Par Value of Share
Class 1 ordinary share
12023-04-01 ~ 2024-03-31
Turnover/Revenue
13,329,294 GBP2023-04-01 ~ 2024-03-31
11,275,382 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
6,233,853 GBP2023-04-01 ~ 2024-03-31
4,929,694 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
7,095,441 GBP2023-04-01 ~ 2024-03-31
6,345,688 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
6,207,011 GBP2023-04-01 ~ 2024-03-31
5,568,491 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
888,430 GBP2023-04-01 ~ 2024-03-31
777,197 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
1,477 GBP2023-04-01 ~ 2024-03-31
753 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
12,756 GBP2023-04-01 ~ 2024-03-31
6,182 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
877,151 GBP2023-04-01 ~ 2024-03-31
771,768 GBP2022-04-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
223,188 GBP2023-04-01 ~ 2024-03-31
147,420 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
653,963 GBP2023-04-01 ~ 2024-03-31
624,348 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
653,963 GBP2023-04-01 ~ 2024-03-31
624,348 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
541,019 GBP2024-03-31
462,364 GBP2023-03-31
Fixed Assets - Investments
29,481 GBP2024-03-31
29,481 GBP2023-03-31
Fixed Assets
570,500 GBP2024-03-31
491,845 GBP2023-03-31
Total Inventories
948,513 GBP2024-03-31
757,315 GBP2023-03-31
Debtors
1,817,951 GBP2024-03-31
2,634,634 GBP2023-03-31
Cash at bank and in hand
2,332,726 GBP2024-03-31
1,301,589 GBP2023-03-31
Current Assets
5,099,190 GBP2024-03-31
4,693,538 GBP2023-03-31
Creditors
Current
4,184,807 GBP2024-03-31
3,728,350 GBP2023-03-31
Net Current Assets/Liabilities
914,383 GBP2024-03-31
965,188 GBP2023-03-31
Total Assets Less Current Liabilities
1,484,883 GBP2024-03-31
1,457,033 GBP2023-03-31
Creditors
Non-current
-46,419 GBP2024-03-31
-27,292 GBP2023-03-31
Net Assets/Liabilities
1,334,996 GBP2024-03-31
1,331,033 GBP2023-03-31
Equity
Called up share capital
50 GBP2024-03-31
50 GBP2023-03-31
50 GBP2022-03-31
Capital redemption reserve
50 GBP2024-03-31
50 GBP2023-03-31
50 GBP2022-03-31
Retained earnings (accumulated losses)
1,334,896 GBP2024-03-31
1,330,933 GBP2023-03-31
1,306,585 GBP2022-03-31
Equity
1,334,996 GBP2024-03-31
1,331,033 GBP2023-03-31
1,306,685 GBP2022-03-31
Dividends Paid
Retained earnings (accumulated losses)
-650,000 GBP2023-04-01 ~ 2024-03-31
-600,000 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-650,000 GBP2023-04-01 ~ 2024-03-31
-600,000 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
653,963 GBP2023-04-01 ~ 2024-03-31
624,348 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
3,491,448 GBP2023-04-01 ~ 2024-03-31
3,083,947 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
417,147 GBP2023-04-01 ~ 2024-03-31
359,988 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
100,901 GBP2023-04-01 ~ 2024-03-31
53,748 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
4,009,496 GBP2023-04-01 ~ 2024-03-31
3,497,683 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
682023-04-01 ~ 2024-03-31
662022-04-01 ~ 2023-03-31
Director Remuneration
194,731 GBP2023-04-01 ~ 2024-03-31
218,885 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
91,471 GBP2023-04-01 ~ 2024-03-31
77,752 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
9,600 GBP2023-04-01 ~ 2024-03-31
9,500 GBP2022-04-01 ~ 2023-03-31
Current Tax for the Period
218,483 GBP2023-04-01 ~ 2024-03-31
140,000 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
219,288 GBP2023-04-01 ~ 2024-03-31
146,636 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
345,379 GBP2024-03-31
339,225 GBP2023-03-31
Plant and equipment
1,236,395 GBP2024-03-31
1,198,601 GBP2023-03-31
Motor vehicles
571,565 GBP2024-03-31
468,103 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
2,153,339 GBP2024-03-31
2,005,929 GBP2023-03-31
Property, Plant & Equipment - Disposals
Motor vehicles
-53,856 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Disposals
-53,856 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
176,771 GBP2024-03-31
143,305 GBP2023-03-31
Plant and equipment
1,137,602 GBP2024-03-31
1,109,463 GBP2023-03-31
Motor vehicles
297,947 GBP2024-03-31
290,797 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,612,320 GBP2024-03-31
1,543,565 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
33,466 GBP2023-04-01 ~ 2024-03-31
Plant and equipment
28,139 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
43,966 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
105,571 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-36,816 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-36,816 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Improvements to leasehold property
168,608 GBP2024-03-31
195,920 GBP2023-03-31
Plant and equipment
98,793 GBP2024-03-31
89,138 GBP2023-03-31
Motor vehicles
273,618 GBP2024-03-31
177,306 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
159,403 GBP2024-03-31
184,458 GBP2023-03-31
Property, Plant & Equipment - Increase or decrease
Under hire purchased contracts or finance leases, Motor vehicles
94,945 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
22,158 GBP2024-03-31
68,996 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Motor vehicles
14,100 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Motor vehicles
137,245 GBP2024-03-31
115,462 GBP2023-03-31
Merchandise
220,571 GBP2024-03-31
178,521 GBP2023-03-31
Value of work in progress
727,942 GBP2024-03-31
578,794 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
1,485,260 GBP2024-03-31
2,314,798 GBP2023-03-31
Other Debtors
Current
17,115 GBP2024-03-31
9,604 GBP2023-03-31
Prepayments/Accrued Income
Current
315,576 GBP2024-03-31
310,232 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
1,817,951 GBP2024-03-31
Amounts falling due within one year, Current
2,634,634 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
37,659 GBP2024-03-31
29,095 GBP2023-03-31
Trade Creditors/Trade Payables
Current
1,226,949 GBP2024-03-31
1,335,901 GBP2023-03-31
Amounts owed to group undertakings
Current
1,743,756 GBP2024-03-31
1,345,580 GBP2023-03-31
Corporation Tax Payable
Current
218,483 GBP2024-03-31
140,000 GBP2023-03-31
Other Taxation & Social Security Payable
Current
419,982 GBP2024-03-31
320,812 GBP2023-03-31
Other Creditors
Current
63,132 GBP2024-03-31
59,732 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
291,862 GBP2024-03-31
389,803 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
46,419 GBP2024-03-31
27,292 GBP2023-03-31
Between one and five year, hire purchase agreements
46,419 GBP2024-03-31
27,292 GBP2023-03-31
hire purchase agreements
84,078 GBP2024-03-31
56,387 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
174,077 GBP2024-03-31
191,484 GBP2023-03-31
Between one and five year
370,119 GBP2024-03-31
499,931 GBP2023-03-31
All periods
544,196 GBP2024-03-31
691,415 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
103,468 GBP2024-03-31
98,708 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50 shares2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
653,963 GBP2023-04-01 ~ 2024-03-31