Par Value of Share
Class 1 ordinary share
12021-05-01 ~ 2022-04-30
Turnover/Revenue
18,756,803 GBP2021-05-01 ~ 2022-04-30
16,124,470 GBP2020-05-01 ~ 2021-04-30
Cost of Sales
15,376,931 GBP2021-05-01 ~ 2022-04-30
10,795,951 GBP2020-05-01 ~ 2021-04-30
Gross Profit/Loss
3,379,872 GBP2021-05-01 ~ 2022-04-30
5,328,519 GBP2020-05-01 ~ 2021-04-30
Distribution Costs
6,126 GBP2020-05-01 ~ 2021-04-30
Administrative Expenses
1,467,353 GBP2021-05-01 ~ 2022-04-30
1,171,095 GBP2020-05-01 ~ 2021-04-30
Operating Profit/Loss
2,526,643 GBP2021-05-01 ~ 2022-04-30
4,960,032 GBP2020-05-01 ~ 2021-04-30
Other Interest Receivable/Similar Income (Finance Income)
814 GBP2021-05-01 ~ 2022-04-30
98 GBP2020-05-01 ~ 2021-04-30
Interest Payable/Similar Charges (Finance Costs)
81,656 GBP2021-05-01 ~ 2022-04-30
13,911 GBP2020-05-01 ~ 2021-04-30
Profit/Loss on Ordinary Activities Before Tax
2,445,801 GBP2021-05-01 ~ 2022-04-30
4,946,219 GBP2020-05-01 ~ 2021-04-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
438,383 GBP2021-05-01 ~ 2022-04-30
394,576 GBP2020-05-01 ~ 2021-04-30
Profit/Loss
2,007,418 GBP2021-05-01 ~ 2022-04-30
4,551,643 GBP2020-05-01 ~ 2021-04-30
Comprehensive Income/Expense
11,168,402 GBP2021-05-01 ~ 2022-04-30
4,551,643 GBP2020-05-01 ~ 2021-04-30
Property, Plant & Equipment
25,516,378 GBP2022-04-30
9,867,735 GBP2021-04-30
Fixed Assets
25,516,378 GBP2022-04-30
9,867,735 GBP2021-04-30
Total Inventories
2,722,782 GBP2022-04-30
290,555 GBP2021-04-30
Debtors
8,132,673 GBP2022-04-30
4,984,856 GBP2021-04-30
Cash at bank and in hand
943,129 GBP2022-04-30
2,220,192 GBP2021-04-30
Current Assets
11,798,584 GBP2022-04-30
7,495,603 GBP2021-04-30
Creditors
Current
9,955,257 GBP2022-04-30
3,678,372 GBP2021-04-30
Net Current Assets/Liabilities
1,843,327 GBP2022-04-30
3,817,231 GBP2021-04-30
Total Assets Less Current Liabilities
27,359,705 GBP2022-04-30
13,684,966 GBP2021-04-30
Net Assets/Liabilities
22,035,191 GBP2022-04-30
11,763,789 GBP2021-04-30
Equity
Called up share capital
200 GBP2022-04-30
200 GBP2021-04-30
200 GBP2020-04-30
Revaluation reserve
10,146,985 GBP2022-04-30
986,001 GBP2021-04-30
986,001 GBP2020-04-30
Retained earnings (accumulated losses)
11,888,006 GBP2022-04-30
10,777,588 GBP2021-04-30
6,522,945 GBP2020-04-30
Equity
22,035,191 GBP2022-04-30
11,763,789 GBP2021-04-30
7,509,146 GBP2020-04-30
Dividends Paid
Retained earnings (accumulated losses)
-897,000 GBP2021-05-01 ~ 2022-04-30
-297,000 GBP2020-05-01 ~ 2021-04-30
Dividends Paid
-897,000 GBP2021-05-01 ~ 2022-04-30
-297,000 GBP2020-05-01 ~ 2021-04-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,007,418 GBP2021-05-01 ~ 2022-04-30
4,551,643 GBP2020-05-01 ~ 2021-04-30
Wages/Salaries
1,201,797 GBP2021-05-01 ~ 2022-04-30
1,193,855 GBP2020-05-01 ~ 2021-04-30
Social Security Costs
111,816 GBP2021-05-01 ~ 2022-04-30
107,678 GBP2020-05-01 ~ 2021-04-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
22,095 GBP2021-05-01 ~ 2022-04-30
20,837 GBP2020-05-01 ~ 2021-04-30
Staff Costs/Employee Benefits Expense
1,335,708 GBP2021-05-01 ~ 2022-04-30
1,322,370 GBP2020-05-01 ~ 2021-04-30
Average Number of Employees
442021-05-01 ~ 2022-04-30
442020-05-01 ~ 2021-04-30
Director Remuneration
25,500 GBP2021-05-01 ~ 2022-04-30
25,500 GBP2020-05-01 ~ 2021-04-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
247,922 GBP2021-05-01 ~ 2022-04-30
136,172 GBP2020-05-01 ~ 2021-04-30
Current Tax for the Period
396,860 GBP2021-05-01 ~ 2022-04-30
362,820 GBP2020-05-01 ~ 2021-04-30
Tax Expense/Credit at Applicable Tax Rate
464,702 GBP2021-05-01 ~ 2022-04-30
939,782 GBP2020-05-01 ~ 2021-04-30
Intangible Assets - Gross Cost
Net goodwill
290,000 GBP2021-04-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
290,000 GBP2021-04-30
Property, Plant & Equipment - Gross Cost
Land and buildings
24,560,000 GBP2022-04-30
9,087,133 GBP2021-04-30
Plant and equipment
735,157 GBP2022-04-30
291,657 GBP2021-04-30
Furniture and fittings
34,726 GBP2022-04-30
23,526 GBP2021-04-30
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
Land and buildings
11,077,752 GBP2021-05-01 ~ 2022-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
291,867 GBP2022-04-30
144,103 GBP2021-04-30
Furniture and fittings
21,653 GBP2022-04-30
19,346 GBP2021-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
147,764 GBP2021-05-01 ~ 2022-04-30
Furniture and fittings
2,307 GBP2021-05-01 ~ 2022-04-30
Property, Plant & Equipment
Land and buildings
24,560,000 GBP2022-04-30
9,087,133 GBP2021-04-30
Plant and equipment
443,290 GBP2022-04-30
147,554 GBP2021-04-30
Furniture and fittings
13,073 GBP2022-04-30
4,180 GBP2021-04-30
Property, Plant & Equipment - Gross Cost
Motor vehicles
1,365,914 GBP2022-04-30
1,369,186 GBP2021-04-30
Computers
23,510 GBP2022-04-30
23,510 GBP2021-04-30
Property, Plant & Equipment - Gross Cost
26,719,307 GBP2022-04-30
10,795,012 GBP2021-04-30
Property, Plant & Equipment - Disposals
Motor vehicles
-43,767 GBP2021-05-01 ~ 2022-04-30
Property, Plant & Equipment - Disposals
-43,767 GBP2021-05-01 ~ 2022-04-30
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
11,077,752 GBP2021-05-01 ~ 2022-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
869,548 GBP2022-04-30
745,243 GBP2021-04-30
Computers
19,861 GBP2022-04-30
18,585 GBP2021-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,202,929 GBP2022-04-30
927,277 GBP2021-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
158,839 GBP2021-05-01 ~ 2022-04-30
Computers
1,276 GBP2021-05-01 ~ 2022-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
310,186 GBP2021-05-01 ~ 2022-04-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-34,534 GBP2021-05-01 ~ 2022-04-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-34,534 GBP2021-05-01 ~ 2022-04-30
Property, Plant & Equipment
Motor vehicles
496,366 GBP2022-04-30
623,943 GBP2021-04-30
Computers
3,649 GBP2022-04-30
4,925 GBP2021-04-30
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
104,201 GBP2021-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
27,656 GBP2022-04-30
2,141 GBP2021-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
25,515 GBP2021-05-01 ~ 2022-04-30
Motor vehicles, Under hire purchased contracts or finance leases
36,749 GBP2021-05-01 ~ 2022-04-30
Under hire purchased contracts or finance leases
62,264 GBP2021-05-01 ~ 2022-04-30
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
76,545 GBP2022-04-30
102,060 GBP2021-04-30
Motor vehicles, Under hire purchased contracts or finance leases
110,247 GBP2022-04-30
146,996 GBP2021-04-30
Under hire purchased contracts or finance leases
186,792 GBP2022-04-30
249,056 GBP2021-04-30
Merchandise
2,722,782 GBP2022-04-30
290,555 GBP2021-04-30
Trade Debtors/Trade Receivables
Current
5,042,589 GBP2022-04-30
2,051,854 GBP2021-04-30
Other Debtors
Current
2,947,311 GBP2022-04-30
2,670,236 GBP2021-04-30
Amount of corporation tax that is recoverable
Current
167,818 GBP2021-04-30
Amount of value-added tax that is recoverable
Current
142,773 GBP2022-04-30
94,948 GBP2021-04-30
Debtors
Amounts falling due within one year, Current
8,132,673 GBP2022-04-30
4,984,856 GBP2021-04-30
Bank Borrowings/Overdrafts
Current
198,842 GBP2022-04-30
145,540 GBP2021-04-30
Finance Lease Liabilities - Total Present Value
Current
101,177 GBP2022-04-30
81,848 GBP2021-04-30
Trade Creditors/Trade Payables
Current
2,035,495 GBP2022-04-30
1,398,681 GBP2021-04-30
Corporation Tax Payable
Current
755,880 GBP2022-04-30
362,820 GBP2021-04-30
Other Taxation & Social Security Payable
Current
39,838 GBP2022-04-30
29,783 GBP2021-04-30
Other Creditors
Current
965,354 GBP2022-04-30
533,779 GBP2021-04-30
Accrued Liabilities
Current
5,089,633 GBP2022-04-30
1,063,094 GBP2021-04-30
Bank Borrowings/Overdrafts
Non-current
2,411,530 GBP2022-04-30
1,701,945 GBP2021-04-30
Finance Lease Liabilities - Total Present Value
Non-current
852,342 GBP2022-04-30
115,664 GBP2021-04-30
Between one and five year, hire purchase agreements
852,342 GBP2022-04-30
115,664 GBP2021-04-30
hire purchase agreements
953,519 GBP2022-04-30
197,512 GBP2021-04-30
Bank Borrowings
Secured
2,610,372 GBP2022-04-30
1,847,485 GBP2021-04-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
2,060,642 GBP2022-04-30
103,568 GBP2021-04-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200 shares2022-04-30
Profit/Loss
Retained earnings (accumulated losses)
2,007,418 GBP2021-05-01 ~ 2022-04-30