Turnover/Revenue
45,754,204 GBP2023-04-01 ~ 2024-03-31
45,660,689 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
-43,756,348 GBP2023-04-01 ~ 2024-03-31
-44,067,553 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
1,997,856 GBP2023-04-01 ~ 2024-03-31
1,593,136 GBP2022-04-01 ~ 2023-03-31
Distribution Costs
-505,955 GBP2023-04-01 ~ 2024-03-31
-494,647 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-1,201,800 GBP2023-04-01 ~ 2024-03-31
-1,033,168 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
290,101 GBP2023-04-01 ~ 2024-03-31
65,321 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
-97,199 GBP2023-04-01 ~ 2024-03-31
-184,253 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
-101,868 GBP2023-04-01 ~ 2024-03-31
-41,145 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
-70,099 GBP2023-04-01 ~ 2024-03-31
37,653 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
3,045,813 GBP2024-03-31
3,095,185 GBP2023-03-31
Fixed Assets - Investments
377,972 GBP2024-03-31
346,203 GBP2023-03-31
Fixed Assets
3,423,785 GBP2024-03-31
3,441,388 GBP2023-03-31
Total Inventories
1,118,699 GBP2024-03-31
1,178,175 GBP2023-03-31
Debtors
6,775,435 GBP2024-03-31
6,953,559 GBP2023-03-31
Current assets - Investments
319,246 GBP2024-03-31
318,029 GBP2023-03-31
Cash at bank and in hand
304,368 GBP2024-03-31
276,990 GBP2023-03-31
Current Assets
8,517,748 GBP2024-03-31
8,726,753 GBP2023-03-31
Net Current Assets/Liabilities
649,088 GBP2024-03-31
770,225 GBP2023-03-31
Total Assets Less Current Liabilities
4,072,873 GBP2024-03-31
4,211,613 GBP2023-03-31
Creditors
Non-current, Amounts falling due after one year
-146,909 GBP2024-03-31
-220,219 GBP2023-03-31
Net Assets/Liabilities
3,915,250 GBP2024-03-31
3,985,349 GBP2023-03-31
Equity
Called up share capital
100,000 GBP2024-03-31
100,000 GBP2023-03-31
100,000 GBP2022-03-31
Retained earnings (accumulated losses)
3,815,250 GBP2024-03-31
3,885,349 GBP2023-03-31
3,847,696 GBP2022-03-31
Equity
3,915,250 GBP2024-03-31
3,985,349 GBP2023-03-31
3,947,696 GBP2022-03-31
Profit/Loss
Retained earnings (accumulated losses)
-101,868 GBP2023-04-01 ~ 2024-03-31
-41,145 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-70,099 GBP2023-04-01 ~ 2024-03-31
37,653 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
247,812 GBP2023-04-01 ~ 2024-03-31
230,728 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
2,752,470 GBP2023-04-01 ~ 2024-03-31
2,577,743 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
269,681 GBP2023-04-01 ~ 2024-03-31
265,093 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
3,079,504 GBP2023-04-01 ~ 2024-03-31
2,887,986 GBP2022-04-01 ~ 2023-03-31
Average number of employees in administration and support functions
152023-04-01 ~ 2024-03-31
122022-04-01 ~ 2023-03-31
Average Number of Employees
912023-04-01 ~ 2024-03-31
862022-04-01 ~ 2023-03-31
Director Remuneration
165,000 GBP2023-04-01 ~ 2024-03-31
159,717 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
11,000 GBP2023-04-01 ~ 2024-03-31
11,000 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
4,669 GBP2023-04-01 ~ 2024-03-31
-93,045 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
-24,300 GBP2023-04-01 ~ 2024-03-31
-35,008 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
10,714 GBP2024-03-31
6,045 GBP2023-03-31
Deferred Tax Liabilities
10,714 GBP2024-03-31
6,045 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
3,127,815 GBP2024-03-31
3,127,815 GBP2023-03-31
Plant and equipment
2,559,125 GBP2024-03-31
2,368,309 GBP2023-03-31
Motor vehicles
581,864 GBP2024-03-31
606,942 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
6,268,804 GBP2024-03-31
6,103,066 GBP2023-03-31
Property, Plant & Equipment - Disposals
Motor vehicles
-51,078 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Disposals
-51,078 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
826,277 GBP2024-03-31
763,720 GBP2023-03-31
Plant and equipment
1,908,999 GBP2024-03-31
1,746,463 GBP2023-03-31
Motor vehicles
487,715 GBP2024-03-31
497,698 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,222,991 GBP2024-03-31
3,007,881 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
62,557 GBP2023-04-01 ~ 2024-03-31
Plant and equipment
162,536 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
22,719 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
247,812 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-32,702 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-32,702 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
2,301,538 GBP2024-03-31
2,364,095 GBP2023-03-31
Plant and equipment
650,126 GBP2024-03-31
621,846 GBP2023-03-31
Motor vehicles
94,149 GBP2024-03-31
109,244 GBP2023-03-31
Investments in Subsidiaries
1 GBP2024-03-31
1 GBP2023-03-31
1 GBP2022-03-31
Investments in group undertakings and participating interests
377,972 GBP2024-03-31
346,203 GBP2023-03-31
Raw materials and consumables
157,964 GBP2024-03-31
107,018 GBP2023-03-31
Finished Goods/Goods for Resale
960,735 GBP2024-03-31
1,071,157 GBP2023-03-31
Trade Debtors/Trade Receivables
5,076,881 GBP2024-03-31
5,409,164 GBP2023-03-31
Amounts Owed By Related Parties
420,520 GBP2024-03-31
379,580 GBP2023-03-31
Other Debtors
1,093,405 GBP2024-03-31
881,771 GBP2023-03-31
Prepayments
184,629 GBP2024-03-31
232,981 GBP2023-03-31
Debtors
Current
6,775,435 GBP2024-03-31
6,953,559 GBP2023-03-31
Total Borrowings
Current, Amounts falling due within one year
4,758,696 GBP2024-03-31
5,251,761 GBP2023-03-31
Trade Creditors/Trade Payables
2,715,840 GBP2024-03-31
2,362,780 GBP2023-03-31
Taxation/Social Security Payable
62,215 GBP2024-03-31
55,751 GBP2023-03-31
Other Creditors
316,111 GBP2024-03-31
273,736 GBP2023-03-31
Total Borrowings
Non-current, Amounts falling due after one year
146,909 GBP2024-03-31
220,219 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
10,714 GBP2024-03-31
6,045 GBP2023-03-31
Par Value of Share
Class 1 ordinary share
12023-04-01 ~ 2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2024-03-31
100,000 shares2023-03-31
Bank Borrowings
Non-current
29,279 GBP2023-03-31
Other Remaining Borrowings
Non-current
27,563 GBP2024-03-31
36,708 GBP2023-03-31
Total Borrowings
Non-current
146,909 GBP2024-03-31
220,219 GBP2023-03-31
Bank Borrowings
Current
27,778 GBP2024-03-31
117,850 GBP2023-03-31
Bank Overdrafts
Current
753,405 GBP2024-03-31
775,620 GBP2023-03-31
Total Borrowings
Current
4,758,696 GBP2024-03-31
5,251,761 GBP2023-03-31