Par Value of Share
Class 1 ordinary share
12023-03-31 ~ 2024-03-30
Turnover/Revenue
10,104,532 GBP2023-03-31 ~ 2024-03-30
8,271,296 GBP2022-03-31 ~ 2023-03-30
Cost of Sales
8,226,903 GBP2023-03-31 ~ 2024-03-30
6,598,645 GBP2022-03-31 ~ 2023-03-30
Gross Profit/Loss
1,877,629 GBP2023-03-31 ~ 2024-03-30
1,672,651 GBP2022-03-31 ~ 2023-03-30
Administrative Expenses
730,551 GBP2023-03-31 ~ 2024-03-30
399,550 GBP2022-03-31 ~ 2023-03-30
Operating Profit/Loss
1,153,078 GBP2023-03-31 ~ 2024-03-30
1,279,101 GBP2022-03-31 ~ 2023-03-30
Other Interest Receivable/Similar Income (Finance Income)
27,810 GBP2023-03-31 ~ 2024-03-30
12,680 GBP2022-03-31 ~ 2023-03-30
Interest Payable/Similar Charges (Finance Costs)
94,477 GBP2023-03-31 ~ 2024-03-30
16,381 GBP2022-03-31 ~ 2023-03-30
Profit/Loss on Ordinary Activities Before Tax
1,086,411 GBP2023-03-31 ~ 2024-03-30
1,275,400 GBP2022-03-31 ~ 2023-03-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
323,427 GBP2023-03-31 ~ 2024-03-30
247,055 GBP2022-03-31 ~ 2023-03-30
Profit/Loss
762,984 GBP2023-03-31 ~ 2024-03-30
1,028,345 GBP2022-03-31 ~ 2023-03-30
Comprehensive Income/Expense
762,984 GBP2023-03-31 ~ 2024-03-30
1,028,345 GBP2022-03-31 ~ 2023-03-30
Intangible Assets
2,415,834 GBP2024-03-30
Property, Plant & Equipment
551,973 GBP2024-03-30
478,940 GBP2023-03-30
Fixed Assets - Investments
100 GBP2024-03-30
100 GBP2023-03-30
Fixed Assets
2,967,907 GBP2024-03-30
479,040 GBP2023-03-30
Total Inventories
438,895 GBP2024-03-30
339,541 GBP2023-03-30
Debtors
2,572,538 GBP2024-03-30
2,802,868 GBP2023-03-30
Cash at bank and in hand
2,424,025 GBP2024-03-30
2,164,604 GBP2023-03-30
Current Assets
5,435,458 GBP2024-03-30
5,307,013 GBP2023-03-30
Creditors
Current
1,987,204 GBP2024-03-30
1,482,519 GBP2023-03-30
Net Current Assets/Liabilities
3,448,254 GBP2024-03-30
3,824,494 GBP2023-03-30
Total Assets Less Current Liabilities
6,416,161 GBP2024-03-30
4,303,534 GBP2023-03-30
Net Assets/Liabilities
4,488,635 GBP2024-03-30
3,913,651 GBP2023-03-30
Equity
Called up share capital
355,000 GBP2024-03-30
355,000 GBP2023-03-30
355,000 GBP2022-03-30
Retained earnings (accumulated losses)
4,133,635 GBP2024-03-30
3,558,651 GBP2023-03-30
2,618,306 GBP2022-03-30
Equity
4,488,635 GBP2024-03-30
3,913,651 GBP2023-03-30
2,973,306 GBP2022-03-30
Dividends Paid
Retained earnings (accumulated losses)
-188,000 GBP2023-03-31 ~ 2024-03-30
-88,000 GBP2022-03-31 ~ 2023-03-30
Dividends Paid
-188,000 GBP2023-03-31 ~ 2024-03-30
-88,000 GBP2022-03-31 ~ 2023-03-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
762,984 GBP2023-03-31 ~ 2024-03-30
1,028,345 GBP2022-03-31 ~ 2023-03-30
Wages/Salaries
1,296,190 GBP2023-03-31 ~ 2024-03-30
997,269 GBP2022-03-31 ~ 2023-03-30
Social Security Costs
92,322 GBP2023-03-31 ~ 2024-03-30
74,781 GBP2022-03-31 ~ 2023-03-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
20,553 GBP2023-03-31 ~ 2024-03-30
15,604 GBP2022-03-31 ~ 2023-03-30
Staff Costs/Employee Benefits Expense
1,409,065 GBP2023-03-31 ~ 2024-03-30
1,087,654 GBP2022-03-31 ~ 2023-03-30
Average Number of Employees
662023-03-31 ~ 2024-03-30
532022-03-31 ~ 2023-03-30
Director Remuneration
32,597 GBP2023-03-31 ~ 2024-03-30
33,936 GBP2022-03-31 ~ 2023-03-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
37,558 GBP2023-03-31 ~ 2024-03-30
41,302 GBP2022-03-31 ~ 2023-03-30
Audit Fees/Expenses
6,000 GBP2023-03-31 ~ 2024-03-30
Current Tax for the Period
299,050 GBP2023-03-31 ~ 2024-03-30
245,369 GBP2022-03-31 ~ 2023-03-30
Intangible Assets - Gross Cost
Net goodwill
6,424,820 GBP2024-03-30
3,824,819 GBP2023-03-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
4,008,986 GBP2024-03-30
3,824,819 GBP2023-03-30
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
184,167 GBP2023-03-31 ~ 2024-03-30
Intangible Assets
Net goodwill
2,415,834 GBP2024-03-30
Property, Plant & Equipment - Gross Cost
Land and buildings
307,557 GBP2024-03-30
307,557 GBP2023-03-30
Improvements to leasehold property
18,300 GBP2024-03-30
18,300 GBP2023-03-30
Furniture and fittings
634,868 GBP2024-03-30
611,072 GBP2023-03-30
Property, Plant & Equipment - Gross Cost
1,047,520 GBP2024-03-30
936,929 GBP2023-03-30
Motor vehicles
86,795 GBP2024-03-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
17,375 GBP2024-03-30
17,144 GBP2023-03-30
Furniture and fittings
478,172 GBP2024-03-30
440,845 GBP2023-03-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
495,547 GBP2024-03-30
457,989 GBP2023-03-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
231 GBP2023-03-31 ~ 2024-03-30
Furniture and fittings
37,327 GBP2023-03-31 ~ 2024-03-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
37,558 GBP2023-03-31 ~ 2024-03-30
Property, Plant & Equipment
Land and buildings
307,557 GBP2024-03-30
307,557 GBP2023-03-30
Improvements to leasehold property
925 GBP2024-03-30
1,156 GBP2023-03-30
Furniture and fittings
156,696 GBP2024-03-30
170,227 GBP2023-03-30
Motor vehicles
86,795 GBP2024-03-30
Merchandise
438,895 GBP2024-03-30
339,541 GBP2023-03-30
Trade Debtors/Trade Receivables
Current
715,218 GBP2024-03-30
758,026 GBP2023-03-30
Other Debtors
Current
5,518 GBP2024-03-30
258,320 GBP2023-03-30
Amount of value-added tax that is recoverable
Current
195,032 GBP2024-03-30
170,278 GBP2023-03-30
Prepayments/Accrued Income
Current
51,035 GBP2024-03-30
10,509 GBP2023-03-30
Debtors
Amounts falling due within one year, Current
966,803 GBP2024-03-30
1,197,133 GBP2023-03-30
Bank Borrowings/Overdrafts
Current
269,872 GBP2024-03-30
135,772 GBP2023-03-30
Finance Lease Liabilities - Total Present Value
Current
4,373 GBP2024-03-30
Trade Creditors/Trade Payables
Current
1,212,686 GBP2024-03-30
914,123 GBP2023-03-30
Corporation Tax Payable
Current
299,050 GBP2024-03-30
245,369 GBP2023-03-30
Other Taxation & Social Security Payable
Current
32,390 GBP2024-03-30
19,681 GBP2023-03-30
Other Creditors
Current
2,958 GBP2024-03-30
1,250 GBP2023-03-30
Accrued Liabilities
Current
38,581 GBP2024-03-30
16,029 GBP2023-03-30
Bank Borrowings/Overdrafts
Non-current
1,795,301 GBP2024-03-30
353,662 GBP2023-03-30
Finance Lease Liabilities - Total Present Value
Non-current
71,627 GBP2024-03-30
Between one and five year, hire purchase agreements
71,627 GBP2024-03-30
hire purchase agreements
76,000 GBP2024-03-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
75,375 GBP2024-03-30
32,375 GBP2023-03-30
Between one and five year
256,500 GBP2024-03-30
129,500 GBP2023-03-30
More than five year
347,687 GBP2024-03-30
173,062 GBP2023-03-30
All periods
679,562 GBP2024-03-30
334,937 GBP2023-03-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
60,598 GBP2024-03-30
36,221 GBP2023-03-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
355,000 shares2024-03-30
Profit/Loss
Retained earnings (accumulated losses)
762,984 GBP2023-03-31 ~ 2024-03-30