Par Value of Share
Class 1 ordinary share
12023-03-01 ~ 2024-02-29
Turnover/Revenue
38,290,604 GBP2023-03-01 ~ 2024-02-29
33,736,701 GBP2022-03-01 ~ 2023-02-28
Cost of Sales
-32,789,330 GBP2023-03-01 ~ 2024-02-29
-28,794,680 GBP2022-03-01 ~ 2023-02-28
Gross Profit/Loss
5,501,274 GBP2023-03-01 ~ 2024-02-29
4,942,021 GBP2022-03-01 ~ 2023-02-28
Distribution Costs
-4,923 GBP2023-03-01 ~ 2024-02-29
-3,063 GBP2022-03-01 ~ 2023-02-28
Administrative Expenses
-4,888,185 GBP2023-03-01 ~ 2024-02-29
-4,498,823 GBP2022-03-01 ~ 2023-02-28
Operating Profit/Loss
823,038 GBP2023-03-01 ~ 2024-02-29
692,668 GBP2022-03-01 ~ 2023-02-28
Other Interest Receivable/Similar Income (Finance Income)
92 GBP2023-03-01 ~ 2024-02-29
Profit/Loss on Ordinary Activities Before Tax
245,981 GBP2023-03-01 ~ 2024-02-29
527,822 GBP2022-03-01 ~ 2023-02-28
Profit/Loss
197,326 GBP2023-03-01 ~ 2024-02-29
440,692 GBP2022-03-01 ~ 2023-02-28
Comprehensive Income/Expense
197,326 GBP2023-03-01 ~ 2024-02-29
440,692 GBP2022-03-01 ~ 2023-02-28
Property, Plant & Equipment
1,946,630 GBP2024-02-29
1,873,619 GBP2023-02-28
Fixed Assets
1,946,630 GBP2024-02-29
1,873,619 GBP2023-02-28
Total Inventories
18,392,390 GBP2024-02-29
14,840,337 GBP2023-02-28
Debtors
3,870,870 GBP2024-02-29
4,377,462 GBP2023-02-28
Cash at bank and in hand
1,300 GBP2024-02-29
2,137 GBP2023-02-28
Current Assets
22,264,560 GBP2024-02-29
19,219,936 GBP2023-02-28
Creditors
Current
16,715,609 GBP2024-02-29
13,992,998 GBP2023-02-28
Net Current Assets/Liabilities
5,548,951 GBP2024-02-29
5,226,938 GBP2023-02-28
Total Assets Less Current Liabilities
7,495,581 GBP2024-02-29
7,100,557 GBP2023-02-28
Creditors
Non-current
-615,838 GBP2024-02-29
-449,476 GBP2023-02-28
Net Assets/Liabilities
6,575,323 GBP2024-02-29
6,377,997 GBP2023-02-28
Equity
Called up share capital
250,000 GBP2024-02-29
250,000 GBP2023-02-28
250,000 GBP2022-02-28
Share premium
187,528 GBP2024-02-29
187,528 GBP2023-02-28
187,528 GBP2022-02-28
Revaluation reserve
452,911 GBP2024-02-29
452,911 GBP2023-02-28
452,911 GBP2022-02-28
Capital redemption reserve
113,000 GBP2024-02-29
113,000 GBP2023-02-28
113,000 GBP2022-02-28
Retained earnings (accumulated losses)
5,571,884 GBP2024-02-29
5,374,558 GBP2023-02-28
4,933,866 GBP2022-02-28
Equity
6,575,323 GBP2024-02-29
6,377,997 GBP2023-02-28
5,937,305 GBP2022-02-28
Comprehensive Income/Expense
Retained earnings (accumulated losses)
197,326 GBP2023-03-01 ~ 2024-02-29
440,692 GBP2022-03-01 ~ 2023-02-28
Wages/Salaries
2,440,705 GBP2023-03-01 ~ 2024-02-29
2,194,475 GBP2022-03-01 ~ 2023-02-28
Social Security Costs
364,744 GBP2023-03-01 ~ 2024-02-29
359,397 GBP2022-03-01 ~ 2023-02-28
Pension & Other Post-employment Benefit Costs/Other Pension Costs
147,898 GBP2023-03-01 ~ 2024-02-29
115,384 GBP2022-03-01 ~ 2023-02-28
Staff Costs/Employee Benefits Expense
2,953,347 GBP2023-03-01 ~ 2024-02-29
2,669,256 GBP2022-03-01 ~ 2023-02-28
Average Number of Employees
1022023-03-01 ~ 2024-02-29
1142022-03-01 ~ 2023-02-28
Director Remuneration
311,334 GBP2023-03-01 ~ 2024-02-29
306,483 GBP2022-03-01 ~ 2023-02-28
Property, Plant & Equipment - Depreciation Expense
Owned assets
86,790 GBP2023-03-01 ~ 2024-02-29
125,901 GBP2022-03-01 ~ 2023-02-28
Audit Fees/Expenses
13,000 GBP2023-03-01 ~ 2024-02-29
18,950 GBP2022-03-01 ~ 2023-02-28
Current Tax for the Period
17,347 GBP2023-03-01 ~ 2024-02-29
27,409 GBP2022-03-01 ~ 2023-02-28
Tax Expense/Credit at Applicable Tax Rate
60,246 GBP2023-03-01 ~ 2024-02-29
100,286 GBP2022-03-01 ~ 2023-02-28
Intangible Assets - Gross Cost
Net goodwill
62,114 GBP2023-02-28
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
62,114 GBP2023-02-28
Property, Plant & Equipment - Gross Cost
Land and buildings
1,252,380 GBP2024-02-29
1,252,380 GBP2023-02-28
Plant and equipment
824,878 GBP2024-02-29
824,878 GBP2023-02-28
Furniture and fittings
215,033 GBP2024-02-29
215,033 GBP2023-02-28
Motor vehicles
2,164,558 GBP2024-02-29
1,857,749 GBP2023-02-28
Property, Plant & Equipment - Gross Cost
4,456,849 GBP2024-02-29
4,150,040 GBP2023-02-28
Property, Plant & Equipment - Disposals
Motor vehicles
-223,412 GBP2023-03-01 ~ 2024-02-29
Property, Plant & Equipment - Disposals
-223,412 GBP2023-03-01 ~ 2024-02-29
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
469,391 GBP2024-02-29
425,739 GBP2023-02-28
Plant and equipment
744,786 GBP2024-02-29
709,099 GBP2023-02-28
Furniture and fittings
189,264 GBP2024-02-29
182,259 GBP2023-02-28
Motor vehicles
1,106,778 GBP2024-02-29
959,324 GBP2023-02-28
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,510,219 GBP2024-02-29
2,276,421 GBP2023-02-28
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
43,652 GBP2023-03-01 ~ 2024-02-29
Plant and equipment
35,687 GBP2023-03-01 ~ 2024-02-29
Furniture and fittings
7,004 GBP2023-03-01 ~ 2024-02-29
Motor vehicles
261,948 GBP2023-03-01 ~ 2024-02-29
Property, Plant & Equipment - Increase From Depreciation Charge for Year
348,291 GBP2023-03-01 ~ 2024-02-29
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-114,494 GBP2023-03-01 ~ 2024-02-29
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-114,494 GBP2023-03-01 ~ 2024-02-29
Property, Plant & Equipment
Land and buildings
782,989 GBP2024-02-29
826,641 GBP2023-02-28
Plant and equipment
80,092 GBP2024-02-29
115,779 GBP2023-02-28
Furniture and fittings
25,769 GBP2024-02-29
32,774 GBP2023-02-28
Motor vehicles
1,057,780 GBP2024-02-29
898,425 GBP2023-02-28
Merchandise
1,743,141 GBP2024-02-29
1,920,832 GBP2023-02-28
Finished Goods
16,649,249 GBP2024-02-29
12,919,505 GBP2023-02-28
Trade Debtors/Trade Receivables
Current
2,960,182 GBP2024-02-29
3,243,862 GBP2023-02-28
Amounts Owed by Group Undertakings
Current
682,323 GBP2024-02-29
754,861 GBP2023-02-28
Other Debtors
Current
220,605 GBP2024-02-29
258,767 GBP2023-02-28
Prepayments
Current
2,760 GBP2024-02-29
85,042 GBP2023-02-28
Debtors
Current, Amounts falling due within one year
3,870,870 GBP2024-02-29
4,377,462 GBP2023-02-28
Bank Borrowings/Overdrafts
Current
440,405 GBP2024-02-29
722,548 GBP2023-02-28
Other Remaining Borrowings
Current
8,837,612 GBP2024-02-29
7,325,940 GBP2023-02-28
Finance Lease Liabilities - Total Present Value
Current
342,685 GBP2024-02-29
168,330 GBP2023-02-28
Trade Creditors/Trade Payables
Current
3,284,156 GBP2024-02-29
2,392,255 GBP2023-02-28
Amounts owed to group undertakings
Current
1,717,899 GBP2024-02-29
1,368,078 GBP2023-02-28
Corporation Tax Payable
Current
17,319 GBP2024-02-29
27,437 GBP2023-02-28
Other Taxation & Social Security Payable
Current
93,722 GBP2024-02-29
83,962 GBP2023-02-28
Accrued Liabilities
Current
1,815,145 GBP2024-02-29
1,768,446 GBP2023-02-28
Finance Lease Liabilities - Total Present Value
Non-current
615,838 GBP2024-02-29
449,476 GBP2023-02-28
Total Borrowings
Current, Amounts falling due within one year
9,278,017 GBP2024-02-29
8,048,488 GBP2023-02-28
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
615,838 GBP2024-02-29
449,476 GBP2023-02-28
hire purchase agreements
958,523 GBP2024-02-29
617,806 GBP2023-02-28
Bank Overdrafts
Secured
440,405 GBP2024-02-29
722,548 GBP2023-02-28
Total Borrowings
Secured
10,236,540 GBP2024-02-29
8,226,149 GBP2023-02-28
Amounts set aside to cover potential liabilities or losses
Deferred taxation
304,420 GBP2024-02-29
273,084 GBP2023-02-28
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
250,000 shares2024-02-29
Profit/Loss
Retained earnings (accumulated losses)
197,326 GBP2023-03-01 ~ 2024-02-29