Cost of Sales
-11,443,526 GBP2023-04-01 ~ 2024-03-31
-12,140,570 GBP2022-04-01 ~ 2023-03-31
Distribution Costs
-142,241 GBP2023-04-01 ~ 2024-03-31
-166,206 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-2,699,179 GBP2023-04-01 ~ 2024-03-31
-2,773,671 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
4,898 GBP2023-04-01 ~ 2024-03-31
319 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
154,876 GBP2023-04-01 ~ 2024-03-31
245,011 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
45,452 GBP2023-04-01 ~ 2024-03-31
188,328 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
0 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
116,847 GBP2023-04-01 ~ 2024-03-31
188,328 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
1,187,811 GBP2024-03-31
1,254,984 GBP2023-03-31
Fixed Assets - Investments
17,573 GBP2024-03-31
17,523 GBP2023-03-31
Fixed Assets
1,205,384 GBP2024-03-31
1,272,507 GBP2023-03-31
Debtors
2,641,947 GBP2024-03-31
3,320,425 GBP2023-03-31
Cash at bank and in hand
804,735 GBP2024-03-31
500,395 GBP2023-03-31
Current Assets
4,418,574 GBP2024-03-31
4,798,124 GBP2023-03-31
Creditors
Current, Amounts falling due within one year
-3,478,942 GBP2024-03-31
-3,978,195 GBP2023-03-31
Net Current Assets/Liabilities
939,632 GBP2024-03-31
819,929 GBP2023-03-31
Total Assets Less Current Liabilities
2,145,016 GBP2024-03-31
2,092,436 GBP2023-03-31
Creditors
Non-current, Amounts falling due after one year
-498,161 GBP2024-03-31
-561,421 GBP2023-03-31
Net Assets/Liabilities
1,588,425 GBP2024-03-31
1,471,578 GBP2023-03-31
Equity
Called up share capital
10 GBP2024-03-31
10 GBP2023-03-31
10 GBP2022-03-31
Revaluation reserve
83,440 GBP2024-03-31
40,785 GBP2023-03-31
41,247 GBP2022-03-31
Retained earnings (accumulated losses)
1,504,975 GBP2024-03-31
1,430,783 GBP2023-03-31
1,357,493 GBP2022-03-31
Equity
1,588,425 GBP2024-03-31
1,471,578 GBP2023-03-31
Profit/Loss
Retained earnings (accumulated losses)
45,452 GBP2023-04-01 ~ 2024-03-31
188,328 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-115,500 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
4,610 GBP2023-04-01 ~ 2024-03-31
5,800 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
242023-04-01 ~ 2024-03-31
232022-04-01 ~ 2023-03-31
Wages/Salaries
1,474,366 GBP2023-04-01 ~ 2024-03-31
1,289,517 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
58,832 GBP2023-04-01 ~ 2024-03-31
32,949 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
1,703,119 GBP2023-04-01 ~ 2024-03-31
1,468,282 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
784,371 GBP2023-04-01 ~ 2024-03-31
654,272 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-1,007 GBP2023-04-01 ~ 2024-03-31
31,143 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
716,160 GBP2024-03-31
644,765 GBP2023-03-31
Improvements to leasehold property
698,735 GBP2024-03-31
693,696 GBP2023-03-31
Plant and equipment
142,997 GBP2024-03-31
142,997 GBP2023-03-31
Furniture and fittings
64,110 GBP2024-03-31
59,451 GBP2023-03-31
Computers
78,178 GBP2024-03-31
85,743 GBP2023-03-31
Motor vehicles
479,653 GBP2024-03-31
449,174 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
2,179,833 GBP2024-03-31
2,075,826 GBP2023-03-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
0 GBP2023-04-01 ~ 2024-03-31
Computers
-9,139 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
-52,495 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals
-61,634 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
71,395 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
117,763 GBP2024-03-31
105,527 GBP2023-03-31
Improvements to leasehold property
386,383 GBP2024-03-31
258,331 GBP2023-03-31
Plant and equipment
94,414 GBP2024-03-31
78,219 GBP2023-03-31
Furniture and fittings
53,508 GBP2024-03-31
51,156 GBP2023-03-31
Computers
71,543 GBP2024-03-31
76,139 GBP2023-03-31
Motor vehicles
268,411 GBP2024-03-31
251,470 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
992,022 GBP2024-03-31
820,842 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
12,236 GBP2023-04-01 ~ 2024-03-31
Improvements to leasehold property
128,052 GBP2023-04-01 ~ 2024-03-31
Plant and equipment
16,195 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
2,352 GBP2023-04-01 ~ 2024-03-31
Computers
4,543 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
64,778 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
228,156 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
0 GBP2023-04-01 ~ 2024-03-31
Computers
-9,139 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
-47,837 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-56,976 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
598,397 GBP2024-03-31
539,238 GBP2023-03-31
Improvements to leasehold property
312,352 GBP2024-03-31
435,365 GBP2023-03-31
Plant and equipment
48,583 GBP2024-03-31
64,778 GBP2023-03-31
Furniture and fittings
10,602 GBP2024-03-31
8,295 GBP2023-03-31
Computers
6,635 GBP2024-03-31
9,604 GBP2023-03-31
Motor vehicles
211,242 GBP2024-03-31
197,704 GBP2023-03-31
Finished Goods/Goods for Resale
971,892 GBP2024-03-31
977,304 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
1,936,356 GBP2024-03-31
2,806,615 GBP2023-03-31
Other Debtors
Current
219,622 GBP2024-03-31
231,157 GBP2023-03-31
Prepayments/Accrued Income
Current
485,969 GBP2024-03-31
282,653 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
2,641,947 GBP2024-03-31
3,320,425 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
79,058 GBP2024-03-31
74,998 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
52,501 GBP2024-03-31
24,496 GBP2023-03-31
Trade Creditors/Trade Payables
Current
2,138,306 GBP2024-03-31
2,675,153 GBP2023-03-31
Corporation Tax Payable
Current
109,413 GBP2024-03-31
24,445 GBP2023-03-31
Other Taxation & Social Security Payable
Current
122,385 GBP2024-03-31
57,445 GBP2023-03-31
Other Creditors
Current
945,979 GBP2024-03-31
1,056,969 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
31,300 GBP2024-03-31
64,689 GBP2023-03-31
Creditors
Current
3,478,942 GBP2024-03-31
3,978,195 GBP2023-03-31
Bank Borrowings/Overdrafts
Non-current
377,503 GBP2024-03-31
455,857 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
120,658 GBP2024-03-31
105,564 GBP2023-03-31
Creditors
Non-current
498,161 GBP2024-03-31
561,421 GBP2023-03-31
Bank Borrowings
456,561 GBP2024-03-31
530,855 GBP2023-03-31
Total Borrowings
Current
79,058 GBP2024-03-31
74,998 GBP2023-03-31
Non-current
377,503 GBP2024-03-31
455,857 GBP2023-03-31
Minimum gross finance lease payments owing
Amounts falling due within one year
52,501 GBP2024-03-31
24,496 GBP2023-03-31
Minimum gross finance lease payments owing
173,159 GBP2024-03-31
130,060 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
102,936 GBP2024-03-31
96,162 GBP2023-03-31
Between two and five year
204,391 GBP2024-03-31
251,206 GBP2023-03-31
More than five year
445,118 GBP2024-03-31
480,045 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
752,445 GBP2024-03-31
827,413 GBP2023-03-31