47,058 GBP2024-03-31
12,793 GBP2023-03-31
Plant and equipment
1,001,726 GBP2024-03-31
829,385 GBP2023-03-31
Furniture and fittings
12,673 GBP2024-03-31
8,863 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
34,265 GBP2023-04-01 ~ 2024-03-31
Plant and equipment
172,589 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
3,810 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-248 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Improvements to leasehold property
26,872 GBP2024-03-31
21,778 GBP2023-03-31
Plant and equipment
341,857 GBP2024-03-31
461,026 GBP2023-03-31
Furniture and fittings
7,239 GBP2024-03-31
5,337 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
1,188,936 GBP2024-03-31
928,914 GBP2023-03-31
Computers
54,788 GBP2024-03-31
44,016 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
2,681,149 GBP2024-03-31
2,312,112 GBP2023-03-31
Property, Plant & Equipment - Disposals
Motor vehicles
-163,690 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Disposals
-168,640 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
532,206 GBP2024-03-31
442,170 GBP2023-03-31
Computers
30,899 GBP2024-03-31
21,265 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,624,562 GBP2024-03-31
1,314,476 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
164,855 GBP2023-04-01 ~ 2024-03-31
Computers
9,634 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
385,153 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-74,819 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-75,067 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Motor vehicles
656,730 GBP2024-03-31
486,744 GBP2023-03-31
Computers
23,889 GBP2024-03-31
22,751 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
491,621 GBP2024-03-31
491,621 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
266,621 GBP2024-03-31
168,297 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
98,324 GBP2023-04-01 ~ 2024-03-31
Motor vehicles, Under hire purchased contracts or finance leases
61,934 GBP2023-04-01 ~ 2024-03-31
Under hire purchased contracts or finance leases
160,258 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
225,000 GBP2024-03-31
323,324 GBP2023-03-31
Motor vehicles, Under hire purchased contracts or finance leases
247,734 GBP2024-03-31
124,955 GBP2023-03-31
Under hire purchased contracts or finance leases
472,734 GBP2024-03-31
448,279 GBP2023-03-31
Merchandise
2,392,806 GBP2024-03-31
1,250,005 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
3,795,908 GBP2024-03-31
3,785,357 GBP2023-03-31
Other Debtors
Current
5,913 GBP2024-03-31
3,800 GBP2023-03-31
Prepayments
Current
112,827 GBP2024-03-31
54,636 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
4,853,748 GBP2024-03-31
4,434,566 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
209,265 GBP2024-03-31
237,401 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
187,085 GBP2024-03-31
162,982 GBP2023-03-31
Trade Creditors/Trade Payables
Current
4,354,668 GBP2024-03-31
4,094,748 GBP2023-03-31
Corporation Tax Payable
Current
334,397 GBP2024-03-31
-580 GBP2023-03-31
Other Taxation & Social Security Payable
Current
39,513 GBP2024-03-31
37,873 GBP2023-03-31
Other Creditors
Current
24,337 GBP2024-03-31
56,442 GBP2023-03-31
Accrued Liabilities
Current
36,423 GBP2024-03-31
61,053 GBP2023-03-31
Bank Borrowings/Overdrafts
Non-current
75,407 GBP2024-03-31
141,189 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
263,835 GBP2024-03-31
279,020 GBP2023-03-31
Bank Borrowings
Current, Amounts falling due within one year
209,265 GBP2024-03-31
237,401 GBP2023-03-31
Non-current, Between one and two years
64,540 GBP2024-03-31
64,540 GBP2023-03-31
Non-current, Between two and five year
10,867 GBP2024-03-31
76,649 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
263,835 GBP2024-03-31
279,020 GBP2023-03-31
hire purchase agreements
450,920 GBP2024-03-31
442,002 GBP2023-03-31
Bank Borrowings
Secured
284,672 GBP2024-03-31
378,590 GBP2023-03-31
Total Borrowings
Secured
735,592 GBP2024-03-31
820,592 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
173,605 GBP2024-03-31
174,062 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1 shares2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
881,498 GBP2023-04-01 ~ 2024-03-31