(expand)Total Inventories
4,926,697 GBP2024-03-31
6,317,622 GBP2023-03-31
Debtors
548,885 GBP2024-03-31
606,567 GBP2023-03-31
Cash at bank and in hand
75,147 GBP2024-03-31
11,870 GBP2023-03-31
Current Assets
5,550,729 GBP2024-03-31
6,936,059 GBP2023-03-31
Net Current Assets/Liabilities
-42,721 GBP2024-03-31
1,096,666 GBP2023-03-31
Total Assets Less Current Liabilities
2,150,128 GBP2024-03-31
3,715,511 GBP2023-03-31
Net Assets/Liabilities
1,042,251 GBP2024-03-31
1,902,177 GBP2023-03-31
Equity
Called up share capital
200,000 GBP2024-03-31
200,000 GBP2023-03-31
200,000 GBP2022-03-31
Capital redemption reserve
1,200,000 GBP2024-03-31
1,200,000 GBP2023-03-31
1,200,000 GBP2022-03-31
Retained earnings (accumulated losses)
-357,749 GBP2024-03-31
502,177 GBP2023-03-31
1,253,851 GBP2022-03-31
Equity
1,042,251 GBP2024-03-31
1,902,177 GBP2023-03-31
2,653,851 GBP2022-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-859,926 GBP2023-04-01 ~ 2024-03-31
-692,785 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-58,889 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-58,889 GBP2022-04-01 ~ 2023-03-31
Bank Overdrafts
-1,398,244 GBP2024-03-31
-1,444,693 GBP2023-03-31
-548,852 GBP2022-03-31
Wages/Salaries
2,110,499 GBP2023-04-01 ~ 2024-03-31
2,368,655 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
190,286 GBP2023-04-01 ~ 2024-03-31
214,968 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
53,140 GBP2023-04-01 ~ 2024-03-31
55,861 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
2,353,925 GBP2023-04-01 ~ 2024-03-31
2,639,484 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
762023-04-01 ~ 2024-03-31
782022-04-01 ~ 2023-03-31
Director Remuneration
310,000 GBP2023-04-01 ~ 2024-03-31
392,000 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
353,688 GBP2023-04-01 ~ 2024-03-31
361,985 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
18,000 GBP2023-04-01 ~ 2024-03-31
17,200 GBP2022-04-01 ~ 2023-03-31
Current Tax for the Period
-286,476 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
-266,020 GBP2023-04-01 ~ 2024-03-31
-156,853 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Net goodwill
1,830,000 GBP2024-03-31
1,830,000 GBP2023-03-31
Development expenditure
109,781 GBP2024-03-31
104,606 GBP2023-03-31
Computer software
10,000 GBP2024-03-31
10,000 GBP2023-03-31
Intangible Assets - Gross Cost
1,949,781 GBP2024-03-31
1,944,606 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
1,284,000 GBP2024-03-31
1,200,000 GBP2023-03-31
Development expenditure
63,058 GBP2024-03-31
41,266 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
1,357,058 GBP2024-03-31
1,251,266 GBP2023-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
84,000 GBP2023-04-01 ~ 2024-03-31
Development expenditure
21,792 GBP2023-04-01 ~ 2024-03-31
Intangible Assets - Increase From Amortisation Charge for Year
105,792 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
Net goodwill
546,000 GBP2024-03-31
630,000 GBP2023-03-31
Development expenditure
46,723 GBP2024-03-31
63,340 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
727,082 GBP2023-03-31
Improvements to leasehold property
2,598,187 GBP2024-03-31
2,557,369 GBP2023-03-31
Plant and equipment
1,411,832 GBP2024-03-31
1,407,599 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
406,794 GBP2023-03-31
Improvements to leasehold property
1,539,102 GBP2024-03-31
1,335,811 GBP2023-03-31
Plant and equipment
1,335,614 GBP2024-03-31
1,280,833 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
203,291 GBP2023-04-01 ~ 2024-03-31
Plant and equipment
54,781 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Improvements to leasehold property
1,059,085 GBP2024-03-31
1,221,558 GBP2023-03-31
Plant and equipment
76,218 GBP2024-03-31
126,766 GBP2023-03-31
Land and buildings, Short leasehold
320,288 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
1,059,953 GBP2024-03-31
1,055,176 GBP2023-03-31
Computers
246,792 GBP2024-03-31
236,187 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
6,063,746 GBP2024-03-31
5,983,413 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
942,325 GBP2024-03-31
882,989 GBP2023-03-31
Computers
178,469 GBP2024-03-31
151,481 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,463,620 GBP2024-03-31
4,057,908 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
59,336 GBP2023-04-01 ~ 2024-03-31
Computers
26,988 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
405,712 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Furniture and fittings
117,628 GBP2024-03-31
172,187 GBP2023-03-31
Computers
68,323 GBP2024-03-31
84,706 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
9,758 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
1,610 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
3,253 GBP2023-04-01 ~ 2024-03-31
Under hire purchased contracts or finance leases
52,024 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
4,863 GBP2024-03-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Plant and equipment
4,895 GBP2024-03-31
Under hire purchased contracts or finance leases
358,667 GBP2024-03-31
410,691 GBP2023-03-31
Plant and equipment, Under hire purchased contracts or finance leases
8,148 GBP2023-03-31
Merchandise
4,926,697 GBP2024-03-31
6,317,622 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
61,532 GBP2024-03-31
25,962 GBP2023-03-31
Amounts Owed by Group Undertakings
Current
144,115 GBP2024-03-31
144,115 GBP2023-03-31
Other Debtors
Current
140,111 GBP2024-03-31
117,828 GBP2023-03-31
Prepayments/Accrued Income
Current
203,127 GBP2024-03-31
318,662 GBP2023-03-31
Debtors
Amounts falling due within one year, Current
548,885 GBP2024-03-31
Current, Amounts falling due within one year
606,567 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
1,742,574 GBP2024-03-31
1,859,099 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
60,186 GBP2024-03-31
55,863 GBP2023-03-31
Trade Creditors/Trade Payables
Current
2,604,948 GBP2024-03-31
2,450,748 GBP2023-03-31
Corporation Tax Payable
Current
-3 GBP2023-03-31
Other Taxation & Social Security Payable
Current
17,695 GBP2024-03-31
54,444 GBP2023-03-31
Other Creditors
Current
251,538 GBP2024-03-31
427,127 GBP2023-03-31
Accrued Liabilities
Current
392,348 GBP2024-03-31
482,070 GBP2023-03-31
Bank Borrowings/Overdrafts
Non-current
395,675 GBP2024-03-31
744,532 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
42,688 GBP2024-03-31
102,872 GBP2023-03-31
Trade Creditors/Trade Payables
Non-current
228,778 GBP2024-03-31
228,778 GBP2023-03-31
Bank Borrowings
Current, Amounts falling due within one year
414,406 GBP2023-03-31
Total Borrowings
Current, Amounts falling due within one year
1,859,099 GBP2023-03-31
Bank Borrowings
Non-current, Between one and two years
344,330 GBP2023-03-31
Non-current, Between two and five year
141,687 GBP2024-03-31
Between two and five year, Non-current
400,202 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
102,872 GBP2023-03-31
hire purchase agreements
102,874 GBP2024-03-31
158,735 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,011,416 GBP2024-03-31
1,037,317 GBP2023-03-31
Between one and five year
3,029,271 GBP2024-03-31
3,695,437 GBP2023-03-31
More than five year
131,932 GBP2024-03-31
479,164 GBP2023-03-31
All periods
4,172,619 GBP2024-03-31
5,211,918 GBP2023-03-31
Bank Overdrafts
Secured
1,398,244 GBP2024-03-31
1,444,693 GBP2023-03-31
Bank Borrowings
Secured
740,005 GBP2024-03-31
1,158,938 GBP2023-03-31
Total Borrowings
Secured
2,241,123 GBP2024-03-31
2,762,366 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
204,153 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200,000 shares2024-03-31