Par Value of Share
Class 1 ordinary share
12022-04-01 ~ 2023-03-31
Turnover/Revenue
25,714,268 GBP2022-04-01 ~ 2023-03-31
20,542,556 GBP2021-04-01 ~ 2022-03-31
Cost of Sales
-20,731,426 GBP2022-04-01 ~ 2023-03-31
-16,599,227 GBP2021-04-01 ~ 2022-03-31
Gross Profit/Loss
4,982,842 GBP2022-04-01 ~ 2023-03-31
3,943,329 GBP2021-04-01 ~ 2022-03-31
Distribution Costs
-234,907 GBP2022-04-01 ~ 2023-03-31
-262,648 GBP2021-04-01 ~ 2022-03-31
Administrative Expenses
-3,307,849 GBP2022-04-01 ~ 2023-03-31
-2,814,472 GBP2021-04-01 ~ 2022-03-31
Operating Profit/Loss
1,462,450 GBP2022-04-01 ~ 2023-03-31
868,597 GBP2021-04-01 ~ 2022-03-31
Profit/Loss on Ordinary Activities Before Tax
1,450,466 GBP2022-04-01 ~ 2023-03-31
864,134 GBP2021-04-01 ~ 2022-03-31
Profit/Loss
1,176,846 GBP2022-04-01 ~ 2023-03-31
767,552 GBP2021-04-01 ~ 2022-03-31
Comprehensive Income/Expense
1,176,846 GBP2022-04-01 ~ 2023-03-31
767,552 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment
830,036 GBP2023-03-31
417,909 GBP2022-03-31
Total Inventories
1,762,916 GBP2023-03-31
1,209,234 GBP2022-03-31
Debtors
3,664,051 GBP2023-03-31
3,387,921 GBP2022-03-31
Cash at bank and in hand
757,039 GBP2023-03-31
205,422 GBP2022-03-31
Current Assets
6,191,409 GBP2023-03-31
4,811,922 GBP2022-03-31
Creditors
Current
3,214,121 GBP2023-03-31
2,964,542 GBP2022-03-31
Net Current Assets/Liabilities
2,977,288 GBP2023-03-31
1,847,380 GBP2022-03-31
Total Assets Less Current Liabilities
3,807,324 GBP2023-03-31
2,265,289 GBP2022-03-31
Net Assets/Liabilities
3,310,108 GBP2023-03-31
2,133,262 GBP2022-03-31
Equity
Called up share capital
500 GBP2023-03-31
500 GBP2022-03-31
500 GBP2021-03-31
Retained earnings (accumulated losses)
3,309,608 GBP2023-03-31
2,132,762 GBP2022-03-31
2,827,794 GBP2021-03-31
Equity
3,310,108 GBP2023-03-31
2,133,262 GBP2022-03-31
2,828,294 GBP2021-03-31
Dividends Paid
Retained earnings (accumulated losses)
-1,462,584 GBP2021-04-01 ~ 2022-03-31
Dividends Paid
-1,462,584 GBP2021-04-01 ~ 2022-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,176,846 GBP2022-04-01 ~ 2023-03-31
767,552 GBP2021-04-01 ~ 2022-03-31
Bank Overdrafts
-283,567 GBP2021-03-31
Wages/Salaries
1,912,431 GBP2022-04-01 ~ 2023-03-31
1,761,955 GBP2021-04-01 ~ 2022-03-31
Social Security Costs
101,893 GBP2022-04-01 ~ 2023-03-31
113,431 GBP2021-04-01 ~ 2022-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
38,253 GBP2022-04-01 ~ 2023-03-31
28,136 GBP2021-04-01 ~ 2022-03-31
Staff Costs/Employee Benefits Expense
2,052,577 GBP2022-04-01 ~ 2023-03-31
1,903,522 GBP2021-04-01 ~ 2022-03-31
Average Number of Employees
422022-04-01 ~ 2023-03-31
462021-04-01 ~ 2022-03-31
Director Remuneration
312,320 GBP2022-04-01 ~ 2023-03-31
345,682 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
146,603 GBP2022-04-01 ~ 2023-03-31
163,157 GBP2021-04-01 ~ 2022-03-31
Audit Fees/Expenses
5,500 GBP2022-04-01 ~ 2023-03-31
5,500 GBP2021-04-01 ~ 2022-03-31
Current Tax for the Period
186,247 GBP2022-04-01 ~ 2023-03-31
138,451 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
561,469 GBP2023-03-31
465,681 GBP2022-03-31
Furniture and fittings
105,788 GBP2023-03-31
75,841 GBP2022-03-31
Motor vehicles
797,384 GBP2023-03-31
566,820 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
1,653,719 GBP2023-03-31
1,108,342 GBP2022-03-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-916 GBP2022-04-01 ~ 2023-03-31
Motor vehicles
-21,356 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Disposals
-22,272 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
376,239 GBP2023-03-31
337,727 GBP2022-03-31
Furniture and fittings
45,146 GBP2023-03-31
31,961 GBP2022-03-31
Motor vehicles
390,393 GBP2023-03-31
320,745 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
823,683 GBP2023-03-31
690,433 GBP2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
38,512 GBP2022-04-01 ~ 2023-03-31
Furniture and fittings
13,629 GBP2022-04-01 ~ 2023-03-31
Motor vehicles
82,557 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
146,603 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-444 GBP2022-04-01 ~ 2023-03-31
Motor vehicles
-12,909 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-13,353 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
Plant and equipment
185,230 GBP2023-03-31
127,954 GBP2022-03-31
Furniture and fittings
60,642 GBP2023-03-31
43,880 GBP2022-03-31
Motor vehicles
406,991 GBP2023-03-31
246,075 GBP2022-03-31
Merchandise
1,762,916 GBP2023-03-31
1,209,234 GBP2022-03-31
Trade Debtors/Trade Receivables
Current
4,000,595 GBP2023-03-31
3,386,334 GBP2022-03-31
Other Debtors
Current
320,000 GBP2022-03-31
Amount of value-added tax that is recoverable
Current
71,900 GBP2023-03-31
Debtors
Amounts falling due within one year, Current
3,664,051 GBP2023-03-31
3,387,921 GBP2022-03-31
Bank Borrowings/Overdrafts
Current
73,900 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
101,538 GBP2023-03-31
39,567 GBP2022-03-31
Trade Creditors/Trade Payables
Current
2,693,188 GBP2023-03-31
2,224,629 GBP2022-03-31
Corporation Tax Payable
Current
186,247 GBP2023-03-31
138,451 GBP2022-03-31
Other Taxation & Social Security Payable
Current
64,979 GBP2023-03-31
93,234 GBP2022-03-31
Other Creditors
Current
32 GBP2022-03-31
Accrued Liabilities
Current
90,205 GBP2023-03-31
63,799 GBP2022-03-31
Bank Borrowings/Overdrafts
Non-current
94,224 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
245,284 GBP2023-03-31
61,692 GBP2022-03-31
Between one and five year, hire purchase agreements
245,284 GBP2023-03-31
61,692 GBP2022-03-31
hire purchase agreements
346,822 GBP2023-03-31
101,259 GBP2022-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
157,708 GBP2023-03-31
70,335 GBP2022-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
500 shares2023-03-31
Profit/Loss
Retained earnings (accumulated losses)
1,176,846 GBP2022-04-01 ~ 2023-03-31