Par Value of Share
Class 1 ordinary share
12024-04-01 ~ 2025-03-31
Turnover/Revenue
42,266,646 GBP2024-04-01 ~ 2025-03-31
35,024,483 GBP2023-04-01 ~ 2024-03-31
Cost of Sales
30,278,725 GBP2024-04-01 ~ 2025-03-31
23,910,408 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
11,987,921 GBP2024-04-01 ~ 2025-03-31
11,114,075 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
8,930,211 GBP2024-04-01 ~ 2025-03-31
7,770,084 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
3,250,435 GBP2024-04-01 ~ 2025-03-31
3,533,192 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
39,973 GBP2023-04-01 ~ 2024-03-31
Interest Payable/Similar Charges (Finance Costs)
42,755 GBP2024-04-01 ~ 2025-03-31
14,780 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
3,207,680 GBP2024-04-01 ~ 2025-03-31
3,558,385 GBP2023-04-01 ~ 2024-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
807,444 GBP2024-04-01 ~ 2025-03-31
595,830 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
2,400,236 GBP2024-04-01 ~ 2025-03-31
2,962,555 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
2,400,236 GBP2024-04-01 ~ 2025-03-31
2,962,555 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
35,938 GBP2025-03-31
Property, Plant & Equipment
1,244,295 GBP2025-03-31
868,654 GBP2024-03-31
Fixed Assets - Investments
410,378 GBP2025-03-31
410,378 GBP2024-03-31
Fixed Assets
1,690,611 GBP2025-03-31
1,279,032 GBP2024-03-31
Total Inventories
1,368,289 GBP2025-03-31
1,060,639 GBP2024-03-31
Debtors
17,598,362 GBP2025-03-31
14,398,866 GBP2024-03-31
Cash at bank and in hand
899,977 GBP2025-03-31
1,402,914 GBP2024-03-31
Current Assets
19,866,628 GBP2025-03-31
16,862,419 GBP2024-03-31
Creditors
Current
8,686,644 GBP2025-03-31
7,826,910 GBP2024-03-31
Net Current Assets/Liabilities
11,179,984 GBP2025-03-31
9,035,509 GBP2024-03-31
Total Assets Less Current Liabilities
12,870,595 GBP2025-03-31
10,314,541 GBP2024-03-31
Creditors
Non-current
-330,728 GBP2025-03-31
-207,783 GBP2024-03-31
Net Assets/Liabilities
12,312,204 GBP2025-03-31
9,911,968 GBP2024-03-31
Equity
Called up share capital
1,000 GBP2025-03-31
1,000 GBP2024-03-31
1,000 GBP2023-03-31
Retained earnings (accumulated losses)
12,311,204 GBP2025-03-31
9,910,968 GBP2024-03-31
8,248,413 GBP2023-03-31
Equity
12,312,204 GBP2025-03-31
9,911,968 GBP2024-03-31
8,249,413 GBP2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-1,300,000 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
-1,300,000 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,400,236 GBP2024-04-01 ~ 2025-03-31
2,962,555 GBP2023-04-01 ~ 2024-03-31
Wages/Salaries
9,437,969 GBP2024-04-01 ~ 2025-03-31
7,193,267 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
1,012,712 GBP2024-04-01 ~ 2025-03-31
754,592 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
192,183 GBP2024-04-01 ~ 2025-03-31
207,573 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
10,642,864 GBP2024-04-01 ~ 2025-03-31
8,155,432 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
2342024-04-01 ~ 2025-03-31
1732023-04-01 ~ 2024-03-31
Director Remuneration
564,295 GBP2024-04-01 ~ 2025-03-31
650,455 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
311,977 GBP2024-04-01 ~ 2025-03-31
306,449 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
15,777 GBP2024-04-01 ~ 2025-03-31
52,170 GBP2023-04-01 ~ 2024-03-31
Current Tax for the Period
774,571 GBP2024-04-01 ~ 2025-03-31
590,371 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
801,920 GBP2024-04-01 ~ 2025-03-31
889,596 GBP2023-04-01 ~ 2024-03-31
Intangible Assets - Gross Cost
Development expenditure
35,938 GBP2025-03-31
Intangible Assets
Development expenditure
35,938 GBP2025-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,472,943 GBP2025-03-31
1,098,819 GBP2024-03-31
Furniture and fittings
426,763 GBP2025-03-31
330,850 GBP2024-03-31
Motor vehicles
1,324,910 GBP2025-03-31
1,015,561 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
3,224,616 GBP2025-03-31
2,445,230 GBP2024-03-31
Property, Plant & Equipment - Disposals
Plant and equipment
-1,510 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
-80,495 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Disposals
-82,005 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
951,357 GBP2025-03-31
751,347 GBP2024-03-31
Furniture and fittings
283,751 GBP2025-03-31
225,557 GBP2024-03-31
Motor vehicles
745,213 GBP2025-03-31
599,672 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,980,321 GBP2025-03-31
1,576,576 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
201,520 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
58,194 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
206,818 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
466,532 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-1,510 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
-61,277 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-62,787 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Plant and equipment
521,586 GBP2025-03-31
347,472 GBP2024-03-31
Furniture and fittings
143,012 GBP2025-03-31
105,293 GBP2024-03-31
Motor vehicles
579,697 GBP2025-03-31
415,889 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
727,381 GBP2024-03-31
Property, Plant & Equipment - Increase or decrease
Under hire purchased contracts or finance leases, Motor vehicles
372,270 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
451,378 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Motor vehicles
154,555 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
493,853 GBP2025-03-31
Under hire purchased contracts or finance leases, Motor vehicles
276,003 GBP2024-03-31
Investments in Group Undertakings
Cost valuation
410,378 GBP2024-03-31
Investments in Group Undertakings
410,378 GBP2025-03-31
410,378 GBP2024-03-31
Merchandise
1,368,289 GBP2025-03-31
1,060,639 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
6,625,008 GBP2025-03-31
4,788,620 GBP2024-03-31
Amounts Owed by Group Undertakings
Current
2,020,187 GBP2025-03-31
1,823,002 GBP2024-03-31
Other Debtors
Current
7,568,345 GBP2025-03-31
6,091,794 GBP2024-03-31
Amount of corporation tax that is recoverable
Current
672,069 GBP2024-03-31
Amount of value-added tax that is recoverable
Current
600,901 GBP2025-03-31
391,453 GBP2024-03-31
Prepayments
Current
783,921 GBP2025-03-31
631,928 GBP2024-03-31
Debtors
Current, Amounts falling due within one year
17,598,362 GBP2025-03-31
14,398,866 GBP2024-03-31
Bank Borrowings/Overdrafts
Current
1,251,181 GBP2025-03-31
1,585,074 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Current
158,848 GBP2025-03-31
94,468 GBP2024-03-31
Trade Creditors/Trade Payables
Current
5,627,492 GBP2025-03-31
4,391,703 GBP2024-03-31
Amounts owed to group undertakings
Current
366,505 GBP2025-03-31
369,045 GBP2024-03-31
Corporation Tax Payable
Current
495,609 GBP2025-03-31
365,371 GBP2024-03-31
Other Taxation & Social Security Payable
Current
268,701 GBP2025-03-31
168,418 GBP2024-03-31
Other Creditors
Current
190,016 GBP2025-03-31
24,944 GBP2024-03-31
Accrued Liabilities
Current
328,292 GBP2025-03-31
827,887 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Non-current
330,728 GBP2025-03-31
207,783 GBP2024-03-31
Between one and five year, hire purchase agreements
330,728 GBP2025-03-31
207,783 GBP2024-03-31
hire purchase agreements
489,576 GBP2025-03-31
302,251 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,584,712 GBP2025-03-31
1,123,635 GBP2024-03-31
Between one and five year
3,034,722 GBP2025-03-31
1,284,096 GBP2024-03-31
More than five year
1,027,078 GBP2025-03-31
1,057,746 GBP2024-03-31
All periods
5,646,512 GBP2025-03-31
3,465,477 GBP2024-03-31
Bank Borrowings
Secured
1,251,181 GBP2025-03-31
1,585,074 GBP2024-03-31
Total Borrowings
Secured
1,740,757 GBP2025-03-31
1,887,325 GBP2024-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
227,663 GBP2025-03-31
194,790 GBP2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2025-03-31
Profit/Loss
Retained earnings (accumulated losses)
2,400,236 GBP2024-04-01 ~ 2025-03-31