Cost of Sales
-7,536,972 GBP2023-04-01 ~ 2024-03-31
-9,643,466 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-3,517,549 GBP2023-04-01 ~ 2024-03-31
-3,852,230 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
1,106 GBP2023-04-01 ~ 2024-03-31
0 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
-367,479 GBP2023-04-01 ~ 2024-03-31
64,402 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
-373,660 GBP2023-04-01 ~ 2024-03-31
65,813 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
-373,660 GBP2023-04-01 ~ 2024-03-31
65,813 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
Other
485,790 GBP2024-03-31
446,260 GBP2023-03-31
Property, Plant & Equipment
121,954 GBP2024-03-31
160,278 GBP2023-03-31
Fixed Assets
607,744 GBP2024-03-31
606,538 GBP2023-03-31
Debtors
1,633,174 GBP2024-03-31
1,493,617 GBP2023-03-31
Cash at bank and in hand
262,370 GBP2024-03-31
104,488 GBP2023-03-31
Current Assets
6,508,497 GBP2024-03-31
7,530,205 GBP2023-03-31
Creditors
Current, Amounts falling due within one year
-5,165,600 GBP2024-03-31
-5,964,028 GBP2023-03-31
Net Current Assets/Liabilities
1,342,897 GBP2024-03-31
1,566,177 GBP2023-03-31
Total Assets Less Current Liabilities
1,950,641 GBP2024-03-31
2,172,715 GBP2023-03-31
Creditors
Non-current, Amounts falling due after one year
-416,674 GBP2024-03-31
-65,296 GBP2023-03-31
Net Assets/Liabilities
1,474,939 GBP2024-03-31
2,010,599 GBP2023-03-31
Equity
Called up share capital
100 GBP2024-03-31
100 GBP2023-03-31
100 GBP2022-03-31
Retained earnings (accumulated losses)
1,474,839 GBP2024-03-31
2,010,499 GBP2023-03-31
2,116,686 GBP2022-03-31
Equity
1,474,939 GBP2024-03-31
2,010,599 GBP2023-03-31
2,116,786 GBP2022-03-31
Profit/Loss
Retained earnings (accumulated losses)
-373,660 GBP2023-04-01 ~ 2024-03-31
65,813 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-172,000 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-162,000 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
26,500 GBP2023-04-01 ~ 2024-03-31
17,600 GBP2022-04-01 ~ 2023-03-31
Average number of employees in administration and support functions
92023-04-01 ~ 2024-03-31
82022-04-01 ~ 2023-03-31
Average Number of Employees
572023-04-01 ~ 2024-03-31
612022-04-01 ~ 2023-03-31
Wages/Salaries
1,943,468 GBP2023-04-01 ~ 2024-03-31
1,958,015 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
61,992 GBP2023-04-01 ~ 2024-03-31
182,377 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
2,194,263 GBP2023-04-01 ~ 2024-03-31
2,334,750 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
190,921 GBP2023-04-01 ~ 2024-03-31
200,098 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-49,726 GBP2023-04-01 ~ 2024-03-31
0 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Computer software
90,365 GBP2024-03-31
74,700 GBP2023-03-31
Development expenditure
915,606 GBP2024-03-31
669,269 GBP2023-03-31
Intangible Assets - Gross Cost
1,005,971 GBP2024-03-31
743,969 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
472,640 GBP2024-03-31
270,685 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
520,181 GBP2024-03-31
297,709 GBP2023-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
201,955 GBP2023-04-01 ~ 2024-03-31
Intangible Assets - Increase From Amortisation Charge for Year
222,472 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
Development expenditure
442,966 GBP2024-03-31
398,584 GBP2023-03-31
Intangible Assets
485,790 GBP2024-03-31
446,260 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
12,891 GBP2024-03-31
12,891 GBP2023-03-31
Plant and equipment
44,353 GBP2024-03-31
43,053 GBP2023-03-31
Furniture and fittings
99,589 GBP2024-03-31
98,539 GBP2023-03-31
Computers
60,591 GBP2024-03-31
49,157 GBP2023-03-31
Motor vehicles
132,405 GBP2024-03-31
132,405 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
349,829 GBP2024-03-31
336,045 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
6,369 GBP2024-03-31
5,256 GBP2023-03-31
Plant and equipment
43,340 GBP2024-03-31
42,515 GBP2023-03-31
Furniture and fittings
61,170 GBP2024-03-31
46,989 GBP2023-03-31
Computers
30,488 GBP2024-03-31
17,447 GBP2023-03-31
Motor vehicles
86,508 GBP2024-03-31
63,560 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
227,875 GBP2024-03-31
175,767 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
1,113 GBP2023-04-01 ~ 2024-03-31
Plant and equipment
825 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
14,181 GBP2023-04-01 ~ 2024-03-31
Computers
13,041 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
22,948 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
52,108 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
6,522 GBP2024-03-31
7,635 GBP2023-03-31
Plant and equipment
1,013 GBP2024-03-31
538 GBP2023-03-31
Furniture and fittings
38,419 GBP2024-03-31
51,550 GBP2023-03-31
Computers
30,103 GBP2024-03-31
31,710 GBP2023-03-31
Motor vehicles
45,897 GBP2024-03-31
68,845 GBP2023-03-31
Finished Goods/Goods for Resale
4,612,953 GBP2024-03-31
5,932,100 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
1,186,344 GBP2024-03-31
1,131,792 GBP2023-03-31
Other Debtors
Current
252,800 GBP2024-03-31
240,193 GBP2023-03-31
Prepayments/Accrued Income
Current
194,030 GBP2024-03-31
121,632 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
3,467,166 GBP2024-03-31
3,644,144 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
12,259 GBP2024-03-31
12,259 GBP2023-03-31
Other Remaining Borrowings
Current
0 GBP2024-03-31
972 GBP2023-03-31
Trade Creditors/Trade Payables
Current
352,762 GBP2024-03-31
635,210 GBP2023-03-31
Amounts owed to group undertakings
Current
100 GBP2024-03-31
3,449 GBP2023-03-31
Other Taxation & Social Security Payable
Current
355,843 GBP2024-03-31
461,285 GBP2023-03-31
Other Creditors
Current
286,224 GBP2024-03-31
444,762 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
691,246 GBP2024-03-31
761,947 GBP2023-03-31
Creditors
Current
5,165,600 GBP2024-03-31
5,964,028 GBP2023-03-31
Bank Borrowings/Overdrafts
Non-current
363,636 GBP2024-03-31
0 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
53,038 GBP2024-03-31
65,296 GBP2023-03-31
Creditors
Non-current
416,674 GBP2024-03-31
65,296 GBP2023-03-31
Bank Borrowings
3,830,802 GBP2024-03-31
3,644,144 GBP2023-03-31
Total Borrowings
3,830,802 GBP2024-03-31
3,645,116 GBP2023-03-31
Current
3,467,166 GBP2024-03-31
3,645,116 GBP2023-03-31
Non-current
363,636 GBP2024-03-31
0 GBP2023-03-31
Minimum gross finance lease payments owing
Amounts falling due within one year
12,259 GBP2024-03-31
12,259 GBP2023-03-31
Minimum gross finance lease payments owing
65,297 GBP2024-03-31
77,555 GBP2023-03-31
Total liabilities
59,028 GBP2024-03-31
96,820 GBP2023-03-31
Number of Shares Issued (Fully Paid)
100 shares2024-03-31
100 shares2023-03-31
Nominal value of allotted share capital
100 GBP2023-04-01 ~ 2024-03-31
100 GBP2022-04-01 ~ 2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
332,595 GBP2024-03-31
138,984 GBP2023-03-31
Between two and five year
1,175,437 GBP2024-03-31
248,016 GBP2023-03-31
More than five year
25,649 GBP2024-03-31
87,839 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,533,681 GBP2024-03-31
474,839 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
53,524 GBP2024-03-31
151,093 GBP2023-03-31
Current
106,029 GBP2024-03-31
403,446 GBP2023-03-31
Other Creditors
50,000 GBP2024-03-31
50,000 GBP2023-03-31
Other Debtors
13,000 GBP2024-03-31
14,500 GBP2023-03-31