Cost of Sales
-6,711,335 GBP2023-04-01 ~ 2024-03-31
-7,054,541 GBP2022-04-01 ~ 2023-03-31
Distribution Costs
-469,043 GBP2023-04-01 ~ 2024-03-31
-517,947 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-2,711,306 GBP2023-04-01 ~ 2024-03-31
-2,400,149 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
880,485 GBP2023-04-01 ~ 2024-03-31
1,174,942 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
692,453 GBP2023-04-01 ~ 2024-03-31
987,049 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
692,453 GBP2023-04-01 ~ 2024-03-31
921,996 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
4,201,663 GBP2024-03-31
3,162,954 GBP2023-03-31
Debtors
3,509,135 GBP2024-03-31
3,355,059 GBP2023-03-31
Cash at bank and in hand
1,066,969 GBP2024-03-31
1,234,699 GBP2023-03-31
Current Assets
4,995,278 GBP2024-03-31
5,121,847 GBP2023-03-31
Creditors
Current, Amounts falling due within one year
-2,367,478 GBP2024-03-31
-2,357,508 GBP2023-03-31
Net Current Assets/Liabilities
2,627,800 GBP2024-03-31
2,764,339 GBP2023-03-31
Total Assets Less Current Liabilities
6,829,463 GBP2024-03-31
5,927,293 GBP2023-03-31
Creditors
Non-current, Amounts falling due after one year
-1,854,100 GBP2024-03-31
-1,331,840 GBP2023-03-31
Net Assets/Liabilities
4,101,746 GBP2024-03-31
4,003,283 GBP2023-03-31
Equity
Called up share capital
52,000 GBP2024-03-31
52,000 GBP2023-03-31
52,000 GBP2022-03-31
Revaluation reserve
813,169 GBP2024-03-31
813,169 GBP2023-03-31
878,222 GBP2022-03-31
Retained earnings (accumulated losses)
3,236,577 GBP2024-03-31
3,138,114 GBP2023-03-31
2,645,652 GBP2022-03-31
Equity
4,101,746 GBP2024-03-31
4,003,283 GBP2023-03-31
Profit/Loss
Retained earnings (accumulated losses)
692,453 GBP2023-04-01 ~ 2024-03-31
987,049 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-494,587 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-593,990 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
8,750 GBP2023-04-01 ~ 2024-03-31
7,750 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
682023-04-01 ~ 2024-03-31
682022-04-01 ~ 2023-03-31
Wages/Salaries
1,395,697 GBP2023-04-01 ~ 2024-03-31
1,300,807 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
215,231 GBP2023-04-01 ~ 2024-03-31
218,696 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
1,751,302 GBP2023-04-01 ~ 2024-03-31
1,623,984 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
94,806 GBP2023-04-01 ~ 2024-03-31
55,972 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
281,447 GBP2023-04-01 ~ 2024-03-31
17,405 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
1,470,000 GBP2024-03-31
1,470,000 GBP2023-03-31
Plant and equipment
4,775,960 GBP2024-03-31
3,344,208 GBP2023-03-31
Furniture and fittings
213,980 GBP2024-03-31
199,468 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
6,459,940 GBP2024-03-31
5,013,676 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
0 GBP2024-03-31
0 GBP2023-03-31
Plant and equipment
2,068,012 GBP2024-03-31
1,667,695 GBP2023-03-31
Furniture and fittings
190,265 GBP2024-03-31
183,027 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,258,277 GBP2024-03-31
1,850,722 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Owned/Freehold
0 GBP2023-04-01 ~ 2024-03-31
Plant and equipment
400,317 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
7,238 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
407,555 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Land and buildings, Owned/Freehold
1,470,000 GBP2024-03-31
1,470,000 GBP2023-03-31
Plant and equipment
2,707,948 GBP2024-03-31
1,676,513 GBP2023-03-31
Furniture and fittings
23,715 GBP2024-03-31
16,441 GBP2023-03-31
Finished Goods/Goods for Resale
238,734 GBP2024-03-31
326,279 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
1,798,650 GBP2024-03-31
1,782,988 GBP2023-03-31
Amount of corporation tax that is recoverable
Current
95,409 GBP2024-03-31
0 GBP2023-03-31
Amounts Owed by Group Undertakings
Current
1,305,814 GBP2024-03-31
1,310,418 GBP2023-03-31
Other Debtors
Current
27,055 GBP2024-03-31
0 GBP2023-03-31
Prepayments/Accrued Income
Current
282,207 GBP2024-03-31
261,653 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
3,509,135 GBP2024-03-31
3,355,059 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
11,505 GBP2024-03-31
14,610 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
481,274 GBP2024-03-31
285,913 GBP2023-03-31
Trade Creditors/Trade Payables
Current
1,527,785 GBP2024-03-31
1,544,254 GBP2023-03-31
Corporation Tax Payable
Current
0 GBP2024-03-31
169,021 GBP2023-03-31
Other Taxation & Social Security Payable
Current
220,201 GBP2024-03-31
237,123 GBP2023-03-31
Other Creditors
Current
25,672 GBP2024-03-31
27,097 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
101,041 GBP2024-03-31
79,490 GBP2023-03-31
Creditors
Current
2,367,478 GBP2024-03-31
2,357,508 GBP2023-03-31
Bank Borrowings/Overdrafts
Non-current
202,273 GBP2024-03-31
312,383 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
1,651,827 GBP2024-03-31
1,019,457 GBP2023-03-31
Creditors
Non-current
1,854,100 GBP2024-03-31
1,331,840 GBP2023-03-31
Bank Borrowings
213,778 GBP2024-03-31
326,993 GBP2023-03-31
Total Borrowings
Current
11,505 GBP2024-03-31
14,610 GBP2023-03-31
Non-current
202,273 GBP2024-03-31
312,383 GBP2023-03-31
Minimum gross finance lease payments owing
Amounts falling due within one year
481,274 GBP2024-03-31
285,913 GBP2023-03-31
Minimum gross finance lease payments owing
2,133,101 GBP2024-03-31
1,305,370 GBP2023-03-31
Number of Shares Issued (Fully Paid)
52,000 shares2024-03-31
52,000 shares2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
202,449 GBP2024-03-31
150,000 GBP2023-03-31
Between two and five year
332,381 GBP2024-03-31
506,163 GBP2023-03-31
More than five year
0 GBP2024-03-31
2,584 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
534,830 GBP2024-03-31
658,747 GBP2023-03-31