Distribution Costs
-1,033,313 GBP2024-04-01 ~ 2025-03-31
-950,992 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
-7,002,106 GBP2024-04-01 ~ 2025-03-31
-6,030,066 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
256 GBP2024-04-01 ~ 2025-03-31
504 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
219,646 GBP2024-04-01 ~ 2025-03-31
190,178 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
155,533 GBP2024-04-01 ~ 2025-03-31
153,105 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
155,533 GBP2024-04-01 ~ 2025-03-31
153,105 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
Other
320,259 GBP2025-03-31
326,843 GBP2024-03-31
Property, Plant & Equipment
2,689,184 GBP2025-03-31
3,041,010 GBP2024-03-31
Fixed Assets
3,009,443 GBP2025-03-31
3,367,853 GBP2024-03-31
Debtors
2,538,785 GBP2025-03-31
2,753,136 GBP2024-03-31
Cash at bank and in hand
1,230,501 GBP2025-03-31
614,669 GBP2024-03-31
Current Assets
4,855,779 GBP2025-03-31
4,373,289 GBP2024-03-31
Creditors
Current, Amounts falling due within one year
-4,257,649 GBP2025-03-31
-3,831,388 GBP2024-03-31
Net Current Assets/Liabilities
598,130 GBP2025-03-31
541,901 GBP2024-03-31
Total Assets Less Current Liabilities
3,607,573 GBP2025-03-31
3,909,754 GBP2024-03-31
Creditors
Non-current, Amounts falling due after one year
-1,510,319 GBP2025-03-31
-1,981,529 GBP2024-03-31
Net Assets/Liabilities
2,097,254 GBP2025-03-31
1,928,225 GBP2024-03-31
Equity
Called up share capital
1,544 GBP2025-03-31
1,544 GBP2024-03-31
1,544 GBP2023-03-31
Share premium
1,171,000 GBP2025-03-31
1,171,000 GBP2024-03-31
1,171,000 GBP2023-03-31
Retained earnings (accumulated losses)
924,710 GBP2025-03-31
755,681 GBP2024-03-31
586,621 GBP2023-03-31
Equity
2,097,254 GBP2025-03-31
1,928,225 GBP2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
155,533 GBP2024-04-01 ~ 2025-03-31
153,105 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
17,000 GBP2024-04-01 ~ 2025-03-31
13,000 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
1822024-04-01 ~ 2025-03-31
1682023-04-01 ~ 2024-03-31
Wages/Salaries
6,132,515 GBP2024-04-01 ~ 2025-03-31
5,241,239 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
159,894 GBP2024-04-01 ~ 2025-03-31
109,392 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
6,900,616 GBP2024-04-01 ~ 2025-03-31
5,851,525 GBP2023-04-01 ~ 2024-03-31
Director Remuneration
448,173 GBP2024-04-01 ~ 2025-03-31
326,302 GBP2023-04-01 ~ 2024-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
64,113 GBP2024-04-01 ~ 2025-03-31
113,015 GBP2023-04-01 ~ 2024-03-31
Intangible Assets - Gross Cost
600,197 GBP2025-03-31
529,739 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
279,938 GBP2025-03-31
202,896 GBP2024-03-31
Intangible Assets - Increase From Amortisation Charge for Year
81,832 GBP2024-04-01 ~ 2025-03-31
Intangible Assets
320,259 GBP2025-03-31
326,843 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,975,751 GBP2025-03-31
2,719,837 GBP2024-03-31
Furniture and fittings
158,359 GBP2025-03-31
145,834 GBP2024-03-31
Computers
272,431 GBP2025-03-31
258,447 GBP2024-03-31
Motor vehicles
560,505 GBP2025-03-31
596,630 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
5,230,003 GBP2025-03-31
4,936,739 GBP2024-03-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-42,000 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
0 GBP2024-04-01 ~ 2025-03-31
Computers
-1,303 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
-36,125 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals
-79,428 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,268,334 GBP2025-03-31
1,005,158 GBP2024-03-31
Furniture and fittings
84,627 GBP2025-03-31
58,025 GBP2024-03-31
Computers
231,656 GBP2025-03-31
178,825 GBP2024-03-31
Motor vehicles
321,706 GBP2025-03-31
269,659 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,540,819 GBP2025-03-31
1,895,729 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
250,434 GBP2024-04-01 ~ 2025-03-31
Plant and equipment
289,103 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
26,602 GBP2024-04-01 ~ 2025-03-31
Computers
53,338 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
81,743 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
701,220 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-25,927 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
0 GBP2024-04-01 ~ 2025-03-31
Computers
-507 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
-29,696 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-56,130 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Plant and equipment
1,707,417 GBP2025-03-31
1,714,679 GBP2024-03-31
Furniture and fittings
73,732 GBP2025-03-31
87,809 GBP2024-03-31
Computers
40,775 GBP2025-03-31
79,622 GBP2024-03-31
Motor vehicles
238,799 GBP2025-03-31
326,971 GBP2024-03-31
Finished Goods/Goods for Resale
321,541 GBP2025-03-31
322,032 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
1,797,805 GBP2025-03-31
1,961,483 GBP2024-03-31
Amount of corporation tax that is recoverable
Current
0 GBP2025-03-31
75,942 GBP2024-03-31
Other Debtors
Current
280,298 GBP2025-03-31
188,919 GBP2024-03-31
Prepayments/Accrued Income
Current
369,392 GBP2025-03-31
371,389 GBP2024-03-31
Debtors
Current, Amounts falling due within one year
2,447,495 GBP2025-03-31
2,597,733 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Current
258,062 GBP2025-03-31
261,583 GBP2024-03-31
Trade Creditors/Trade Payables
Current
2,557,401 GBP2025-03-31
2,725,873 GBP2024-03-31
Other Taxation & Social Security Payable
Current
606,318 GBP2025-03-31
502,295 GBP2024-03-31
Other Creditors
Current
45,643 GBP2025-03-31
54,230 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
438,571 GBP2025-03-31
287,407 GBP2024-03-31
Creditors
Current
4,257,649 GBP2025-03-31
3,831,388 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Non-current
205,320 GBP2025-03-31
315,133 GBP2024-03-31
Trade Creditors/Trade Payables
Non-current
0 GBP2025-03-31
35,544 GBP2024-03-31
Creditors
Non-current
1,510,319 GBP2025-03-31
1,981,529 GBP2024-03-31
Total Borrowings
Current
341,654 GBP2025-03-31
0 GBP2024-03-31
Non-current
1,304,999 GBP2025-03-31
1,630,852 GBP2024-03-31
Minimum gross finance lease payments owing
Amounts falling due within one year
258,062 GBP2025-03-31
261,583 GBP2024-03-31
Minimum gross finance lease payments owing
463,382 GBP2025-03-31
576,716 GBP2024-03-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
102,539 shares2025-03-31
102,539 shares2024-03-31
Par Value of Share
Class 2 ordinary share
1 GBP2024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
51,311 shares2025-03-31
51,311 shares2024-03-31
Par Value of Share
Class 3 ordinary share
1 GBP2024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
632 shares2025-03-31
632 shares2024-03-31
Equity
Called up share capital
1,544 GBP2025-03-31
1,544 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
736,253 GBP2025-03-31
Between two and five year
3,103,827 GBP2025-03-31
More than five year
1,256,352 GBP2025-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
5,096,432 GBP2025-03-31