Average Number of Employees
932022-04-01 ~ 2023-03-31
922021-04-01 ~ 2022-03-31
Turnover/Revenue
8,607,083 GBP2022-04-01 ~ 2023-03-31
6,161,406 GBP2021-04-01 ~ 2022-03-31
Cost of Sales
-5,767,450 GBP2022-04-01 ~ 2023-03-31
-4,608,032 GBP2021-04-01 ~ 2022-03-31
Gross Profit/Loss
2,839,633 GBP2022-04-01 ~ 2023-03-31
1,553,374 GBP2021-04-01 ~ 2022-03-31
Distribution Costs
-847,972 GBP2022-04-01 ~ 2023-03-31
-674,608 GBP2021-04-01 ~ 2022-03-31
Administrative Expenses
-528,392 GBP2022-04-01 ~ 2023-03-31
-554,763 GBP2021-04-01 ~ 2022-03-31
Operating Profit/Loss
1,411,011 GBP2022-04-01 ~ 2023-03-31
432,102 GBP2021-04-01 ~ 2022-03-31
Other Interest Receivable/Similar Income (Finance Income)
19,142 GBP2022-04-01 ~ 2023-03-31
4,314 GBP2021-04-01 ~ 2022-03-31
Profit/Loss on Ordinary Activities Before Tax
1,415,034 GBP2022-04-01 ~ 2023-03-31
424,879 GBP2021-04-01 ~ 2022-03-31
Profit/Loss
1,247,869 GBP2022-04-01 ~ 2023-03-31
349,941 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment
1,346,510 GBP2023-03-31
1,517,219 GBP2022-03-31
Fixed Assets
1,346,510 GBP2023-03-31
1,517,219 GBP2022-03-31
Total Inventories
2,581,699 GBP2023-03-31
2,379,777 GBP2022-03-31
Debtors
Current
1,353,884 GBP2023-03-31
963,275 GBP2022-03-31
Cash at bank and in hand
1,042,356 GBP2023-03-31
853,803 GBP2022-03-31
Current Assets
4,977,939 GBP2023-03-31
4,196,855 GBP2022-03-31
Creditors
Current, Amounts falling due within one year
-2,053,511 GBP2022-03-31
Net Current Assets/Liabilities
3,507,958 GBP2023-03-31
2,143,344 GBP2022-03-31
Total Assets Less Current Liabilities
4,854,468 GBP2023-03-31
3,660,563 GBP2022-03-31
Net Assets/Liabilities
4,539,871 GBP2023-03-31
3,292,002 GBP2022-03-31
Equity
Called up share capital
32,466 GBP2023-03-31
32,466 GBP2022-03-31
32,466 GBP2021-04-01
Capital redemption reserve
19,558 GBP2023-03-31
19,558 GBP2022-03-31
19,558 GBP2021-04-01
Retained earnings (accumulated losses)
4,487,847 GBP2023-03-31
3,239,978 GBP2022-03-31
2,890,037 GBP2021-04-01
Equity
4,539,871 GBP2023-03-31
3,292,002 GBP2022-03-31
2,942,061 GBP2021-04-01
Profit/Loss
Retained earnings (accumulated losses)
1,247,869 GBP2022-04-01 ~ 2023-03-31
349,941 GBP2021-04-01 ~ 2022-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,247,869 GBP2022-04-01 ~ 2023-03-31
349,941 GBP2021-04-01 ~ 2022-03-31
Comprehensive Income/Expense
1,247,869 GBP2022-04-01 ~ 2023-03-31
349,941 GBP2021-04-01 ~ 2022-03-31
Audit Fees/Expenses
16,915 GBP2022-04-01 ~ 2023-03-31
16,300 GBP2021-04-01 ~ 2022-03-31
Wages/Salaries
2,848,004 GBP2022-04-01 ~ 2023-03-31
2,456,220 GBP2021-04-01 ~ 2022-03-31
Social Security Costs
244,549 GBP2022-04-01 ~ 2023-03-31
225,710 GBP2021-04-01 ~ 2022-03-31
Staff Costs/Employee Benefits Expense
3,366,507 GBP2022-04-01 ~ 2023-03-31
2,947,100 GBP2021-04-01 ~ 2022-03-31
Director Remuneration
237,449 GBP2022-04-01 ~ 2023-03-31
313,176 GBP2021-04-01 ~ 2022-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-28,210 GBP2022-04-01 ~ 2023-03-31
130,783 GBP2021-04-01 ~ 2022-03-31
Tax Expense/Credit at Applicable Tax Rate
268,856 GBP2022-04-01 ~ 2023-03-31
80,727 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
6,364,189 GBP2023-03-31
6,378,856 GBP2022-03-31
Motor vehicles
14,000 GBP2023-03-31
14,000 GBP2022-03-31
Furniture and fittings
1,676,311 GBP2023-03-31
1,609,097 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
8,072,945 GBP2023-03-31
8,020,398 GBP2022-03-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-38,412 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Other Disposals
-38,412 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
4,943,310 GBP2022-03-31
Motor vehicles
14,000 GBP2022-03-31
Furniture and fittings
1,542,118 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
6,503,179 GBP2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
218,445 GBP2022-04-01 ~ 2023-03-31
Furniture and fittings, Owned/Freehold
42,485 GBP2022-04-01 ~ 2023-03-31
Owned/Freehold
261,668 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-38,412 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-38,412 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
5,123,343 GBP2023-03-31
Motor vehicles
14,000 GBP2023-03-31
Furniture and fittings
1,584,603 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,726,435 GBP2023-03-31
Property, Plant & Equipment
Plant and equipment
1,240,846 GBP2023-03-31
1,435,546 GBP2022-03-31
Furniture and fittings
91,708 GBP2023-03-31
66,979 GBP2022-03-31
Raw materials and consumables
1,572,619 GBP2023-03-31
1,549,157 GBP2022-03-31
Value of work in progress
423,149 GBP2023-03-31
315,587 GBP2022-03-31
Finished Goods/Goods for Resale
585,931 GBP2023-03-31
515,033 GBP2022-03-31
Trade Debtors/Trade Receivables
Current
906,328 GBP2023-03-31
573,177 GBP2022-03-31
Amounts Owed by Group Undertakings
Current
31,350 GBP2023-03-31
95,198 GBP2022-03-31
Other Debtors
Current
86 GBP2023-03-31
34,759 GBP2022-03-31
Prepayments/Accrued Income
Current
374,713 GBP2023-03-31
122,694 GBP2022-03-31
Amount of corporation tax that is recoverable
Current
16,664 GBP2023-03-31
Bank Overdrafts
Current
1,118,468 GBP2022-03-31
Trade Creditors/Trade Payables
Current
547,593 GBP2023-03-31
547,377 GBP2022-03-31
Corporation Tax Payable
Current
245,866 GBP2023-03-31
Taxation/Social Security Payable
Current
59,924 GBP2023-03-31
68,843 GBP2022-03-31
Other Creditors
Current
62,146 GBP2023-03-31
72,227 GBP2022-03-31
Accrued Liabilities/Deferred Income
Current
554,452 GBP2023-03-31
246,596 GBP2022-03-31
Creditors
Current
1,469,981 GBP2023-03-31
2,053,511 GBP2022-03-31
Other Creditors
Non-current
202,824 GBP2023-03-31
228,578 GBP2022-03-31
Creditors
Non-current
202,824 GBP2023-03-31
228,578 GBP2022-03-31
Net Deferred Tax Liability/Asset
-111,773 GBP2023-03-31
-139,983 GBP2022-03-31
-9,200 GBP2021-04-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
28,210 GBP2022-04-01 ~ 2023-03-31
-130,783 GBP2021-04-01 ~ 2022-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
-206,631 GBP2023-03-31
-234,408 GBP2022-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
32,466 shares2023-03-31
32,466 shares2022-03-31
Par Value of Share
Class 1 ordinary share
1.002022-04-01 ~ 2023-03-31