Par Value of Share
Class 1 ordinary share
12024-04-01 ~ 2025-03-31
Turnover/Revenue
24,236,420 GBP2024-04-01 ~ 2025-03-31
24,111,605 GBP2023-04-01 ~ 2024-03-31
Cost of Sales
-21,138,513 GBP2024-04-01 ~ 2025-03-31
-21,386,588 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
3,097,907 GBP2024-04-01 ~ 2025-03-31
2,725,017 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
-2,225,392 GBP2024-04-01 ~ 2025-03-31
-1,730,557 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
872,515 GBP2024-04-01 ~ 2025-03-31
994,460 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
44,111 GBP2024-04-01 ~ 2025-03-31
91,073 GBP2023-04-01 ~ 2024-03-31
Interest Payable/Similar Charges (Finance Costs)
-3,296 GBP2024-04-01 ~ 2025-03-31
-1,028 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
913,330 GBP2024-04-01 ~ 2025-03-31
1,084,505 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
676,965 GBP2024-04-01 ~ 2025-03-31
811,276 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
676,965 GBP2024-04-01 ~ 2025-03-31
811,276 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
870,899 GBP2025-03-31
133,450 GBP2024-03-31
Total Inventories
1,459,728 GBP2025-03-31
1,020,024 GBP2024-03-31
Debtors
3,576,845 GBP2025-03-31
4,401,783 GBP2024-03-31
Cash at bank and in hand
692,550 GBP2025-03-31
407,108 GBP2024-03-31
Current Assets
5,729,123 GBP2025-03-31
5,828,915 GBP2024-03-31
Net Current Assets/Liabilities
2,643,860 GBP2025-03-31
2,969,771 GBP2024-03-31
Total Assets Less Current Liabilities
3,514,759 GBP2025-03-31
3,103,221 GBP2024-03-31
Creditors
Non-current
-68,556 GBP2025-03-31
-40,900 GBP2024-03-31
Net Assets/Liabilities
3,316,661 GBP2025-03-31
3,039,696 GBP2024-03-31
Equity
Called up share capital
1,101,000 GBP2025-03-31
1,101,000 GBP2024-03-31
1,101,000 GBP2023-03-31
Retained earnings (accumulated losses)
2,215,661 GBP2025-03-31
1,938,696 GBP2024-03-31
1,827,420 GBP2023-03-31
Equity
3,316,661 GBP2025-03-31
3,039,696 GBP2024-03-31
2,928,420 GBP2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-400,000 GBP2024-04-01 ~ 2025-03-31
-700,000 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
-400,000 GBP2024-04-01 ~ 2025-03-31
-700,000 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
676,965 GBP2024-04-01 ~ 2025-03-31
811,276 GBP2023-04-01 ~ 2024-03-31
Wages/Salaries
1,374,825 GBP2024-04-01 ~ 2025-03-31
1,169,090 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
124,085 GBP2024-04-01 ~ 2025-03-31
91,920 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
63,581 GBP2024-04-01 ~ 2025-03-31
32,933 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
1,562,491 GBP2024-04-01 ~ 2025-03-31
1,293,943 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
422024-04-01 ~ 2025-03-31
352023-04-01 ~ 2024-03-31
Director Remuneration
242,711 GBP2024-04-01 ~ 2025-03-31
171,489 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
6,349 GBP2024-04-01 ~ 2025-03-31
18,988 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
31,000 GBP2024-04-01 ~ 2025-03-31
23,800 GBP2023-04-01 ~ 2024-03-31
Current Tax for the Period
129,448 GBP2024-04-01 ~ 2025-03-31
273,207 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
228,333 GBP2024-04-01 ~ 2025-03-31
271,126 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
135,152 GBP2025-03-31
Plant and equipment
1,125,951 GBP2025-03-31
Motor vehicles
32,072 GBP2025-03-31
Computers
18,573 GBP2025-03-31
Property, Plant & Equipment - Gross Cost
1,311,748 GBP2025-03-31
53,691 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
373,160 GBP2025-03-31
366,811 GBP2024-03-31
Motor vehicles
28,257 GBP2025-03-31
12,997 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
440,849 GBP2025-03-31
390,546 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
6,349 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
15,260 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
50,303 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
39,432 GBP2025-03-31
Property, Plant & Equipment
Land and buildings, Short leasehold
95,720 GBP2025-03-31
Plant and equipment
752,791 GBP2025-03-31
71,422 GBP2024-03-31
Motor vehicles
3,815 GBP2025-03-31
19,075 GBP2024-03-31
Computers
18,573 GBP2025-03-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
32,072 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
12,997 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Motor vehicles
15,260 GBP2024-04-01 ~ 2025-03-31
Under hire purchased contracts or finance leases
43,954 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
3,815 GBP2025-03-31
19,075 GBP2024-03-31
Under hire purchased contracts or finance leases
99,535 GBP2025-03-31
62,028 GBP2024-03-31
Merchandise
1,459,728 GBP2025-03-31
1,020,024 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
2,574,822 GBP2025-03-31
3,653,002 GBP2024-03-31
Other Debtors
Current
2,676 GBP2025-03-31
4,812 GBP2024-03-31
Amount of value-added tax that is recoverable
Current
947,887 GBP2025-03-31
609,124 GBP2024-03-31
Prepayments
Current
51,460 GBP2025-03-31
134,845 GBP2024-03-31
Debtors
Amounts falling due within one year, Current
3,576,845 GBP2025-03-31
Current, Amounts falling due within one year
4,401,783 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Current
34,753 GBP2025-03-31
18,090 GBP2024-03-31
Trade Creditors/Trade Payables
Current
1,993,806 GBP2025-03-31
1,346,200 GBP2024-03-31
Corporation Tax Payable
Current
129,448 GBP2025-03-31
273,208 GBP2024-03-31
Other Taxation & Social Security Payable
Current
27,673 GBP2025-03-31
25,074 GBP2024-03-31
Other Creditors
Current
413,697 GBP2025-03-31
705,752 GBP2024-03-31
Accrued Liabilities
Current
485,886 GBP2025-03-31
490,820 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Non-current
68,556 GBP2025-03-31
40,900 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
128,467 GBP2025-03-31
52,649 GBP2024-03-31
Between one and five year
256,935 GBP2025-03-31
52,649 GBP2024-03-31
All periods
385,402 GBP2025-03-31
105,298 GBP2024-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
129,542 GBP2025-03-31
22,625 GBP2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,101,000 shares2025-03-31