Average Number of Employees
622023-04-01 ~ 2024-03-31
662022-04-01 ~ 2023-03-31
Turnover/Revenue
16,947,171 GBP2023-04-01 ~ 2024-03-31
22,373,233 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
-15,352,792 GBP2023-04-01 ~ 2024-03-31
-19,640,338 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
1,594,379 GBP2023-04-01 ~ 2024-03-31
2,732,895 GBP2022-04-01 ~ 2023-03-31
Distribution Costs
-1,169,871 GBP2023-04-01 ~ 2024-03-31
-1,252,220 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-1,347,288 GBP2023-04-01 ~ 2024-03-31
-1,386,079 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
-922,780 GBP2023-04-01 ~ 2024-03-31
108,585 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
-1,279,918 GBP2023-04-01 ~ 2024-03-31
-168,551 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
-1,845,731 GBP2023-04-01 ~ 2024-03-31
-168,551 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
-1,720,169 GBP2023-04-01 ~ 2024-03-31
191,449 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
5,030,189 GBP2024-03-31
5,342,834 GBP2023-03-31
Fixed Assets
5,030,189 GBP2024-03-31
5,342,834 GBP2023-03-31
Total Inventories
1,432,647 GBP2024-03-31
1,809,933 GBP2023-03-31
Debtors
Current
3,405,335 GBP2024-03-31
4,442,145 GBP2023-03-31
Cash at bank and in hand
44,736 GBP2024-03-31
51,167 GBP2023-03-31
Current Assets
4,882,718 GBP2024-03-31
6,303,245 GBP2023-03-31
Creditors
Current, Amounts falling due within one year
-7,642,593 GBP2023-03-31
Net Current Assets/Liabilities
-2,826,819 GBP2024-03-31
-1,339,348 GBP2023-03-31
Total Assets Less Current Liabilities
2,203,370 GBP2024-03-31
4,003,486 GBP2023-03-31
Net Assets/Liabilities
413,695 GBP2024-03-31
2,382,601 GBP2023-03-31
Equity
Called up share capital
8,742 GBP2024-03-31
8,742 GBP2023-03-31
8,742 GBP2022-04-01
Revaluation reserve
1,249,501 GBP2024-03-31
1,254,939 GBP2023-03-31
1,254,939 GBP2022-04-01
Capital redemption reserve
6,265 GBP2024-03-31
6,265 GBP2023-03-31
6,265 GBP2022-04-01
Retained earnings (accumulated losses)
-850,813 GBP2024-03-31
1,112,655 GBP2023-03-31
1,187,101 GBP2022-04-01
Equity
413,695 GBP2024-03-31
2,382,601 GBP2023-03-31
2,457,047 GBP2022-04-01
Profit/Loss
Retained earnings (accumulated losses)
-1,845,731 GBP2023-04-01 ~ 2024-03-31
-168,551 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-1,714,731 GBP2023-04-01 ~ 2024-03-31
191,449 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-248,737 GBP2023-04-01 ~ 2024-03-31
-265,895 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-248,737 GBP2023-04-01 ~ 2024-03-31
-265,895 GBP2022-04-01 ~ 2023-03-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-248,737 GBP2023-04-01 ~ 2024-03-31
-265,895 GBP2022-04-01 ~ 2023-03-31
Equity - Income/Expense Recognised Directly
-248,737 GBP2023-04-01 ~ 2024-03-31
-265,895 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
307,209 GBP2023-04-01 ~ 2024-03-31
402,298 GBP2022-04-01 ~ 2023-03-31
Cash and Cash Equivalents
-2,746,292 GBP2024-03-31
-2,347,501 GBP2023-03-31
-2,479,609 GBP2022-04-01
Bank Overdrafts
-2,791,028 GBP2024-03-31
-2,398,668 GBP2023-03-31
Wages/Salaries
1,669,539 GBP2023-04-01 ~ 2024-03-31
1,973,063 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
150,343 GBP2023-04-01 ~ 2024-03-31
166,409 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
2,019,479 GBP2023-04-01 ~ 2024-03-31
2,350,349 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
19,200 GBP2023-04-01 ~ 2024-03-31
18,590 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
565,813 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
-319,980 GBP2023-04-01 ~ 2024-03-31
-32,025 GBP2022-04-01 ~ 2023-03-31
Dividends Paid on Shares
248,737 GBP2023-04-01 ~ 2024-03-31
265,895 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Buildings
2,050,000 GBP2024-03-31
2,097,500 GBP2023-03-31
Plant and equipment
7,668,693 GBP2024-03-31
7,668,693 GBP2023-03-31
Motor vehicles
34,570 GBP2024-03-31
34,570 GBP2023-03-31
Furniture and fittings
473,283 GBP2024-03-31
473,283 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
10,226,546 GBP2024-03-31
10,274,046 GBP2023-03-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
-47,500 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
4,488,931 GBP2023-03-31
Motor vehicles
29,805 GBP2023-03-31
Furniture and fittings
370,412 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
4,931,210 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
307,209 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,772,695 GBP2024-03-31
Motor vehicles
29,805 GBP2024-03-31
Furniture and fittings
393,857 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,196,357 GBP2024-03-31
Property, Plant & Equipment
Buildings
2,050,000 GBP2024-03-31
2,055,438 GBP2023-03-31
Plant and equipment
2,895,998 GBP2024-03-31
3,179,762 GBP2023-03-31
Motor vehicles
4,765 GBP2024-03-31
4,764 GBP2023-03-31
Furniture and fittings
79,426 GBP2024-03-31
102,870 GBP2023-03-31
Land and buildings
2,050,000 GBP2024-03-31
2,055,438 GBP2023-03-31
Under hire purchased contracts or finance leases
753,133 GBP2024-03-31
752,029 GBP2023-03-31
Raw materials and consumables
1,332,412 GBP2024-03-31
1,716,175 GBP2023-03-31
Finished Goods/Goods for Resale
100,235 GBP2024-03-31
93,758 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
2,992,462 GBP2024-03-31
3,963,173 GBP2023-03-31
Other Debtors
Current
15,910 GBP2024-03-31
46,488 GBP2023-03-31
Prepayments/Accrued Income
Current
392,989 GBP2024-03-31
428,510 GBP2023-03-31
Amount of corporation tax that is recoverable
Current
3,974 GBP2024-03-31
3,974 GBP2023-03-31
Bank Overdrafts
Current
2,791,028 GBP2024-03-31
2,398,668 GBP2023-03-31
Bank Borrowings
Current
140,520 GBP2024-03-31
140,520 GBP2023-03-31
Trade Creditors/Trade Payables
Current
4,023,065 GBP2024-03-31
4,531,437 GBP2023-03-31
Taxation/Social Security Payable
Current
531,988 GBP2024-03-31
360,640 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
61,749 GBP2024-03-31
61,749 GBP2023-03-31
Other Creditors
Current
29,695 GBP2024-03-31
17,198 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
131,492 GBP2024-03-31
132,381 GBP2023-03-31
Creditors
Current
7,709,537 GBP2024-03-31
7,642,593 GBP2023-03-31
Bank Borrowings
Non-current
346,564 GBP2024-03-31
487,084 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
287,100 GBP2024-03-31
380,603 GBP2023-03-31
Creditors
Non-current
633,664 GBP2024-03-31
867,687 GBP2023-03-31
Bank Borrowings
Current, Amounts falling due within one year
140,520 GBP2023-03-31
Total Borrowings
Current, Amounts falling due within one year
140,520 GBP2023-03-31
Bank Borrowings
Non-current, Between one and two years
487,084 GBP2023-03-31
Total Borrowings
487,084 GBP2024-03-31
627,604 GBP2023-03-31
Minimum gross finance lease payments owing
348,849 GBP2024-03-31
442,352 GBP2023-03-31
Net Deferred Tax Liability/Asset
-667,024 GBP2024-03-31
-101,211 GBP2023-03-31
-101,211 GBP2022-04-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-565,813 GBP2023-04-01 ~ 2024-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
-635,774 GBP2024-03-31
-302,870 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
8,735 shares2024-03-31
8,735 shares2023-03-31
Par Value of Share
Class 1 ordinary share
1.002023-04-01 ~ 2024-03-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
1 shares2024-03-31
1 shares2023-03-31
Par Value of Share
Class 2 ordinary share
1.002023-04-01 ~ 2024-03-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
1 shares2024-03-31
1 shares2023-03-31
Par Value of Share
Class 3 ordinary share
1.002023-04-01 ~ 2024-03-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
1 shares2024-03-31
1 shares2023-03-31
Par Value of Share
Class 4 ordinary share
1.002023-04-01 ~ 2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
166,908 GBP2024-03-31
197,978 GBP2023-03-31
Between one and five year
258,175 GBP2024-03-31
374,358 GBP2023-03-31
More than five year
45,408 GBP2024-03-31
97,244 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
470,491 GBP2024-03-31
669,580 GBP2023-03-31