Par Value of Share
Class 1 ordinary share
12023-04-01 ~ 2024-03-31
Turnover/Revenue
18,509,859 GBP2023-04-01 ~ 2024-03-31
21,064,722 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
14,568,800 GBP2023-04-01 ~ 2024-03-31
15,789,725 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
3,941,059 GBP2023-04-01 ~ 2024-03-31
5,274,997 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
4,923,621 GBP2023-04-01 ~ 2024-03-31
4,810,615 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
-821,462 GBP2023-04-01 ~ 2024-03-31
464,386 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
671 GBP2023-04-01 ~ 2024-03-31
65 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
250,752 GBP2023-04-01 ~ 2024-03-31
140,413 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
-1,071,543 GBP2023-04-01 ~ 2024-03-31
324,038 GBP2022-04-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-210,148 GBP2023-04-01 ~ 2024-03-31
5,386 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
-861,395 GBP2023-04-01 ~ 2024-03-31
318,652 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
-861,395 GBP2023-04-01 ~ 2024-03-31
1,278,017 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
7,870,312 GBP2024-03-31
8,316,980 GBP2023-03-31
Total Inventories
34,545 GBP2024-03-31
38,044 GBP2023-03-31
Debtors
3,234,443 GBP2024-03-31
4,029,241 GBP2023-03-31
Cash at bank and in hand
73,873 GBP2024-03-31
58,735 GBP2023-03-31
Current Assets
3,342,861 GBP2024-03-31
4,126,020 GBP2023-03-31
Creditors
Current
5,274,190 GBP2024-03-31
4,311,737 GBP2023-03-31
Net Current Assets/Liabilities
-1,931,329 GBP2024-03-31
-185,717 GBP2023-03-31
Total Assets Less Current Liabilities
5,938,983 GBP2024-03-31
8,131,263 GBP2023-03-31
Net Assets/Liabilities
4,001,325 GBP2024-03-31
4,862,720 GBP2023-03-31
Equity
Called up share capital
3,000 GBP2024-03-31
3,000 GBP2023-03-31
3,000 GBP2022-03-31
Revaluation reserve
1,413,356 GBP2024-03-31
1,459,754 GBP2023-03-31
960,922 GBP2022-03-31
Retained earnings (accumulated losses)
2,575,576 GBP2024-03-31
3,390,573 GBP2023-03-31
2,611,388 GBP2022-03-31
Equity
4,001,325 GBP2024-03-31
4,862,720 GBP2023-03-31
3,584,703 GBP2022-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-861,395 GBP2023-04-01 ~ 2024-03-31
318,652 GBP2022-04-01 ~ 2023-03-31
Bank Overdrafts
-1,002,647 GBP2024-03-31
-296,198 GBP2023-03-31
-445,424 GBP2022-03-31
Wages/Salaries
4,781,626 GBP2023-04-01 ~ 2024-03-31
5,328,785 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
503,476 GBP2023-04-01 ~ 2024-03-31
585,744 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
95,455 GBP2023-04-01 ~ 2024-03-31
106,856 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
5,380,557 GBP2023-04-01 ~ 2024-03-31
6,021,385 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
1422023-04-01 ~ 2024-03-31
1552022-04-01 ~ 2023-03-31
Director Remuneration
94,778 GBP2023-04-01 ~ 2024-03-31
106,571 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
420,110 GBP2023-04-01 ~ 2024-03-31
286,092 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
23,750 GBP2023-04-01 ~ 2024-03-31
18,000 GBP2022-04-01 ~ 2023-03-31
Current Tax for the Period
-18,533 GBP2023-04-01 ~ 2024-03-31
18,533 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
-267,886 GBP2023-04-01 ~ 2024-03-31
61,567 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
7,150,000 GBP2024-03-31
7,150,000 GBP2023-03-31
Plant and equipment
949,200 GBP2024-03-31
859,475 GBP2023-03-31
Motor vehicles
1,623,639 GBP2024-03-31
1,949,812 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
9,722,839 GBP2024-03-31
9,959,287 GBP2023-03-31
Property, Plant & Equipment - Disposals
Motor vehicles
-326,173 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Disposals
-326,173 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
439,631 GBP2024-03-31
317,846 GBP2023-03-31
Motor vehicles
1,244,146 GBP2024-03-31
1,324,461 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,852,527 GBP2024-03-31
1,642,307 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
168,750 GBP2023-04-01 ~ 2024-03-31
Plant and equipment
121,785 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
204,619 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
495,154 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-284,934 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-284,934 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
168,750 GBP2024-03-31
Property, Plant & Equipment
Land and buildings
6,981,250 GBP2024-03-31
7,150,000 GBP2023-03-31
Plant and equipment
509,569 GBP2024-03-31
541,629 GBP2023-03-31
Motor vehicles
379,493 GBP2024-03-31
625,351 GBP2023-03-31
Merchandise
34,545 GBP2024-03-31
38,044 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
2,596,303 GBP2024-03-31
3,559,849 GBP2023-03-31
Other Debtors
Current
25,466 GBP2024-03-31
67,281 GBP2023-03-31
Amount of corporation tax that is recoverable
Current
18,533 GBP2024-03-31
Prepayments
Current
278,514 GBP2024-03-31
166,467 GBP2023-03-31
Debtors
Amounts falling due within one year, Current
3,234,443 GBP2024-03-31
Current, Amounts falling due within one year
4,029,241 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
2,038,087 GBP2024-03-31
358,682 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
116,128 GBP2024-03-31
130,059 GBP2023-03-31
Trade Creditors/Trade Payables
Current
1,765,341 GBP2024-03-31
1,981,843 GBP2023-03-31
Corporation Tax Payable
Current
14,253 GBP2024-03-31
30,697 GBP2023-03-31
Other Taxation & Social Security Payable
Current
477,992 GBP2024-03-31
495,125 GBP2023-03-31
Other Creditors
Current
124,893 GBP2024-03-31
96,542 GBP2023-03-31
Accrued Liabilities
Current
737,496 GBP2024-03-31
1,218,789 GBP2023-03-31
Bank Borrowings/Overdrafts
Non-current
1,257,850 GBP2024-03-31
2,280,991 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
26,361 GBP2024-03-31
142,490 GBP2023-03-31
Bank Borrowings
Current, Amounts falling due within one year
62,484 GBP2023-03-31
Total Borrowings
Current, Amounts falling due within one year
358,682 GBP2023-03-31
Bank Borrowings
Non-current, Between one and two years
66,337 GBP2024-03-31
1,024,419 GBP2023-03-31
Between two and five year, Non-current
628,903 GBP2024-03-31
Non-current, Between two and five year
649,196 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
130,059 GBP2023-03-31
Between one and five year, hire purchase agreements
26,361 GBP2024-03-31
hire purchase agreements
142,489 GBP2024-03-31
272,549 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,827,736 GBP2024-03-31
1,749,834 GBP2023-03-31
Between one and five year
3,711,398 GBP2024-03-31
3,013,196 GBP2023-03-31
More than five year
2,249,278 GBP2024-03-31
3,100,762 GBP2023-03-31
All periods
7,788,412 GBP2024-03-31
7,863,792 GBP2023-03-31
Bank Overdrafts
Secured
1,002,647 GBP2024-03-31
296,198 GBP2023-03-31
Bank Borrowings
Secured
2,293,290 GBP2024-03-31
2,343,475 GBP2023-03-31
Total Borrowings
Secured
3,438,426 GBP2024-03-31
2,912,222 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
653,447 GBP2024-03-31
845,062 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
3,000 shares2024-03-31