Turnover/Revenue
54,039,838 GBP2024-04-01 ~ 2025-03-31
45,754,204 GBP2023-04-01 ~ 2024-03-31
Cost of Sales
-51,988,436 GBP2024-04-01 ~ 2025-03-31
-43,756,348 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
2,051,402 GBP2024-04-01 ~ 2025-03-31
1,997,856 GBP2023-04-01 ~ 2024-03-31
Distribution Costs
-491,470 GBP2024-04-01 ~ 2025-03-31
-505,955 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
-1,171,319 GBP2024-04-01 ~ 2025-03-31
-1,201,800 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
388,613 GBP2024-04-01 ~ 2025-03-31
290,101 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
6,895 GBP2024-04-01 ~ 2025-03-31
-97,199 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
-10,689 GBP2024-04-01 ~ 2025-03-31
-101,868 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
77,282 GBP2024-04-01 ~ 2025-03-31
-70,099 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
2,983,093 GBP2025-03-31
3,045,813 GBP2024-03-31
Fixed Assets - Investments
465,943 GBP2025-03-31
377,972 GBP2024-03-31
Fixed Assets
3,449,036 GBP2025-03-31
3,423,785 GBP2024-03-31
Total Inventories
1,477,270 GBP2025-03-31
1,118,699 GBP2024-03-31
Debtors
8,228,038 GBP2025-03-31
6,775,435 GBP2024-03-31
Current assets - Investments
320,417 GBP2025-03-31
319,246 GBP2024-03-31
Cash at bank and in hand
280,059 GBP2025-03-31
304,368 GBP2024-03-31
Current Assets
10,305,784 GBP2025-03-31
8,517,748 GBP2024-03-31
Net Current Assets/Liabilities
666,617 GBP2025-03-31
649,088 GBP2024-03-31
Total Assets Less Current Liabilities
4,115,653 GBP2025-03-31
4,072,873 GBP2024-03-31
Creditors
Non-current, Amounts falling due after one year
-94,823 GBP2025-03-31
-146,909 GBP2024-03-31
Net Assets/Liabilities
3,992,532 GBP2025-03-31
3,915,250 GBP2024-03-31
Equity
Called up share capital
100,000 GBP2025-03-31
100,000 GBP2024-03-31
100,000 GBP2023-03-31
Retained earnings (accumulated losses)
3,892,532 GBP2025-03-31
3,815,250 GBP2024-03-31
3,885,349 GBP2023-03-31
Equity
3,992,532 GBP2025-03-31
3,915,250 GBP2024-03-31
3,985,349 GBP2023-03-31
Profit/Loss
Retained earnings (accumulated losses)
-10,689 GBP2024-04-01 ~ 2025-03-31
-101,868 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
77,282 GBP2024-04-01 ~ 2025-03-31
-70,099 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation Expense
223,725 GBP2024-04-01 ~ 2025-03-31
247,812 GBP2023-04-01 ~ 2024-03-31
Wages/Salaries
2,947,987 GBP2024-04-01 ~ 2025-03-31
2,752,470 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
297,565 GBP2024-04-01 ~ 2025-03-31
269,681 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
3,365,881 GBP2024-04-01 ~ 2025-03-31
3,079,504 GBP2023-04-01 ~ 2024-03-31
Average number of employees in administration and support functions
112024-04-01 ~ 2025-03-31
152023-04-01 ~ 2024-03-31
Average Number of Employees
922024-04-01 ~ 2025-03-31
912023-04-01 ~ 2024-03-31
Director Remuneration
159,717 GBP2024-04-01 ~ 2025-03-31
165,000 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
11,000 GBP2024-04-01 ~ 2025-03-31
11,000 GBP2023-04-01 ~ 2024-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
17,584 GBP2024-04-01 ~ 2025-03-31
4,669 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
1,724 GBP2024-04-01 ~ 2025-03-31
-24,300 GBP2023-04-01 ~ 2024-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
28,298 GBP2025-03-31
10,714 GBP2024-03-31
Deferred Tax Liabilities
28,298 GBP2025-03-31
10,714 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
3,127,815 GBP2024-03-31
Plant and equipment
2,605,175 GBP2025-03-31
2,559,125 GBP2024-03-31
Motor vehicles
632,764 GBP2025-03-31
581,864 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
6,407,872 GBP2025-03-31
6,268,804 GBP2024-03-31
Property, Plant & Equipment - Disposals
Motor vehicles
-26,500 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Disposals
-26,500 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
3,169,933 GBP2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
826,277 GBP2024-03-31
Plant and equipment
2,043,236 GBP2025-03-31
1,908,999 GBP2024-03-31
Motor vehicles
491,867 GBP2025-03-31
487,715 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,424,779 GBP2025-03-31
3,222,991 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
63,399 GBP2024-04-01 ~ 2025-03-31
Plant and equipment
134,237 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
26,089 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
223,725 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-21,937 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-21,937 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
2,280,257 GBP2025-03-31
Plant and equipment
561,939 GBP2025-03-31
650,126 GBP2024-03-31
Motor vehicles
140,897 GBP2025-03-31
94,149 GBP2024-03-31
Land and buildings, Owned/Freehold
2,301,538 GBP2024-03-31
Investments in Subsidiaries
1 GBP2025-03-31
1 GBP2024-03-31
Investments in group undertakings and participating interests
465,943 GBP2025-03-31
377,972 GBP2024-03-31
Investments in Subsidiaries
Cost valuation
1 GBP2025-03-31
1 GBP2024-03-31
Raw materials and consumables
396,675 GBP2025-03-31
157,964 GBP2024-03-31
Finished Goods/Goods for Resale
1,080,595 GBP2025-03-31
960,735 GBP2024-03-31
Trade Debtors/Trade Receivables
6,188,632 GBP2025-03-31
5,076,881 GBP2024-03-31
Amounts Owed By Related Parties
468,973 GBP2025-03-31
420,520 GBP2024-03-31
Other Debtors
1,290,274 GBP2025-03-31
1,093,405 GBP2024-03-31
Prepayments
280,159 GBP2025-03-31
184,629 GBP2024-03-31
Debtors
Current, Amounts falling due within one year
8,228,038 GBP2025-03-31
6,775,435 GBP2024-03-31
Total Borrowings
Current, Amounts falling due within one year
5,715,738 GBP2025-03-31
4,758,696 GBP2024-03-31
Trade Creditors/Trade Payables
3,564,978 GBP2025-03-31
2,715,840 GBP2024-03-31
Taxation/Social Security Payable
64,791 GBP2025-03-31
62,215 GBP2024-03-31
Other Creditors
293,660 GBP2025-03-31
316,111 GBP2024-03-31
Total Borrowings
Non-current, Amounts falling due after one year
94,823 GBP2025-03-31
146,909 GBP2024-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
28,298 GBP2025-03-31
10,714 GBP2024-03-31
Par Value of Share
Class 1 ordinary share
12024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2025-03-31
100,000 shares2024-03-31
Other Remaining Borrowings
Non-current
14,343 GBP2025-03-31
27,563 GBP2024-03-31
Total Borrowings
Non-current
94,823 GBP2025-03-31
146,909 GBP2024-03-31
Bank Borrowings
Current
27,778 GBP2024-03-31
Bank Overdrafts
Current
656,693 GBP2025-03-31
753,405 GBP2024-03-31
Total Borrowings
Current
5,715,738 GBP2025-03-31
4,758,696 GBP2024-03-31