Par Value of Share
Class 1 ordinary share
12023-04-01 ~ 2024-03-31
Turnover/Revenue
11,927,630 GBP2023-04-01 ~ 2024-03-31
12,948,614 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
9,616,710 GBP2023-04-01 ~ 2024-03-31
10,460,757 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
2,310,920 GBP2023-04-01 ~ 2024-03-31
2,487,857 GBP2022-04-01 ~ 2023-03-31
Distribution Costs
358,050 GBP2023-04-01 ~ 2024-03-31
426,013 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
1,484,215 GBP2023-04-01 ~ 2024-03-31
1,432,914 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
468,655 GBP2023-04-01 ~ 2024-03-31
628,930 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
18,833 GBP2023-04-01 ~ 2024-03-31
2,246 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
19,678 GBP2023-04-01 ~ 2024-03-31
1,132 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
467,810 GBP2023-04-01 ~ 2024-03-31
630,044 GBP2022-04-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
124,926 GBP2023-04-01 ~ 2024-03-31
69,984 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
342,884 GBP2023-04-01 ~ 2024-03-31
560,060 GBP2022-04-01 ~ 2023-03-31
Equity
Retained earnings (accumulated losses)
5,430,957 GBP2024-03-31
5,238,083 GBP2023-03-31
4,828,033 GBP2022-03-31
Dividends Paid
Retained earnings (accumulated losses)
-150,010 GBP2023-04-01 ~ 2024-03-31
-150,010 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
2,196,807 GBP2024-03-31
2,255,333 GBP2023-03-31
Investments in Group Undertakings
50,004 GBP2024-03-31
50,004 GBP2023-03-31
Fixed Assets
2,246,811 GBP2024-03-31
2,305,337 GBP2023-03-31
Total Inventories
1,687,682 GBP2024-03-31
1,719,726 GBP2023-03-31
Debtors
2,660,331 GBP2024-03-31
3,572,997 GBP2023-03-31
Cash at bank and in hand
1,390,832 GBP2024-03-31
998,208 GBP2023-03-31
Current Assets
5,738,845 GBP2024-03-31
6,290,931 GBP2023-03-31
Creditors
Current
1,948,485 GBP2024-03-31
3,201,408 GBP2023-03-31
Net Current Assets/Liabilities
3,790,360 GBP2024-03-31
3,089,523 GBP2023-03-31
Total Assets Less Current Liabilities
6,037,171 GBP2024-03-31
5,394,860 GBP2023-03-31
Creditors
Non-current, Amounts falling due after one year
-327,811 GBP2024-03-31
Net Assets/Liabilities
5,490,961 GBP2024-03-31
5,298,087 GBP2023-03-31
Equity
Called up share capital
60,004 GBP2024-03-31
60,004 GBP2023-03-31
Equity
5,490,961 GBP2024-03-31
5,298,087 GBP2023-03-31
Wages/Salaries
3,803,250 GBP2023-04-01 ~ 2024-03-31
3,684,005 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
380,589 GBP2023-04-01 ~ 2024-03-31
339,769 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
179,333 GBP2023-04-01 ~ 2024-03-31
169,343 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
4,363,172 GBP2023-04-01 ~ 2024-03-31
4,193,117 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
1412023-04-01 ~ 2024-03-31
1472022-04-01 ~ 2023-03-31
Director Remuneration
224,969 GBP2023-04-01 ~ 2024-03-31
286,827 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
394,902 GBP2023-04-01 ~ 2024-03-31
407,249 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
116,953 GBP2023-04-01 ~ 2024-03-31
119,708 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,082,041 GBP2024-03-31
1,082,041 GBP2023-03-31
Plant and equipment
6,262,780 GBP2024-03-31
6,169,343 GBP2023-03-31
Furniture and fittings
296,930 GBP2024-03-31
233,965 GBP2023-03-31
Motor vehicles
270,120 GBP2024-03-31
220,047 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
7,911,871 GBP2024-03-31
7,705,396 GBP2023-03-31
Property, Plant & Equipment - Disposals
Plant and equipment
-140,000 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
-64,006 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Disposals
-204,006 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
483,436 GBP2024-03-31
454,899 GBP2023-03-31
Plant and equipment
4,860,278 GBP2024-03-31
4,655,434 GBP2023-03-31
Furniture and fittings
235,034 GBP2024-03-31
199,509 GBP2023-03-31
Motor vehicles
136,316 GBP2024-03-31
140,221 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,715,064 GBP2024-03-31
5,450,063 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
28,537 GBP2023-04-01 ~ 2024-03-31
Plant and equipment
344,844 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
35,525 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
50,023 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
458,929 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-140,000 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
-53,928 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-193,928 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Land and buildings
598,605 GBP2024-03-31
627,142 GBP2023-03-31
Plant and equipment
1,402,502 GBP2024-03-31
1,513,909 GBP2023-03-31
Furniture and fittings
61,896 GBP2024-03-31
34,456 GBP2023-03-31
Motor vehicles
133,804 GBP2024-03-31
79,826 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
640,269 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
64,027 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
64,027 GBP2024-03-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
576,242 GBP2024-03-31
Investments in Group Undertakings
Cost valuation
50,004 GBP2023-03-31
Raw Materials
882,632 GBP2024-03-31
1,104,346 GBP2023-03-31
Value of work in progress
709,340 GBP2024-03-31
562,938 GBP2023-03-31
Finished Goods
95,710 GBP2024-03-31
52,442 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
2,473,785 GBP2024-03-31
3,439,234 GBP2023-03-31
Other Debtors
Current
3,194 GBP2024-03-31
792 GBP2023-03-31
Prepayments/Accrued Income
Current
183,352 GBP2024-03-31
132,971 GBP2023-03-31
Debtors
Amounts falling due within one year, Current
2,660,331 GBP2024-03-31
Current, Amounts falling due within one year
3,572,997 GBP2023-03-31
Trade Creditors/Trade Payables
Current
1,187,840 GBP2024-03-31
2,508,876 GBP2023-03-31
Amounts owed to group undertakings
Current
50,004 GBP2024-03-31
50,004 GBP2023-03-31
Other Taxation & Social Security Payable
Current
72,450 GBP2024-03-31
98,512 GBP2023-03-31
Amount of value-added tax that is payable
Amounts falling due within one year
300,991 GBP2024-03-31
207,193 GBP2023-03-31
Other Creditors
Current
28,569 GBP2024-03-31
52,782 GBP2023-03-31
Creditors
Current, Amounts falling due within one year
3,201,408 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
hire purchase agreements
423,226 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,750 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
218,399 GBP2024-03-31
93,473 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
60,004 shares2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
342,884 GBP2023-04-01 ~ 2024-03-31