(expand)Cost of Sales
26,052,199 GBP2024-04-01 ~ 2025-03-31
26,057,485 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
1,455,715 GBP2024-04-01 ~ 2025-03-31
1,302,644 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
1,148,391 GBP2024-04-01 ~ 2025-03-31
1,074,159 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
370,286 GBP2024-04-01 ~ 2025-03-31
260,670 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
636 GBP2024-04-01 ~ 2025-03-31
1,741 GBP2023-04-01 ~ 2024-03-31
Interest Payable/Similar Charges (Finance Costs)
163,935 GBP2024-04-01 ~ 2025-03-31
168,169 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
220,987 GBP2024-04-01 ~ 2025-03-31
108,242 GBP2023-04-01 ~ 2024-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
55,694 GBP2024-04-01 ~ 2025-03-31
23,615 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
165,293 GBP2024-04-01 ~ 2025-03-31
84,627 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
165,293 GBP2024-04-01 ~ 2025-03-31
84,627 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
1,285,188 GBP2025-03-31
1,153,258 GBP2024-03-31
Fixed Assets - Investments
2 GBP2025-03-31
94 GBP2024-03-31
Fixed Assets
1,285,190 GBP2025-03-31
1,153,352 GBP2024-03-31
Total Inventories
829,332 GBP2025-03-31
626,885 GBP2024-03-31
Debtors
3,096,947 GBP2025-03-31
2,961,801 GBP2024-03-31
Cash at bank and in hand
92,649 GBP2025-03-31
125,149 GBP2024-03-31
Current Assets
4,018,928 GBP2025-03-31
3,713,835 GBP2024-03-31
Creditors
Current
3,493,917 GBP2025-03-31
2,943,140 GBP2024-03-31
Net Current Assets/Liabilities
525,011 GBP2025-03-31
770,695 GBP2024-03-31
Total Assets Less Current Liabilities
1,810,201 GBP2025-03-31
1,924,047 GBP2024-03-31
Net Assets/Liabilities
1,146,226 GBP2025-03-31
1,312,581 GBP2024-03-31
Equity
Called up share capital
100,000 GBP2025-03-31
100,000 GBP2024-03-31
100,000 GBP2023-03-31
Revaluation reserve
362,488 GBP2025-03-31
362,488 GBP2024-03-31
362,488 GBP2023-03-31
Retained earnings (accumulated losses)
683,738 GBP2025-03-31
850,093 GBP2024-03-31
765,466 GBP2023-03-31
Equity
1,146,226 GBP2025-03-31
1,312,581 GBP2024-03-31
1,227,954 GBP2023-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
165,293 GBP2024-04-01 ~ 2025-03-31
84,627 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
Retained earnings (accumulated losses)
-331,648 GBP2024-04-01 ~ 2025-03-31
Dividends Paid
-331,648 GBP2024-04-01 ~ 2025-03-31
Wages/Salaries
3,114,146 GBP2024-04-01 ~ 2025-03-31
2,745,382 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
264,236 GBP2024-04-01 ~ 2025-03-31
224,185 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
57,623 GBP2024-04-01 ~ 2025-03-31
47,154 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
3,436,005 GBP2024-04-01 ~ 2025-03-31
3,016,721 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
1142024-04-01 ~ 2025-03-31
992023-04-01 ~ 2024-03-31
Director Remuneration
140,958 GBP2024-04-01 ~ 2025-03-31
128,746 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
99,389 GBP2024-04-01 ~ 2025-03-31
96,352 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
3,500 GBP2024-04-01 ~ 2025-03-31
3,500 GBP2023-04-01 ~ 2024-03-31
Current Tax for the Period
54,907 GBP2024-04-01 ~ 2025-03-31
5,166 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
55,247 GBP2024-04-01 ~ 2025-03-31
27,061 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
641,285 GBP2025-03-31
641,285 GBP2024-03-31
Plant and equipment
1,089,269 GBP2025-03-31
983,045 GBP2024-03-31
Motor vehicles
446,399 GBP2025-03-31
286,399 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
2,369,461 GBP2025-03-31
2,103,237 GBP2024-03-31
Property, Plant & Equipment - Disposals
Plant and equipment
-25,000 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Disposals
-25,000 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
843,304 GBP2025-03-31
770,318 GBP2024-03-31
Motor vehicles
207,868 GBP2025-03-31
165,793 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,084,273 GBP2025-03-31
949,979 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
93,395 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
42,075 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
154,703 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-20,409 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-20,409 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Land and buildings
641,285 GBP2025-03-31
641,285 GBP2024-03-31
Plant and equipment
245,965 GBP2025-03-31
212,727 GBP2024-03-31
Motor vehicles
238,531 GBP2025-03-31
120,606 GBP2024-03-31
Land and buildings, Long leasehold
178,640 GBP2024-03-31
Property, Plant & Equipment - Increase or decrease
Under hire purchased contracts or finance leases, Motor vehicles
160,000 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
77,610 GBP2025-03-31
Under hire purchased contracts or finance leases, Motor vehicles
265,644 GBP2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
14,018 GBP2025-03-31
38,485 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Plant and equipment
21,599 GBP2024-04-01 ~ 2025-03-31
Under hire purchased contracts or finance leases, Motor vehicles
17,648 GBP2024-04-01 ~ 2025-03-31
Under hire purchased contracts or finance leases
55,314 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
62,546 GBP2025-03-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
63,592 GBP2025-03-31
14,015 GBP2024-03-31
Under hire purchased contracts or finance leases, Motor vehicles
203,098 GBP2025-03-31
Under hire purchased contracts or finance leases
404,676 GBP2025-03-31
74,761 GBP2024-03-31
Motor vehicles, Under hire purchased contracts or finance leases
60,746 GBP2024-03-31
Merchandise
829,332 GBP2025-03-31
626,885 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
2,873,621 GBP2025-03-31
2,702,961 GBP2024-03-31
Amounts Owed by Group Undertakings
Current
62,675 GBP2025-03-31
62,674 GBP2024-03-31
Other Debtors
Current
49,908 GBP2024-03-31
Amount of corporation tax that is recoverable
Current
39,292 GBP2024-03-31
Amount of value-added tax that is recoverable
Current
77,951 GBP2025-03-31
37,244 GBP2024-03-31
Prepayments
Current
82,700 GBP2025-03-31
69,722 GBP2024-03-31
Debtors
Amounts falling due within one year, Current
3,096,947 GBP2025-03-31
2,961,801 GBP2024-03-31
Bank Borrowings/Overdrafts
Current
15,000 GBP2025-03-31
15,000 GBP2024-03-31
Other Remaining Borrowings
Current
50,000 GBP2025-03-31
55,208 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Current
96,388 GBP2025-03-31
59,682 GBP2024-03-31
Trade Creditors/Trade Payables
Current
905,827 GBP2025-03-31
768,263 GBP2024-03-31
Amounts owed to group undertakings
Current
179,156 GBP2025-03-31
168,050 GBP2024-03-31
Corporation Tax Payable
Current
54,907 GBP2025-03-31
5,166 GBP2024-03-31
Other Taxation & Social Security Payable
Current
71,773 GBP2025-03-31
60,126 GBP2024-03-31
Other Creditors
Current
13,493 GBP2025-03-31
11,153 GBP2024-03-31
Accrued Liabilities
Current
149,457 GBP2025-03-31
132,691 GBP2024-03-31
Bank Borrowings/Overdrafts
Non-current
118,537 GBP2025-03-31
127,500 GBP2024-03-31
Other Remaining Borrowings
Non-current
37,500 GBP2025-03-31
87,500 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Non-current
219,667 GBP2025-03-31
121,221 GBP2024-03-31
Bank Borrowings
Non-current, Between one and two years
15,000 GBP2024-03-31
Non-current, Between two and five year
45,000 GBP2025-03-31
45,000 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
219,667 GBP2025-03-31
121,221 GBP2024-03-31
hire purchase agreements
316,055 GBP2025-03-31
180,903 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
19,334 GBP2025-03-31
19,334 GBP2024-03-31
Between one and five year
37,975 GBP2025-03-31
20,852 GBP2024-03-31
All periods
57,309 GBP2025-03-31
40,186 GBP2024-03-31
Bank Borrowings
Secured
133,537 GBP2025-03-31
142,500 GBP2024-03-31
Total Borrowings
Secured
2,107,498 GBP2025-03-31
1,856,195 GBP2024-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
220,824 GBP2025-03-31
220,037 GBP2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2025-03-31
Profit/Loss
Retained earnings (accumulated losses)
165,293 GBP2024-04-01 ~ 2025-03-31