Par Value of Share
Class 1 ordinary share
12023-04-01 ~ 2024-03-31
Turnover/Revenue
27,360,129 GBP2023-04-01 ~ 2024-03-31
28,455,963 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
26,057,485 GBP2023-04-01 ~ 2024-03-31
27,889,570 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
1,302,644 GBP2023-04-01 ~ 2024-03-31
566,393 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
1,074,159 GBP2023-04-01 ~ 2024-03-31
751,737 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
260,670 GBP2023-04-01 ~ 2024-03-31
-135,706 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
1,741 GBP2023-04-01 ~ 2024-03-31
62 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
168,169 GBP2023-04-01 ~ 2024-03-31
118,877 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
108,242 GBP2023-04-01 ~ 2024-03-31
-240,521 GBP2022-04-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
23,615 GBP2023-04-01 ~ 2024-03-31
-2,322 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
84,627 GBP2023-04-01 ~ 2024-03-31
-238,199 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
84,627 GBP2023-04-01 ~ 2024-03-31
-238,199 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
1,153,258 GBP2024-03-31
837,031 GBP2023-03-31
Fixed Assets - Investments
94 GBP2024-03-31
94 GBP2023-03-31
Fixed Assets
1,153,352 GBP2024-03-31
837,125 GBP2023-03-31
Total Inventories
626,885 GBP2024-03-31
640,631 GBP2023-03-31
Debtors
2,961,801 GBP2024-03-31
3,372,166 GBP2023-03-31
Cash at bank and in hand
125,149 GBP2024-03-31
259,413 GBP2023-03-31
Current Assets
3,713,835 GBP2024-03-31
4,272,210 GBP2023-03-31
Creditors
Current
2,943,140 GBP2024-03-31
3,487,146 GBP2023-03-31
Net Current Assets/Liabilities
770,695 GBP2024-03-31
785,064 GBP2023-03-31
Total Assets Less Current Liabilities
1,924,047 GBP2024-03-31
1,622,189 GBP2023-03-31
Net Assets/Liabilities
1,312,581 GBP2024-03-31
1,227,954 GBP2023-03-31
Equity
Called up share capital
100,000 GBP2024-03-31
100,000 GBP2023-03-31
100,000 GBP2022-03-31
Revaluation reserve
362,488 GBP2024-03-31
362,488 GBP2023-03-31
362,488 GBP2022-03-31
Retained earnings (accumulated losses)
850,093 GBP2024-03-31
765,466 GBP2023-03-31
1,003,665 GBP2022-03-31
Equity
1,312,581 GBP2024-03-31
1,227,954 GBP2023-03-31
1,466,153 GBP2022-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
84,627 GBP2023-04-01 ~ 2024-03-31
-238,199 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
2,745,382 GBP2023-04-01 ~ 2024-03-31
2,583,667 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
224,185 GBP2023-04-01 ~ 2024-03-31
220,672 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
47,154 GBP2023-04-01 ~ 2024-03-31
45,504 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
3,016,721 GBP2023-04-01 ~ 2024-03-31
2,849,843 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
992023-04-01 ~ 2024-03-31
992022-04-01 ~ 2023-03-31
Director Remuneration
128,746 GBP2023-04-01 ~ 2024-03-31
122,295 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
96,352 GBP2023-04-01 ~ 2024-03-31
109,037 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
3,500 GBP2023-04-01 ~ 2024-03-31
3,500 GBP2022-04-01 ~ 2023-03-31
Current Tax for the Period
5,166 GBP2023-04-01 ~ 2024-03-31
-37,489 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
27,061 GBP2023-04-01 ~ 2024-03-31
-45,699 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
641,285 GBP2024-03-31
453,110 GBP2023-03-31
Plant and equipment
983,045 GBP2024-03-31
902,079 GBP2023-03-31
Motor vehicles
286,399 GBP2024-03-31
288,449 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
2,103,237 GBP2024-03-31
1,675,398 GBP2023-03-31
Property, Plant & Equipment - Disposals
Motor vehicles
-5,800 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Disposals
-5,800 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
770,318 GBP2024-03-31
697,581 GBP2023-03-31
Motor vehicles
165,793 GBP2024-03-31
136,778 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
949,979 GBP2024-03-31
838,367 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
72,737 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
34,815 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
117,412 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-5,800 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-5,800 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Land and buildings
641,285 GBP2024-03-31
453,110 GBP2023-03-31
Plant and equipment
212,727 GBP2024-03-31
204,498 GBP2023-03-31
Motor vehicles
120,606 GBP2024-03-31
151,671 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
52,500 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
38,485 GBP2024-03-31
27,989 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
10,496 GBP2023-04-01 ~ 2024-03-31
Motor vehicles, Under hire purchased contracts or finance leases
10,564 GBP2023-04-01 ~ 2024-03-31
Under hire purchased contracts or finance leases
21,060 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
14,015 GBP2024-03-31
24,511 GBP2023-03-31
Motor vehicles, Under hire purchased contracts or finance leases
60,746 GBP2024-03-31
71,310 GBP2023-03-31
Under hire purchased contracts or finance leases
74,761 GBP2024-03-31
95,821 GBP2023-03-31
Merchandise
626,885 GBP2024-03-31
640,631 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
2,702,961 GBP2024-03-31
3,144,497 GBP2023-03-31
Amounts Owed by Group Undertakings
Current
62,674 GBP2024-03-31
62,674 GBP2023-03-31
Other Debtors
Current
49,908 GBP2024-03-31
49,908 GBP2023-03-31
Amount of corporation tax that is recoverable
Current
39,292 GBP2024-03-31
37,551 GBP2023-03-31
Amount of value-added tax that is recoverable
Current
37,244 GBP2024-03-31
43,128 GBP2023-03-31
Prepayments
Current
69,722 GBP2024-03-31
34,408 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
2,961,801 GBP2024-03-31
3,372,166 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
15,000 GBP2024-03-31
1,667 GBP2023-03-31
Other Remaining Borrowings
Current
55,208 GBP2024-03-31
112,500 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
59,682 GBP2024-03-31
24,758 GBP2023-03-31
Trade Creditors/Trade Payables
Current
768,263 GBP2024-03-31
984,781 GBP2023-03-31
Amounts owed to group undertakings
Current
168,050 GBP2024-03-31
70,562 GBP2023-03-31
Corporation Tax Payable
Current
5,166 GBP2024-03-31
Other Taxation & Social Security Payable
Current
60,126 GBP2024-03-31
50,255 GBP2023-03-31
Other Creditors
Current
11,153 GBP2024-03-31
81,479 GBP2023-03-31
Accrued Liabilities
Current
132,691 GBP2024-03-31
115,496 GBP2023-03-31
Bank Borrowings/Overdrafts
Non-current
127,500 GBP2024-03-31
Other Remaining Borrowings
Non-current
87,500 GBP2024-03-31
142,708 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
121,221 GBP2024-03-31
49,939 GBP2023-03-31
Bank Borrowings
Current, Amounts falling due within one year
15,000 GBP2024-03-31
1,667 GBP2023-03-31
Total Borrowings
Current, Amounts falling due within one year
70,208 GBP2024-03-31
114,167 GBP2023-03-31
Bank Borrowings
Non-current, Between one and two years
15,000 GBP2024-03-31
Non-current, Between two and five year
45,000 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
121,221 GBP2024-03-31
49,939 GBP2023-03-31
hire purchase agreements
180,903 GBP2024-03-31
74,697 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
19,334 GBP2024-03-31
25,020 GBP2023-03-31
Between one and five year
20,852 GBP2024-03-31
40,185 GBP2023-03-31
All periods
40,186 GBP2024-03-31
65,205 GBP2023-03-31
Bank Borrowings
Secured
142,500 GBP2024-03-31
1,667 GBP2023-03-31
Total Borrowings
Secured
1,856,195 GBP2024-03-31
1,987,003 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
220,037 GBP2024-03-31
201,588 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
84,627 GBP2023-04-01 ~ 2024-03-31