Par Value of Share
Class 1 ordinary share
12024-04-01 ~ 2025-03-31
Turnover/Revenue
10,175,246 GBP2024-04-01 ~ 2025-03-31
11,927,630 GBP2023-04-01 ~ 2024-03-31
Cost of Sales
7,942,547 GBP2024-04-01 ~ 2025-03-31
9,616,710 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
2,232,699 GBP2024-04-01 ~ 2025-03-31
2,310,920 GBP2023-04-01 ~ 2024-03-31
Distribution Costs
461,928 GBP2024-04-01 ~ 2025-03-31
358,050 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
1,561,689 GBP2024-04-01 ~ 2025-03-31
1,484,215 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
209,082 GBP2024-04-01 ~ 2025-03-31
468,655 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
30,858 GBP2024-04-01 ~ 2025-03-31
18,833 GBP2023-04-01 ~ 2024-03-31
Interest Payable/Similar Charges (Finance Costs)
20,327 GBP2024-04-01 ~ 2025-03-31
19,678 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
219,613 GBP2024-04-01 ~ 2025-03-31
467,810 GBP2023-04-01 ~ 2024-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
62,429 GBP2024-04-01 ~ 2025-03-31
124,926 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
157,184 GBP2024-04-01 ~ 2025-03-31
342,884 GBP2023-04-01 ~ 2024-03-31
Equity
Retained earnings (accumulated losses)
5,558,139 GBP2025-03-31
5,430,957 GBP2024-03-31
5,238,083 GBP2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-30,002 GBP2024-04-01 ~ 2025-03-31
-150,010 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
2,016,231 GBP2025-03-31
2,196,807 GBP2024-03-31
Investments in Group Undertakings
50,004 GBP2025-03-31
50,004 GBP2024-03-31
Fixed Assets
2,066,235 GBP2025-03-31
2,246,811 GBP2024-03-31
Total Inventories
1,656,430 GBP2025-03-31
1,687,682 GBP2024-03-31
Debtors
2,327,061 GBP2025-03-31
2,660,331 GBP2024-03-31
Cash at bank and in hand
1,889,291 GBP2025-03-31
1,390,832 GBP2024-03-31
Current Assets
5,872,782 GBP2025-03-31
5,738,845 GBP2024-03-31
Creditors
Current
1,811,581 GBP2025-03-31
1,948,485 GBP2024-03-31
Net Current Assets/Liabilities
4,061,201 GBP2025-03-31
3,790,360 GBP2024-03-31
Total Assets Less Current Liabilities
6,127,436 GBP2025-03-31
6,037,171 GBP2024-03-31
Creditors
Non-current
-228,465 GBP2025-03-31
-327,811 GBP2024-03-31
Net Assets/Liabilities
5,618,143 GBP2025-03-31
5,490,961 GBP2024-03-31
Equity
Called up share capital
60,004 GBP2025-03-31
60,004 GBP2024-03-31
Equity
5,618,143 GBP2025-03-31
5,490,961 GBP2024-03-31
Wages/Salaries
3,485,153 GBP2024-04-01 ~ 2025-03-31
3,803,250 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
329,140 GBP2024-04-01 ~ 2025-03-31
380,589 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
187,993 GBP2024-04-01 ~ 2025-03-31
179,333 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
4,002,286 GBP2024-04-01 ~ 2025-03-31
4,363,172 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
1192024-04-01 ~ 2025-03-31
1412023-04-01 ~ 2024-03-31
Director Remuneration
213,925 GBP2024-04-01 ~ 2025-03-31
224,969 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
403,610 GBP2024-04-01 ~ 2025-03-31
394,902 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
12,100 GBP2024-04-01 ~ 2025-03-31
10,090 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
54,903 GBP2024-04-01 ~ 2025-03-31
116,953 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,084,316 GBP2025-03-31
1,082,041 GBP2024-03-31
Plant and equipment
6,442,423 GBP2025-03-31
6,262,780 GBP2024-03-31
Furniture and fittings
311,648 GBP2025-03-31
296,930 GBP2024-03-31
Motor vehicles
288,043 GBP2025-03-31
270,120 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
8,126,430 GBP2025-03-31
7,911,871 GBP2024-03-31
Property, Plant & Equipment - Disposals
Motor vehicles
-89,611 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Disposals
-89,611 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
508,994 GBP2025-03-31
483,436 GBP2024-03-31
Plant and equipment
5,207,696 GBP2025-03-31
4,860,278 GBP2024-03-31
Furniture and fittings
269,871 GBP2025-03-31
235,034 GBP2024-03-31
Motor vehicles
123,638 GBP2025-03-31
136,316 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,110,199 GBP2025-03-31
5,715,064 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
25,558 GBP2024-04-01 ~ 2025-03-31
Plant and equipment
347,418 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
34,837 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
59,824 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
467,637 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-72,502 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-72,502 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Land and buildings
575,322 GBP2025-03-31
598,605 GBP2024-03-31
Plant and equipment
1,234,727 GBP2025-03-31
1,402,502 GBP2024-03-31
Furniture and fittings
41,777 GBP2025-03-31
61,896 GBP2024-03-31
Motor vehicles
164,405 GBP2025-03-31
133,804 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
640,269 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
128,054 GBP2025-03-31
64,027 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Plant and equipment
64,027 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
512,215 GBP2025-03-31
Under hire purchased contracts or finance leases, Plant and equipment
576,242 GBP2024-03-31
Investments in Group Undertakings
Cost valuation
50,004 GBP2024-03-31
Raw Materials
679,062 GBP2025-03-31
882,632 GBP2024-03-31
Value of work in progress
874,226 GBP2025-03-31
709,340 GBP2024-03-31
Finished Goods
103,142 GBP2025-03-31
95,710 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
2,223,962 GBP2025-03-31
2,473,785 GBP2024-03-31
Other Debtors
Current
3,696 GBP2025-03-31
3,194 GBP2024-03-31
Prepayments/Accrued Income
Current
99,403 GBP2025-03-31
183,352 GBP2024-03-31
Debtors
Amounts falling due within one year, Current
2,327,061 GBP2025-03-31
2,660,331 GBP2024-03-31
Trade Creditors/Trade Payables
Current
1,102,573 GBP2025-03-31
1,187,840 GBP2024-03-31
Amounts owed to group undertakings
Current
50,004 GBP2025-03-31
50,004 GBP2024-03-31
Other Taxation & Social Security Payable
Current
77,385 GBP2025-03-31
72,450 GBP2024-03-31
Amount of value-added tax that is payable
265,978 GBP2025-03-31
300,991 GBP2024-03-31
Other Creditors
Current
16,189 GBP2025-03-31
28,569 GBP2024-03-31
Accrued Liabilities
Current
135,722 GBP2025-03-31
156,898 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
95,415 GBP2024-03-31
Between one and five year, hire purchase agreements
228,465 GBP2025-03-31
hire purchase agreements
327,810 GBP2025-03-31
423,226 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
7,104 GBP2025-03-31
6,604 GBP2024-03-31
Between one and five year
3,303 GBP2025-03-31
7,706 GBP2024-03-31
All periods
10,407 GBP2025-03-31
14,310 GBP2024-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
280,828 GBP2025-03-31
218,399 GBP2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
60,004 shares2025-03-31
Profit/Loss
Retained earnings (accumulated losses)
157,184 GBP2024-04-01 ~ 2025-03-31