Par Value of Share
Class 1 ordinary share
12023-04-01 ~ 2024-03-31
Turnover/Revenue
19,452,012 GBP2023-04-01 ~ 2024-03-31
19,752,120 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
-15,789,311 GBP2023-04-01 ~ 2024-03-31
-16,030,732 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
3,662,701 GBP2023-04-01 ~ 2024-03-31
3,721,388 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-3,516,699 GBP2023-04-01 ~ 2024-03-31
-3,215,270 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
412,202 GBP2023-04-01 ~ 2024-03-31
664,813 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
77,526 GBP2023-04-01 ~ 2024-03-31
12,951 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
-1,838 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
489,728 GBP2023-04-01 ~ 2024-03-31
675,926 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
366,750 GBP2023-04-01 ~ 2024-03-31
544,782 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
366,750 GBP2023-04-01 ~ 2024-03-31
544,782 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
1,884,412 GBP2024-03-31
1,831,434 GBP2023-03-31
Total Inventories
471,624 GBP2024-03-31
610,576 GBP2023-03-31
Debtors
3,129,717 GBP2024-03-31
3,562,685 GBP2023-03-31
Cash at bank and in hand
1,478,188 GBP2024-03-31
699,145 GBP2023-03-31
Current Assets
5,079,529 GBP2024-03-31
4,872,406 GBP2023-03-31
Creditors
Current
2,490,557 GBP2024-03-31
2,615,211 GBP2023-03-31
Net Current Assets/Liabilities
2,588,972 GBP2024-03-31
2,257,195 GBP2023-03-31
Total Assets Less Current Liabilities
4,473,384 GBP2024-03-31
4,088,629 GBP2023-03-31
Net Assets/Liabilities
4,112,202 GBP2024-03-31
3,745,452 GBP2023-03-31
Equity
Called up share capital
25,150 GBP2024-03-31
25,150 GBP2023-03-31
25,150 GBP2022-03-31
Capital redemption reserve
12,850 GBP2024-03-31
12,850 GBP2023-03-31
12,850 GBP2022-03-31
Retained earnings (accumulated losses)
4,074,202 GBP2024-03-31
3,707,452 GBP2023-03-31
3,162,670 GBP2022-03-31
Equity
4,112,202 GBP2024-03-31
3,745,452 GBP2023-03-31
3,200,670 GBP2022-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
366,750 GBP2023-04-01 ~ 2024-03-31
544,782 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
1,177,249 GBP2023-04-01 ~ 2024-03-31
1,128,421 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
139,789 GBP2023-04-01 ~ 2024-03-31
130,584 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
49,960 GBP2023-04-01 ~ 2024-03-31
46,430 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
1,366,998 GBP2023-04-01 ~ 2024-03-31
1,305,435 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
382023-04-01 ~ 2024-03-31
382022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
231,466 GBP2023-04-01 ~ 2024-03-31
112,391 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
3,500 GBP2023-04-01 ~ 2024-03-31
5,590 GBP2022-04-01 ~ 2023-03-31
Current Tax for the Period
104,973 GBP2023-04-01 ~ 2024-03-31
-176,546 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
122,432 GBP2023-04-01 ~ 2024-03-31
168,982 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
348,356 GBP2024-03-31
348,356 GBP2023-03-31
Plant and equipment
4,514,598 GBP2024-03-31
4,242,373 GBP2023-03-31
Furniture and fittings
85,714 GBP2024-03-31
83,694 GBP2023-03-31
Motor vehicles
9,775 GBP2024-03-31
9,775 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
4,958,443 GBP2024-03-31
4,684,198 GBP2023-03-31
Property, Plant & Equipment - Disposals
Plant and equipment
-10,200 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Disposals
-10,200 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
297,809 GBP2024-03-31
296,075 GBP2023-03-31
Plant and equipment
2,681,696 GBP2024-03-31
2,465,990 GBP2023-03-31
Furniture and fittings
85,656 GBP2024-03-31
83,637 GBP2023-03-31
Motor vehicles
8,870 GBP2024-03-31
7,062 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,074,031 GBP2024-03-31
2,852,764 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
1,734 GBP2023-04-01 ~ 2024-03-31
Plant and equipment
225,905 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
2,019 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
1,808 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
231,466 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-10,199 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-10,199 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Land and buildings
50,547 GBP2024-03-31
52,281 GBP2023-03-31
Plant and equipment
1,832,902 GBP2024-03-31
1,776,383 GBP2023-03-31
Furniture and fittings
58 GBP2024-03-31
57 GBP2023-03-31
Motor vehicles
905 GBP2024-03-31
2,713 GBP2023-03-31
Merchandise
471,624 GBP2024-03-31
610,576 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
2,411,114 GBP2024-03-31
2,719,066 GBP2023-03-31
Other Debtors
Current
11,865 GBP2024-03-31
1,277 GBP2023-03-31
Amount of value-added tax that is recoverable
Current
29,972 GBP2023-03-31
Prepayments/Accrued Income
Current
63,233 GBP2024-03-31
63,539 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
3,129,717 GBP2024-03-31
3,562,685 GBP2023-03-31
Trade Creditors/Trade Payables
Current
1,127,852 GBP2024-03-31
1,395,094 GBP2023-03-31
Corporation Tax Payable
Current
104,973 GBP2024-03-31
Amount of value-added tax that is payable
3,742 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
177,895 GBP2024-03-31
187,445 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
361,182 GBP2024-03-31
343,177 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
25,150 shares2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
366,750 GBP2023-04-01 ~ 2024-03-31