(expand)Profit/Loss on Ordinary Activities Before Tax
-825,542 GBP2022-04-01 ~ 2023-03-31
1,423,468 GBP2021-04-01 ~ 2022-03-31
Profit/Loss
-692,785 GBP2022-04-01 ~ 2023-03-31
1,138,024 GBP2021-04-01 ~ 2022-03-31
Comprehensive Income/Expense
-692,785 GBP2022-04-01 ~ 2023-03-31
1,138,024 GBP2021-04-01 ~ 2022-03-31
Intangible Assets
693,340 GBP2023-03-31
771,620 GBP2022-03-31
Property, Plant & Equipment
1,925,505 GBP2023-03-31
1,282,053 GBP2022-03-31
Fixed Assets
2,618,845 GBP2023-03-31
2,053,673 GBP2022-03-31
Total Inventories
6,317,622 GBP2023-03-31
6,867,351 GBP2022-03-31
Debtors
606,567 GBP2023-03-31
824,808 GBP2022-03-31
Cash at bank and in hand
11,870 GBP2023-03-31
59,365 GBP2022-03-31
Current Assets
6,936,059 GBP2023-03-31
7,751,524 GBP2022-03-31
Net Current Assets/Liabilities
1,096,666 GBP2023-03-31
1,881,567 GBP2022-03-31
Total Assets Less Current Liabilities
3,715,511 GBP2023-03-31
3,935,240 GBP2022-03-31
Net Assets/Liabilities
1,902,177 GBP2023-03-31
2,653,851 GBP2022-03-31
Equity
Called up share capital
200,000 GBP2023-03-31
200,000 GBP2022-03-31
200,000 GBP2021-03-31
Capital redemption reserve
1,200,000 GBP2023-03-31
1,200,000 GBP2022-03-31
1,200,000 GBP2021-03-31
Retained earnings (accumulated losses)
502,177 GBP2023-03-31
1,253,851 GBP2022-03-31
206,798 GBP2021-03-31
Equity
1,902,177 GBP2023-03-31
2,653,851 GBP2022-03-31
1,606,798 GBP2021-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-692,785 GBP2022-04-01 ~ 2023-03-31
1,138,024 GBP2021-04-01 ~ 2022-03-31
Dividends Paid
Retained earnings (accumulated losses)
-58,889 GBP2022-04-01 ~ 2023-03-31
-90,971 GBP2021-04-01 ~ 2022-03-31
Dividends Paid
-58,889 GBP2022-04-01 ~ 2023-03-31
-90,971 GBP2021-04-01 ~ 2022-03-31
Bank Overdrafts
-1,444,693 GBP2023-03-31
-548,852 GBP2022-03-31
-799,271 GBP2021-03-31
Wages/Salaries
2,368,655 GBP2022-04-01 ~ 2023-03-31
2,353,152 GBP2021-04-01 ~ 2022-03-31
Social Security Costs
214,968 GBP2022-04-01 ~ 2023-03-31
219,910 GBP2021-04-01 ~ 2022-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
55,861 GBP2022-04-01 ~ 2023-03-31
54,824 GBP2021-04-01 ~ 2022-03-31
Staff Costs/Employee Benefits Expense
2,639,484 GBP2022-04-01 ~ 2023-03-31
2,627,886 GBP2021-04-01 ~ 2022-03-31
Average Number of Employees
782022-04-01 ~ 2023-03-31
722021-04-01 ~ 2022-03-31
Director Remuneration
392,000 GBP2022-04-01 ~ 2023-03-31
463,333 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
361,985 GBP2022-04-01 ~ 2023-03-31
311,652 GBP2021-04-01 ~ 2022-03-31
Audit Fees/Expenses
17,200 GBP2022-04-01 ~ 2023-03-31
17,200 GBP2021-04-01 ~ 2022-03-31
Current Tax for the Period
-286,476 GBP2022-04-01 ~ 2023-03-31
286,476 GBP2021-04-01 ~ 2022-03-31
Tax Expense/Credit at Applicable Tax Rate
-156,853 GBP2022-04-01 ~ 2023-03-31
270,459 GBP2021-04-01 ~ 2022-03-31
Intangible Assets - Gross Cost
Net goodwill
1,830,000 GBP2023-03-31
1,830,000 GBP2022-03-31
Development expenditure
104,606 GBP2023-03-31
80,068 GBP2022-03-31
Computer software
10,000 GBP2023-03-31
10,000 GBP2022-03-31
Intangible Assets - Gross Cost
1,944,606 GBP2023-03-31
1,920,068 GBP2022-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
1,200,000 GBP2023-03-31
1,116,000 GBP2022-03-31
Development expenditure
41,266 GBP2023-03-31
22,448 GBP2022-03-31
Intangible Assets - Accumulated Amortisation & Impairment
1,251,266 GBP2023-03-31
1,148,448 GBP2022-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
84,000 GBP2022-04-01 ~ 2023-03-31
Development expenditure
18,818 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Increase From Amortisation Charge for Year
102,818 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
Net goodwill
630,000 GBP2023-03-31
714,000 GBP2022-03-31
Development expenditure
63,340 GBP2023-03-31
57,620 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
2,557,369 GBP2023-03-31
1,764,513 GBP2022-03-31
Plant and equipment
1,407,599 GBP2023-03-31
1,368,912 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
1,335,811 GBP2023-03-31
1,161,710 GBP2022-03-31
Plant and equipment
1,280,833 GBP2023-03-31
1,181,974 GBP2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
174,101 GBP2022-04-01 ~ 2023-03-31
Plant and equipment
98,859 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
Improvements to leasehold property
1,221,558 GBP2023-03-31
602,803 GBP2022-03-31
Plant and equipment
126,766 GBP2023-03-31
186,938 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
1,055,176 GBP2023-03-31
962,792 GBP2022-03-31
Computers
236,187 GBP2023-03-31
214,451 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
5,983,413 GBP2023-03-31
4,920,402 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
882,989 GBP2023-03-31
818,223 GBP2022-03-31
Computers
151,481 GBP2023-03-31
124,567 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,057,908 GBP2023-03-31
3,638,349 GBP2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
64,766 GBP2022-04-01 ~ 2023-03-31
Computers
26,914 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
419,559 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
Furniture and fittings
172,187 GBP2023-03-31
144,569 GBP2022-03-31
Computers
84,706 GBP2023-03-31
89,884 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
9,758 GBP2023-03-31
55,126 GBP2022-03-31
Property, Plant & Equipment - Increase or decrease
Plant and equipment, Under hire purchased contracts or finance leases
9,758 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
1,610 GBP2023-03-31
18,674 GBP2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
8,374 GBP2022-04-01 ~ 2023-03-31
Under hire purchased contracts or finance leases
57,574 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
8,148 GBP2023-03-31
36,452 GBP2022-03-31
Under hire purchased contracts or finance leases
410,691 GBP2023-03-31
211,307 GBP2022-03-31
Merchandise
6,317,622 GBP2023-03-31
6,867,351 GBP2022-03-31
Trade Debtors/Trade Receivables
Current
25,962 GBP2023-03-31
8,352 GBP2022-03-31
Amounts Owed by Group Undertakings
Current
144,115 GBP2023-03-31
144,115 GBP2022-03-31
Other Debtors
Current
117,828 GBP2023-03-31
238,568 GBP2022-03-31
Prepayments/Accrued Income
Current
318,662 GBP2023-03-31
433,773 GBP2022-03-31
Debtors
Current, Amounts falling due within one year
606,567 GBP2023-03-31
824,808 GBP2022-03-31
Bank Borrowings/Overdrafts
Current
1,859,099 GBP2023-03-31
852,268 GBP2022-03-31
Finance Lease Liabilities - Total Present Value
Current
55,863 GBP2023-03-31
64,749 GBP2022-03-31
Trade Creditors/Trade Payables
Current
2,450,748 GBP2023-03-31
3,745,165 GBP2022-03-31
Corporation Tax Payable
Current
-3 GBP2023-03-31
286,474 GBP2022-03-31
Other Taxation & Social Security Payable
Current
54,444 GBP2023-03-31
74,825 GBP2022-03-31
Other Creditors
Current
427,127 GBP2023-03-31
61,188 GBP2022-03-31
Accrued Liabilities
Current
482,070 GBP2023-03-31
502,115 GBP2022-03-31
Bank Borrowings/Overdrafts
Non-current
744,532 GBP2023-03-31
715,511 GBP2022-03-31
Finance Lease Liabilities - Total Present Value
Non-current
102,872 GBP2023-03-31
Trade Creditors/Trade Payables
Non-current
228,778 GBP2023-03-31
228,778 GBP2022-03-31
Bank Borrowings
Current, Amounts falling due within one year
414,406 GBP2023-03-31
303,416 GBP2022-03-31
Total Borrowings
Current, Amounts falling due within one year
1,859,099 GBP2023-03-31
852,268 GBP2022-03-31
Bank Borrowings
Non-current, Between one and two years
344,330 GBP2023-03-31
303,416 GBP2022-03-31
Non-current, Between two and five year
400,202 GBP2023-03-31
412,095 GBP2022-03-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
102,872 GBP2023-03-31
hire purchase agreements
158,735 GBP2023-03-31
64,749 GBP2022-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,037,317 GBP2023-03-31
899,853 GBP2022-03-31
Between one and five year
3,695,437 GBP2023-03-31
3,501,968 GBP2022-03-31
More than five year
479,164 GBP2023-03-31
1,113,500 GBP2022-03-31
All periods
5,211,918 GBP2023-03-31
5,515,321 GBP2022-03-31
Bank Overdrafts
Secured
1,444,693 GBP2023-03-31
548,852 GBP2022-03-31
Bank Borrowings
Secured
1,158,938 GBP2023-03-31
1,018,927 GBP2022-03-31
Total Borrowings
Secured
2,762,366 GBP2023-03-31
1,632,528 GBP2022-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
204,153 GBP2023-03-31
50,434 GBP2022-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200,000 shares2023-03-31