Par Value of Share
Class 1 ordinary share
12023-04-01 ~ 2024-03-31
Turnover/Revenue
13,829,925 GBP2023-04-01 ~ 2024-03-31
11,427,904 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
-11,353,289 GBP2023-04-01 ~ 2024-03-31
-8,728,069 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
2,476,636 GBP2023-04-01 ~ 2024-03-31
2,699,835 GBP2022-04-01 ~ 2023-03-31
Distribution Costs
-8,675 GBP2023-04-01 ~ 2024-03-31
-26,512 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-2,328,044 GBP2023-04-01 ~ 2024-03-31
-2,616,221 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
384,017 GBP2023-04-01 ~ 2024-03-31
75,202 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
226,934 GBP2023-04-01 ~ 2024-03-31
-57,594 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
229,156 GBP2023-04-01 ~ 2024-03-31
-133,090 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
229,156 GBP2023-04-01 ~ 2024-03-31
-133,090 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
690,237 GBP2024-03-31
724,629 GBP2023-03-31
Fixed Assets
690,237 GBP2024-03-31
724,629 GBP2023-03-31
Total Inventories
4,194,157 GBP2024-03-31
4,455,865 GBP2023-03-31
Debtors
2,880,403 GBP2024-03-31
2,831,060 GBP2023-03-31
Cash at bank and in hand
2,550 GBP2024-03-31
2,660 GBP2023-03-31
Current Assets
7,077,110 GBP2024-03-31
7,289,585 GBP2023-03-31
Net Current Assets/Liabilities
3,455,639 GBP2024-03-31
3,355,656 GBP2023-03-31
Total Assets Less Current Liabilities
4,145,876 GBP2024-03-31
4,080,285 GBP2023-03-31
Net Assets/Liabilities
3,555,253 GBP2024-03-31
3,326,097 GBP2023-03-31
Equity
Called up share capital
100 GBP2024-03-31
100 GBP2023-03-31
100 GBP2022-03-31
Equity
3,555,253 GBP2024-03-31
3,326,097 GBP2023-03-31
3,459,187 GBP2022-03-31
Retained earnings (accumulated losses)
3,555,153 GBP2024-03-31
3,325,997 GBP2023-03-31
3,459,087 GBP2022-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
229,156 GBP2023-04-01 ~ 2024-03-31
Bank Overdrafts
-925,656 GBP2024-03-31
-941,257 GBP2023-03-31
-633,579 GBP2022-03-31
Wages/Salaries
2,144,435 GBP2023-04-01 ~ 2024-03-31
2,770,445 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
225,581 GBP2023-04-01 ~ 2024-03-31
249,673 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
46,694 GBP2023-04-01 ~ 2024-03-31
76,210 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
2,416,710 GBP2023-04-01 ~ 2024-03-31
3,096,328 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
602023-04-01 ~ 2024-03-31
922022-04-01 ~ 2023-03-31
Director Remuneration
228,792 GBP2023-04-01 ~ 2024-03-31
235,567 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
189,761 GBP2023-04-01 ~ 2024-03-31
225,048 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
15,000 GBP2023-04-01 ~ 2024-03-31
15,000 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
56,734 GBP2023-04-01 ~ 2024-03-31
-10,943 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Net goodwill
187,226 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
187,226 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
818,600 GBP2024-03-31
763,186 GBP2023-03-31
Furniture and fittings
192,110 GBP2024-03-31
186,676 GBP2023-03-31
Motor vehicles
467,490 GBP2024-03-31
416,983 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
1,551,607 GBP2024-03-31
1,440,252 GBP2023-03-31
Property, Plant & Equipment - Disposals
Plant and equipment
-23,336 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
-37,336 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Disposals
-60,672 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
480,624 GBP2024-03-31
413,310 GBP2023-03-31
Furniture and fittings
149,763 GBP2024-03-31
131,340 GBP2023-03-31
Motor vehicles
199,332 GBP2024-03-31
153,240 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
861,370 GBP2024-03-31
715,623 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
87,275 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
18,423 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
70,145 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
189,761 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-19,961 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
-24,053 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-44,014 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Plant and equipment
337,976 GBP2024-03-31
349,876 GBP2023-03-31
Furniture and fittings
42,347 GBP2024-03-31
55,336 GBP2023-03-31
Motor vehicles
268,158 GBP2024-03-31
263,743 GBP2023-03-31
Merchandise
361,600 GBP2024-03-31
361,600 GBP2023-03-31
Value of work in progress
3,832,557 GBP2024-03-31
4,094,265 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
1,688,315 GBP2024-03-31
1,454,355 GBP2023-03-31
Amounts Owed by Group Undertakings
Current
1,039,945 GBP2024-03-31
1,186,685 GBP2023-03-31
Other Debtors
Current
31,375 GBP2024-03-31
24,732 GBP2023-03-31
Amount of value-added tax that is recoverable
Current
102,650 GBP2024-03-31
151,164 GBP2023-03-31
Prepayments/Accrued Income
Current
18,118 GBP2024-03-31
14,124 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
2,880,403 GBP2024-03-31
2,831,060 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
1,158,567 GBP2024-03-31
1,171,666 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
191,685 GBP2024-03-31
226,142 GBP2023-03-31
Trade Creditors/Trade Payables
Current
1,009,076 GBP2024-03-31
1,271,920 GBP2023-03-31
Other Taxation & Social Security Payable
Current
89,980 GBP2024-03-31
117,249 GBP2023-03-31
Other Creditors
Current
215,311 GBP2024-03-31
37,500 GBP2023-03-31
Bank Borrowings/Overdrafts
Non-current
238,829 GBP2024-03-31
405,368 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
235,054 GBP2024-03-31
229,858 GBP2023-03-31
Bank Borrowings
Current, Amounts falling due within one year
232,911 GBP2024-03-31
230,409 GBP2023-03-31
Total Borrowings
Current, Amounts falling due within one year
1,158,567 GBP2024-03-31
1,171,666 GBP2023-03-31
Bank Borrowings
Non-current, Between one and two years
232,911 GBP2024-03-31
230,409 GBP2023-03-31
Non-current, Between two and five year
5,918 GBP2024-03-31
174,959 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
235,054 GBP2024-03-31
229,858 GBP2023-03-31
hire purchase agreements
426,739 GBP2024-03-31
456,000 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
116,740 GBP2024-03-31
118,962 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
229,156 GBP2023-04-01 ~ 2024-03-31