Par Value of Share
Class 1 ordinary share
12023-04-01 ~ 2024-03-31
Turnover/Revenue
35,578,845 GBP2023-04-01 ~ 2024-03-31
42,339,908 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
-34,194,549 GBP2023-04-01 ~ 2024-03-31
-40,796,528 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
1,384,296 GBP2023-04-01 ~ 2024-03-31
1,543,380 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-779,655 GBP2023-04-01 ~ 2024-03-31
-662,013 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
611,247 GBP2023-04-01 ~ 2024-03-31
888,152 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
62 GBP2023-04-01 ~ 2024-03-31
2 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
602,431 GBP2023-04-01 ~ 2024-03-31
886,469 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
434,462 GBP2023-04-01 ~ 2024-03-31
748,214 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
434,462 GBP2023-04-01 ~ 2024-03-31
16,964 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
2,542,943 GBP2024-03-31
2,487,425 GBP2023-03-31
Total Inventories
367,355 GBP2024-03-31
331,604 GBP2023-03-31
Debtors
2,612,436 GBP2024-03-31
3,332,861 GBP2023-03-31
Cash at bank and in hand
2,150,833 GBP2024-03-31
2,010,986 GBP2023-03-31
Current Assets
5,130,624 GBP2024-03-31
5,675,451 GBP2023-03-31
Net Current Assets/Liabilities
2,555,035 GBP2024-03-31
2,320,158 GBP2023-03-31
Total Assets Less Current Liabilities
5,097,978 GBP2024-03-31
4,807,583 GBP2023-03-31
Creditors
Non-current
-119,418 GBP2024-03-31
-157,693 GBP2023-03-31
Net Assets/Liabilities
4,665,652 GBP2024-03-31
4,350,220 GBP2023-03-31
Equity
Called up share capital
2,520 GBP2024-03-31
2,520 GBP2023-03-31
2,980 GBP2022-03-31
Capital redemption reserve
6,780 GBP2024-03-31
6,780 GBP2023-03-31
6,320 GBP2022-03-31
Retained earnings (accumulated losses)
4,656,352 GBP2024-03-31
4,340,920 GBP2023-03-31
4,547,581 GBP2022-03-31
Equity
4,665,652 GBP2024-03-31
4,350,220 GBP2023-03-31
4,556,881 GBP2022-03-31
Dividends Paid
-119,030 GBP2023-04-01 ~ 2024-03-31
-223,165 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
434,462 GBP2023-04-01 ~ 2024-03-31
16,504 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
637,907 GBP2023-04-01 ~ 2024-03-31
536,932 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
55,244 GBP2023-04-01 ~ 2024-03-31
36,534 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
89,289 GBP2023-04-01 ~ 2024-03-31
119,049 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
782,440 GBP2023-04-01 ~ 2024-03-31
692,515 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
222023-04-01 ~ 2024-03-31
212022-04-01 ~ 2023-03-31
Director Remuneration
106,022 GBP2023-04-01 ~ 2024-03-31
76,246 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
365,380 GBP2023-04-01 ~ 2024-03-31
251,937 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
12,000 GBP2023-04-01 ~ 2024-03-31
12,000 GBP2022-04-01 ~ 2023-03-31
Current Tax for the Period
154,731 GBP2023-04-01 ~ 2024-03-31
103,781 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
150,608 GBP2023-04-01 ~ 2024-03-31
168,429 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,693,072 GBP2024-03-31
1,624,489 GBP2023-03-31
Plant and equipment
1,401,460 GBP2024-03-31
1,402,402 GBP2023-03-31
Furniture and fittings
64,154 GBP2024-03-31
38,847 GBP2023-03-31
Motor vehicles
1,100,970 GBP2024-03-31
920,620 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
4,259,656 GBP2024-03-31
3,986,358 GBP2023-03-31
Property, Plant & Equipment - Disposals
Plant and equipment
-24,600 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
-123,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Disposals
-147,600 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
420,351 GBP2024-03-31
352,584 GBP2023-03-31
Plant and equipment
679,776 GBP2024-03-31
600,731 GBP2023-03-31
Furniture and fittings
25,525 GBP2024-03-31
20,541 GBP2023-03-31
Motor vehicles
591,061 GBP2024-03-31
525,077 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,716,713 GBP2024-03-31
1,498,933 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
67,767 GBP2023-04-01 ~ 2024-03-31
Plant and equipment
103,645 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
4,984 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
188,984 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
365,380 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-24,600 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
-123,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-147,600 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Land and buildings
1,272,721 GBP2024-03-31
1,271,905 GBP2023-03-31
Plant and equipment
721,684 GBP2024-03-31
801,671 GBP2023-03-31
Furniture and fittings
38,629 GBP2024-03-31
18,306 GBP2023-03-31
Motor vehicles
509,909 GBP2024-03-31
395,543 GBP2023-03-31
Raw Materials
155,339 GBP2024-03-31
209,855 GBP2023-03-31
Finished Goods
212,016 GBP2024-03-31
121,749 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
2,498,333 GBP2024-03-31
3,225,855 GBP2023-03-31
Other Debtors
Current
77,172 GBP2024-03-31
Amount of value-added tax that is recoverable
Current
57,057 GBP2023-03-31
Prepayments/Accrued Income
Current
36,931 GBP2024-03-31
49,949 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
2,612,436 GBP2024-03-31
3,332,861 GBP2023-03-31
Other Remaining Borrowings
Current
38,275 GBP2024-03-31
36,413 GBP2023-03-31
Trade Creditors/Trade Payables
Current
1,852,413 GBP2024-03-31
2,789,973 GBP2023-03-31
Corporation Tax Payable
Current
154,688 GBP2024-03-31
103,781 GBP2023-03-31
Other Taxation & Social Security Payable
Current
19,708 GBP2024-03-31
14,625 GBP2023-03-31
Amount of value-added tax that is payable
19,637 GBP2024-03-31
Other Creditors
Current
345,773 GBP2024-03-31
266,656 GBP2023-03-31
Amounts owed to directors
75,095 GBP2024-03-31
73,845 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
70,000 GBP2024-03-31
70,000 GBP2023-03-31
Other Remaining Borrowings
Non-current
119,418 GBP2024-03-31
157,693 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
8,291 GBP2024-03-31
3,068 GBP2023-03-31
Between one and five year
5,068 GBP2024-03-31
All periods
13,359 GBP2024-03-31
3,068 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
312,908 GBP2024-03-31
299,670 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,980 shares2024-03-31