Cost of Sales
-9,680,219 GBP2024-05-01 ~ 2025-04-30
-9,854,340 GBP2023-05-01 ~ 2024-04-30
Administrative Expenses
-4,236,051 GBP2024-05-01 ~ 2025-04-30
-4,144,968 GBP2023-05-01 ~ 2024-04-30
Other Interest Receivable/Similar Income (Finance Income)
23,749 GBP2024-05-01 ~ 2025-04-30
14,959 GBP2023-05-01 ~ 2024-04-30
Profit/Loss on Ordinary Activities Before Tax
99,836 GBP2024-05-01 ~ 2025-04-30
-206,939 GBP2023-05-01 ~ 2024-04-30
Profit/Loss
-164,472 GBP2024-05-01 ~ 2025-04-30
-407,177 GBP2023-05-01 ~ 2024-04-30
Comprehensive Income/Expense
-164,472 GBP2024-05-01 ~ 2025-04-30
-407,177 GBP2023-05-01 ~ 2024-04-30
Intangible Assets
Goodwill
2,797,734 GBP2025-04-30
3,736,131 GBP2024-04-30
Property, Plant & Equipment
1,435,160 GBP2025-04-30
1,621,061 GBP2024-04-30
Investment Property
246,199 GBP2025-04-30
170,000 GBP2024-04-30
Fixed Assets
4,479,093 GBP2025-04-30
5,527,192 GBP2024-04-30
Debtors
1,603,814 GBP2025-04-30
1,262,685 GBP2024-04-30
Cash at bank and in hand
1,977,120 GBP2025-04-30
1,717,341 GBP2024-04-30
Current Assets
4,231,027 GBP2025-04-30
3,651,746 GBP2024-04-30
Net Current Assets/Liabilities
1,755,866 GBP2025-04-30
1,220,680 GBP2024-04-30
Total Assets Less Current Liabilities
6,234,959 GBP2025-04-30
6,747,872 GBP2024-04-30
Net Assets/Liabilities
3,766,844 GBP2025-04-30
4,031,316 GBP2024-04-30
Equity
Called up share capital
110,000 GBP2025-04-30
110,000 GBP2024-04-30
110,000 GBP2023-04-30
Revaluation reserve
67,391 GBP2025-04-30
67,391 GBP2024-04-30
67,391 GBP2023-04-30
Retained earnings (accumulated losses)
3,589,453 GBP2025-04-30
3,853,925 GBP2024-04-30
4,361,102 GBP2023-04-30
Equity
3,766,844 GBP2025-04-30
4,031,316 GBP2024-04-30
Profit/Loss
Retained earnings (accumulated losses)
-164,472 GBP2024-05-01 ~ 2025-04-30
-407,177 GBP2023-05-01 ~ 2024-04-30
Dividends Paid
Retained earnings (accumulated losses)
-100,000 GBP2023-05-01 ~ 2024-04-30
Dividends Paid
-100,000 GBP2024-05-01 ~ 2025-04-30
Audit Fees/Expenses
15,026 GBP2024-05-01 ~ 2025-04-30
16,150 GBP2023-05-01 ~ 2024-04-30
Average Number of Employees
972024-05-01 ~ 2025-04-30
962023-05-01 ~ 2024-04-30
Wages/Salaries
2,443,924 GBP2024-05-01 ~ 2025-04-30
2,384,845 GBP2023-05-01 ~ 2024-04-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
124,220 GBP2024-05-01 ~ 2025-04-30
115,059 GBP2023-05-01 ~ 2024-04-30
Staff Costs/Employee Benefits Expense
2,772,128 GBP2024-05-01 ~ 2025-04-30
2,668,554 GBP2023-05-01 ~ 2024-04-30
Director Remuneration
143,934 GBP2024-05-01 ~ 2025-04-30
139,777 GBP2023-05-01 ~ 2024-04-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
36,464 GBP2024-05-01 ~ 2025-04-30
18,329 GBP2023-05-01 ~ 2024-04-30
Intangible Assets - Gross Cost
Goodwill
8,683,181 GBP2024-04-30
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
5,885,447 GBP2025-04-30
4,947,050 GBP2024-04-30
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
938,397 GBP2024-05-01 ~ 2025-04-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
721,116 GBP2025-04-30
796,402 GBP2024-04-30
Land and buildings, Under hire purchased contracts or finance leases
282,782 GBP2025-04-30
282,782 GBP2024-04-30
Motor vehicles
168,535 GBP2025-04-30
209,025 GBP2024-04-30
Property, Plant & Equipment - Gross Cost
2,078,441 GBP2025-04-30
2,238,753 GBP2024-04-30
Property, Plant & Equipment - Other Disposals
Furniture and fittings
-43,822 GBP2024-05-01 ~ 2025-04-30
Motor vehicles
-62,990 GBP2024-05-01 ~ 2025-04-30
Property, Plant & Equipment - Other Disposals
-107,526 GBP2024-05-01 ~ 2025-04-30
Property, Plant & Equipment - Gross Cost
Furniture and fittings
460,570 GBP2025-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
0 GBP2025-04-30
0 GBP2024-04-30
Land and buildings, Under hire purchased contracts or finance leases
45,432 GBP2025-04-30
42,605 GBP2024-04-30
Motor vehicles
50,053 GBP2025-04-30
45,278 GBP2024-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
643,281 GBP2025-04-30
617,692 GBP2024-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
2,827 GBP2024-05-01 ~ 2025-04-30
Improvements to leasehold property
22,259 GBP2024-05-01 ~ 2025-04-30
Furniture and fittings
38,954 GBP2024-05-01 ~ 2025-04-30
Motor vehicles
24,617 GBP2024-05-01 ~ 2025-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
88,657 GBP2024-05-01 ~ 2025-04-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Furniture and fittings
-43,014 GBP2024-05-01 ~ 2025-04-30
Motor vehicles
-19,842 GBP2024-05-01 ~ 2025-04-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-63,068 GBP2024-05-01 ~ 2025-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
238,678 GBP2025-04-30
Furniture and fittings
309,118 GBP2025-04-30
Property, Plant & Equipment
Land and buildings, Owned/Freehold
721,116 GBP2025-04-30
796,402 GBP2024-04-30
Land and buildings, Under hire purchased contracts or finance leases
237,350 GBP2025-04-30
Improvements to leasehold property
206,760 GBP2025-04-30
229,521 GBP2024-04-30
Furniture and fittings
151,452 GBP2025-04-30
191,214 GBP2024-04-30
Motor vehicles
118,482 GBP2025-04-30
163,747 GBP2024-04-30
Investment Property - Fair Value Model
246,199 GBP2025-04-30
170,000 GBP2024-04-30
Finished Goods/Goods for Resale
650,093 GBP2025-04-30
671,720 GBP2024-04-30
Trade Debtors/Trade Receivables
Current
1,118,741 GBP2025-04-30
1,052,988 GBP2024-04-30
Other Debtors
Current
162,903 GBP2025-04-30
189,676 GBP2024-04-30
Prepayments/Accrued Income
Current
322,170 GBP2025-04-30
20,021 GBP2024-04-30
Bank Borrowings/Overdrafts
Current
276,975 GBP2025-04-30
260,114 GBP2024-04-30
Finance Lease Liabilities - Total Present Value
Current
9,051 GBP2025-04-30
7,819 GBP2024-04-30
Trade Creditors/Trade Payables
Current
1,308,333 GBP2025-04-30
1,331,426 GBP2024-04-30
Corporation Tax Payable
Current
227,844 GBP2025-04-30
181,910 GBP2024-04-30
Other Taxation & Social Security Payable
Current
68,403 GBP2025-04-30
63,368 GBP2024-04-30
Other Creditors
Current
499,710 GBP2025-04-30
533,305 GBP2024-04-30
Accrued Liabilities/Deferred Income
Current
84,845 GBP2025-04-30
53,124 GBP2024-04-30
Creditors
Current
2,475,161 GBP2025-04-30
2,431,066 GBP2024-04-30
Bank Borrowings/Overdrafts
Non-current
2,264,433 GBP2025-04-30
2,540,287 GBP2024-04-30
Finance Lease Liabilities - Total Present Value
Non-current
32,539 GBP2025-04-30
41,590 GBP2024-04-30
Creditors
Non-current
2,296,972 GBP2025-04-30
2,581,877 GBP2024-04-30
Bank Borrowings
2,541,408 GBP2025-04-30
2,800,401 GBP2024-04-30
Total Borrowings
Current
276,975 GBP2025-04-30
260,114 GBP2024-04-30
Non-current
2,264,433 GBP2025-04-30
2,540,287 GBP2024-04-30
Minimum gross finance lease payments owing
Amounts falling due within one year
9,821 GBP2025-04-30
9,821 GBP2024-04-30
Minimum gross finance lease payments owing
42,369 GBP2025-04-30
52,189 GBP2024-04-30
Finance Lease Liabilities - Total Present Value
41,590 GBP2025-04-30
49,409 GBP2024-04-30
Par Value of Share
Class 1 ordinary share
1 GBP2024-05-01 ~ 2025-04-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2025-04-30
10,000 shares2024-04-30
Par Value of Share
Class 2 ordinary share
1 GBP2024-05-01 ~ 2025-04-30
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
50,000 shares2025-04-30
50,000 shares2024-04-30
Par Value of Share
Class 3 ordinary share
1 GBP2024-05-01 ~ 2025-04-30
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
50,000 shares2025-04-30
50,000 shares2024-04-30
Equity
Called up share capital
110,000 GBP2025-04-30
110,000 GBP2024-04-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
60,870 GBP2025-04-30
59,445 GBP2024-04-30
Between two and five year
213,825 GBP2025-04-30
227,455 GBP2024-04-30
More than five year
232,894 GBP2025-04-30
267,934 GBP2024-04-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
507,589 GBP2025-04-30
554,834 GBP2024-04-30