Cost of Sales
-6,298,802 GBP2023-04-01 ~ 2024-03-31
-5,057,451 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-1,102,290 GBP2023-04-01 ~ 2024-03-31
-753,853 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
381,554 GBP2023-04-01 ~ 2024-03-31
393,956 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
282,047 GBP2023-04-01 ~ 2024-03-31
310,542 GBP2022-04-01 ~ 2023-03-31
Equity
Retained earnings (accumulated losses)
1,850,950 GBP2024-03-31
1,658,903 GBP2023-03-31
1,448,361 GBP2022-03-31
Dividends Paid
-90,000 GBP2023-04-01 ~ 2024-03-31
Retained earnings (accumulated losses)
-100,000 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
592,770 GBP2024-03-31
172,342 GBP2023-03-31
Debtors
1,372,601 GBP2024-03-31
1,340,261 GBP2023-03-31
Cash at bank and in hand
73,840 GBP2024-03-31
44,721 GBP2023-03-31
Current Assets
4,001,812 GBP2024-03-31
3,917,022 GBP2023-03-31
Creditors
Current, Amounts falling due within one year
-2,524,108 GBP2024-03-31
-2,201,556 GBP2023-03-31
Net Current Assets/Liabilities
1,477,704 GBP2024-03-31
1,715,466 GBP2023-03-31
Total Assets Less Current Liabilities
2,070,474 GBP2024-03-31
1,887,808 GBP2023-03-31
Creditors
Non-current, Amounts falling due after one year
-11,122 GBP2024-03-31
-45,952 GBP2023-03-31
Net Assets/Liabilities
2,016,950 GBP2024-03-31
1,824,903 GBP2023-03-31
Equity
Called up share capital
166,000 GBP2024-03-31
166,000 GBP2023-03-31
Equity
2,016,950 GBP2024-03-31
1,824,903 GBP2023-03-31
Audit Fees/Expenses
9,450 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
2042023-04-01 ~ 2024-03-31
2032022-04-01 ~ 2023-03-31
Wages/Salaries
3,737,405 GBP2023-04-01 ~ 2024-03-31
3,653,670 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
253,079 GBP2023-04-01 ~ 2024-03-31
77,695 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
4,263,811 GBP2023-04-01 ~ 2024-03-31
4,032,900 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
25,449 GBP2023-04-01 ~ 2024-03-31
-5,843 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
449,397 GBP2024-03-31
0 GBP2023-03-31
Plant and equipment
392,342 GBP2024-03-31
391,721 GBP2023-03-31
Furniture and fittings
497,145 GBP2024-03-31
495,117 GBP2023-03-31
Motor vehicles
226,795 GBP2024-03-31
173,925 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
1,565,679 GBP2024-03-31
1,060,763 GBP2023-03-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
0 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
-35,825 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals
-35,825 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
17,275 GBP2024-03-31
0 GBP2023-03-31
Plant and equipment
353,117 GBP2024-03-31
333,722 GBP2023-03-31
Furniture and fittings
485,090 GBP2024-03-31
481,409 GBP2023-03-31
Motor vehicles
117,427 GBP2024-03-31
73,290 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
972,909 GBP2024-03-31
888,421 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
17,275 GBP2023-04-01 ~ 2024-03-31
Plant and equipment
19,395 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
3,681 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
49,736 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
90,087 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
0 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
-5,599 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-5,599 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Improvements to leasehold property
432,122 GBP2024-03-31
0 GBP2023-03-31
Plant and equipment
39,225 GBP2024-03-31
57,999 GBP2023-03-31
Furniture and fittings
12,055 GBP2024-03-31
13,708 GBP2023-03-31
Motor vehicles
109,368 GBP2024-03-31
100,635 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
1,319,506 GBP2024-03-31
1,312,183 GBP2023-03-31
Amounts Owed by Group Undertakings
Current
1,798 GBP2024-03-31
1,798 GBP2023-03-31
Other Debtors
Current
29,730 GBP2024-03-31
17,680 GBP2023-03-31
Prepayments/Accrued Income
Current
21,567 GBP2024-03-31
8,600 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
1,372,601 GBP2024-03-31
1,340,261 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
100,401 GBP2024-03-31
524,945 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
29,872 GBP2024-03-31
36,329 GBP2023-03-31
Trade Creditors/Trade Payables
Current
557,407 GBP2024-03-31
380,716 GBP2023-03-31
Amounts owed to group undertakings
Current
562,868 GBP2024-03-31
433,115 GBP2023-03-31
Corporation Tax Payable
Current
60,732 GBP2024-03-31
88,469 GBP2023-03-31
Other Taxation & Social Security Payable
Current
538,474 GBP2024-03-31
471,021 GBP2023-03-31
Other Creditors
Current
240,354 GBP2024-03-31
246,121 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
434,000 GBP2024-03-31
20,840 GBP2023-03-31
Creditors
Current
2,524,108 GBP2024-03-31
2,201,556 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
11,122 GBP2024-03-31
45,952 GBP2023-03-31
Bank Overdrafts
100,401 GBP2024-03-31
524,945 GBP2023-03-31
Total Borrowings
Current
100,401 GBP2024-03-31
524,945 GBP2023-03-31
Minimum gross finance lease payments owing
Amounts falling due within one year
29,872 GBP2024-03-31
36,329 GBP2023-03-31
Minimum gross finance lease payments owing
40,994 GBP2024-03-31
82,281 GBP2023-03-31
Equity
Called up share capital
166,000 GBP2024-03-31
166,000 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
36,000 GBP2024-03-31
0 GBP2023-03-31
Between two and five year
144,000 GBP2024-03-31
0 GBP2023-03-31
More than five year
165,000 GBP2024-03-31
0 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
345,000 GBP2024-03-31
0 GBP2023-03-31