Par Value of Share
Class 1 ordinary share
12024-04-01 ~ 2025-03-31
Turnover/Revenue
28,884,841 GBP2024-04-01 ~ 2025-03-31
35,578,845 GBP2023-04-01 ~ 2024-03-31
Cost of Sales
-27,594,828 GBP2024-04-01 ~ 2025-03-31
-34,194,549 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
1,290,013 GBP2024-04-01 ~ 2025-03-31
1,384,296 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
-849,344 GBP2024-04-01 ~ 2025-03-31
-779,655 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
446,881 GBP2024-04-01 ~ 2025-03-31
611,247 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
4,088 GBP2024-04-01 ~ 2025-03-31
62 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
443,370 GBP2024-04-01 ~ 2025-03-31
602,431 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
308,108 GBP2024-04-01 ~ 2025-03-31
434,462 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
-298,042 GBP2024-04-01 ~ 2025-03-31
434,462 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
1,322,633 GBP2025-03-31
2,542,943 GBP2024-03-31
Total Inventories
215,442 GBP2025-03-31
367,355 GBP2024-03-31
Debtors
2,615,827 GBP2025-03-31
2,612,436 GBP2024-03-31
Cash at bank and in hand
1,900,131 GBP2025-03-31
2,150,833 GBP2024-03-31
Current Assets
4,731,400 GBP2025-03-31
5,130,624 GBP2024-03-31
Net Current Assets/Liabilities
2,160,326 GBP2025-03-31
2,555,035 GBP2024-03-31
Total Assets Less Current Liabilities
3,482,959 GBP2025-03-31
5,097,978 GBP2024-03-31
Creditors
Non-current
-79,184 GBP2025-03-31
-119,418 GBP2024-03-31
Net Assets/Liabilities
3,105,623 GBP2025-03-31
4,665,652 GBP2024-03-31
Equity
Called up share capital
2,240 GBP2025-03-31
2,520 GBP2024-03-31
2,520 GBP2023-03-31
Capital redemption reserve
7,060 GBP2025-03-31
6,780 GBP2024-03-31
6,780 GBP2023-03-31
Retained earnings (accumulated losses)
3,096,323 GBP2025-03-31
4,656,352 GBP2024-03-31
4,340,920 GBP2023-03-31
Equity
3,105,623 GBP2025-03-31
4,665,652 GBP2024-03-31
4,350,220 GBP2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-1,261,707 GBP2024-04-01 ~ 2025-03-31
-119,030 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
-1,261,707 GBP2024-04-01 ~ 2025-03-31
-119,030 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-298,322 GBP2024-04-01 ~ 2025-03-31
434,462 GBP2023-04-01 ~ 2024-03-31
Wages/Salaries
615,345 GBP2024-04-01 ~ 2025-03-31
637,907 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
61,686 GBP2024-04-01 ~ 2025-03-31
55,244 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
71,368 GBP2024-04-01 ~ 2025-03-31
89,289 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
748,399 GBP2024-04-01 ~ 2025-03-31
782,440 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
222024-04-01 ~ 2025-03-31
222023-04-01 ~ 2024-03-31
Director Remuneration
113,978 GBP2024-04-01 ~ 2025-03-31
106,022 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
433,199 GBP2024-04-01 ~ 2025-03-31
365,380 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
14,000 GBP2024-04-01 ~ 2025-03-31
12,000 GBP2023-04-01 ~ 2024-03-31
Current Tax for the Period
150,018 GBP2024-04-01 ~ 2025-03-31
154,731 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
110,843 GBP2024-04-01 ~ 2025-03-31
150,608 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,693,072 GBP2024-03-31
Plant and equipment
1,559,192 GBP2025-03-31
1,401,460 GBP2024-03-31
Furniture and fittings
73,331 GBP2025-03-31
64,154 GBP2024-03-31
Motor vehicles
1,318,255 GBP2025-03-31
1,100,970 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
2,950,778 GBP2025-03-31
4,259,656 GBP2024-03-31
Property, Plant & Equipment - Disposals
Motor vehicles
-34,000 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Disposals
-34,000 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase or decrease due to transfers between classes
-1,703,435 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
420,351 GBP2024-03-31
Plant and equipment
783,952 GBP2025-03-31
679,776 GBP2024-03-31
Furniture and fittings
38,683 GBP2025-03-31
25,525 GBP2024-03-31
Motor vehicles
805,510 GBP2025-03-31
591,061 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,628,145 GBP2025-03-31
1,716,713 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
67,416 GBP2024-04-01 ~ 2025-03-31
Plant and equipment
104,176 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
13,158 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
248,449 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
433,199 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-34,000 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-34,000 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Plant and equipment
775,240 GBP2025-03-31
721,684 GBP2024-03-31
Furniture and fittings
34,648 GBP2025-03-31
38,629 GBP2024-03-31
Motor vehicles
512,745 GBP2025-03-31
509,909 GBP2024-03-31
Land and buildings
1,272,721 GBP2024-03-31
Raw Materials
207,364 GBP2025-03-31
155,339 GBP2024-03-31
Finished Goods
8,078 GBP2025-03-31
212,016 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
2,472,881 GBP2025-03-31
2,498,333 GBP2024-03-31
Other Debtors
Current
77,172 GBP2025-03-31
77,172 GBP2024-03-31
Prepayments/Accrued Income
Current
65,774 GBP2025-03-31
36,931 GBP2024-03-31
Debtors
Amounts falling due within one year, Current
2,615,827 GBP2025-03-31
2,612,436 GBP2024-03-31
Other Remaining Borrowings
Current
40,635 GBP2025-03-31
38,275 GBP2024-03-31
Trade Creditors/Trade Payables
Current
1,795,539 GBP2025-03-31
1,852,413 GBP2024-03-31
Corporation Tax Payable
Current
150,018 GBP2025-03-31
154,688 GBP2024-03-31
Other Taxation & Social Security Payable
Current
14,038 GBP2025-03-31
19,708 GBP2024-03-31
Amount of value-added tax that is payable
46,246 GBP2025-03-31
19,637 GBP2024-03-31
Other Creditors
Current
320,654 GBP2025-03-31
345,773 GBP2024-03-31
Loans received from directors
20,052 GBP2025-03-31
75,095 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
183,892 GBP2025-03-31
70,000 GBP2024-03-31
Other Remaining Borrowings
Non-current
79,184 GBP2025-03-31
119,418 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
13,435 GBP2025-03-31
8,291 GBP2024-03-31
Between one and five year
9,781 GBP2025-03-31
5,068 GBP2024-03-31
All periods
23,216 GBP2025-03-31
13,359 GBP2024-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
298,152 GBP2025-03-31
312,908 GBP2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,240 shares2025-03-31
Number of Shares Issued (Fully Paid)
2,520 shares2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
308,108 GBP2024-04-01 ~ 2025-03-31