Par Value of Share
Class 1 ordinary share
12023-04-01 ~ 2024-03-31
Turnover/Revenue
35,024,483 GBP2023-04-01 ~ 2024-03-31
33,781,459 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
23,910,408 GBP2023-04-01 ~ 2024-03-31
23,033,642 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
11,114,075 GBP2023-04-01 ~ 2024-03-31
10,747,817 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
7,770,084 GBP2023-04-01 ~ 2024-03-31
7,225,565 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
3,533,192 GBP2023-04-01 ~ 2024-03-31
3,817,191 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
39,973 GBP2023-04-01 ~ 2024-03-31
Interest Payable/Similar Charges (Finance Costs)
14,780 GBP2023-04-01 ~ 2024-03-31
16,135 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
3,558,385 GBP2023-04-01 ~ 2024-03-31
3,801,056 GBP2022-04-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
595,830 GBP2023-04-01 ~ 2024-03-31
26,928 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
2,962,555 GBP2023-04-01 ~ 2024-03-31
3,774,128 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
2,962,555 GBP2023-04-01 ~ 2024-03-31
3,774,128 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
868,654 GBP2024-03-31
861,122 GBP2023-03-31
Fixed Assets - Investments
410,378 GBP2024-03-31
410,378 GBP2023-03-31
Fixed Assets
1,279,032 GBP2024-03-31
1,271,500 GBP2023-03-31
Total Inventories
1,060,639 GBP2024-03-31
1,055,187 GBP2023-03-31
Debtors
14,398,866 GBP2024-03-31
13,568,916 GBP2023-03-31
Cash at bank and in hand
1,402,914 GBP2024-03-31
783,408 GBP2023-03-31
Current Assets
16,862,419 GBP2024-03-31
15,407,511 GBP2023-03-31
Creditors
Current
7,826,910 GBP2024-03-31
8,236,492 GBP2023-03-31
Net Current Assets/Liabilities
9,035,509 GBP2024-03-31
7,171,019 GBP2023-03-31
Total Assets Less Current Liabilities
10,314,541 GBP2024-03-31
8,442,519 GBP2023-03-31
Creditors
Non-current
-207,783 GBP2024-03-31
-25,365 GBP2023-03-31
Net Assets/Liabilities
9,911,968 GBP2024-03-31
8,249,413 GBP2023-03-31
Equity
Called up share capital
1,000 GBP2024-03-31
1,000 GBP2023-03-31
1,000 GBP2022-03-31
Retained earnings (accumulated losses)
9,910,968 GBP2024-03-31
8,248,413 GBP2023-03-31
5,126,035 GBP2022-03-31
Equity
9,911,968 GBP2024-03-31
8,249,413 GBP2023-03-31
5,127,035 GBP2022-03-31
Dividends Paid
Retained earnings (accumulated losses)
-1,300,000 GBP2023-04-01 ~ 2024-03-31
-651,750 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-1,300,000 GBP2023-04-01 ~ 2024-03-31
-651,750 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,962,555 GBP2023-04-01 ~ 2024-03-31
3,774,128 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
7,193,267 GBP2023-04-01 ~ 2024-03-31
6,892,970 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
754,592 GBP2023-04-01 ~ 2024-03-31
808,188 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
207,573 GBP2023-04-01 ~ 2024-03-31
230,567 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
8,155,432 GBP2023-04-01 ~ 2024-03-31
7,931,725 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
1732023-04-01 ~ 2024-03-31
1682022-04-01 ~ 2023-03-31
Director Remuneration
650,455 GBP2023-04-01 ~ 2024-03-31
600,243 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
306,449 GBP2023-04-01 ~ 2024-03-31
266,258 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
52,170 GBP2023-04-01 ~ 2024-03-31
13,130 GBP2022-04-01 ~ 2023-03-31
Current Tax for the Period
590,371 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
889,596 GBP2023-04-01 ~ 2024-03-31
722,201 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,098,819 GBP2024-03-31
1,009,641 GBP2023-03-31
Furniture and fittings
330,850 GBP2024-03-31
291,042 GBP2023-03-31
Motor vehicles
1,015,561 GBP2024-03-31
684,962 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
2,445,230 GBP2024-03-31
1,985,645 GBP2023-03-31
Property, Plant & Equipment - Disposals
Motor vehicles
-64,261 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Disposals
-64,261 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
751,347 GBP2024-03-31
540,491 GBP2023-03-31
Furniture and fittings
225,557 GBP2024-03-31
183,971 GBP2023-03-31
Motor vehicles
599,672 GBP2024-03-31
400,061 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,576,576 GBP2024-03-31
1,124,523 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
210,856 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
41,586 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
215,864 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
468,306 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-16,253 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-16,253 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Plant and equipment
347,472 GBP2024-03-31
469,150 GBP2023-03-31
Furniture and fittings
105,293 GBP2024-03-31
107,071 GBP2023-03-31
Motor vehicles
415,889 GBP2024-03-31
284,901 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
161,857 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
276,003 GBP2024-03-31
142,399 GBP2023-03-31
Investments in Group Undertakings
Cost valuation
410,378 GBP2023-03-31
Investments in Group Undertakings
410,378 GBP2024-03-31
410,378 GBP2023-03-31
Merchandise
1,060,639 GBP2024-03-31
1,055,187 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
4,788,620 GBP2024-03-31
5,362,103 GBP2023-03-31
Amounts Owed by Group Undertakings
Current
1,823,002 GBP2024-03-31
2,018,808 GBP2023-03-31
Other Debtors
Current
6,091,794 GBP2024-03-31
4,325,301 GBP2023-03-31
Amount of corporation tax that is recoverable
Current
672,069 GBP2024-03-31
385,677 GBP2023-03-31
Amount of value-added tax that is recoverable
Current
391,453 GBP2024-03-31
867,828 GBP2023-03-31
Prepayments
Current
631,928 GBP2024-03-31
609,199 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
14,398,866 GBP2024-03-31
13,568,916 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
1,585,074 GBP2024-03-31
2,250,364 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
94,468 GBP2024-03-31
140,864 GBP2023-03-31
Trade Creditors/Trade Payables
Current
4,391,703 GBP2024-03-31
4,670,532 GBP2023-03-31
Amounts owed to group undertakings
Current
369,045 GBP2024-03-31
275,354 GBP2023-03-31
Corporation Tax Payable
Current
365,371 GBP2024-03-31
Other Taxation & Social Security Payable
Current
168,418 GBP2024-03-31
167,832 GBP2023-03-31
Other Creditors
Current
24,944 GBP2024-03-31
26,030 GBP2023-03-31
Accrued Liabilities
Current
827,887 GBP2024-03-31
705,516 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
207,783 GBP2024-03-31
25,365 GBP2023-03-31
Between one and five year, hire purchase agreements
207,783 GBP2024-03-31
25,365 GBP2023-03-31
hire purchase agreements
302,251 GBP2024-03-31
166,229 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,123,635 GBP2024-03-31
1,181,181 GBP2023-03-31
Between one and five year
1,284,096 GBP2024-03-31
1,784,068 GBP2023-03-31
All periods
2,407,731 GBP2024-03-31
2,965,249 GBP2023-03-31
Bank Borrowings
Secured
1,585,074 GBP2024-03-31
2,250,364 GBP2023-03-31
Total Borrowings
Secured
1,887,325 GBP2024-03-31
2,416,593 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
194,790 GBP2024-03-31
167,741 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
2,962,555 GBP2023-04-01 ~ 2024-03-31