Average Number of Employees
792023-04-01 ~ 2024-03-31
812022-04-01 ~ 2023-03-31
Turnover/Revenue
5,520,369 GBP2023-04-01 ~ 2024-03-31
5,689,990 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
-3,311,686 GBP2023-04-01 ~ 2024-03-31
-3,398,699 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
2,208,683 GBP2023-04-01 ~ 2024-03-31
2,291,291 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-2,142,500 GBP2023-04-01 ~ 2024-03-31
-2,136,444 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
66,183 GBP2023-04-01 ~ 2024-03-31
154,847 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
116,501 GBP2023-04-01 ~ 2024-03-31
32,630 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
182,684 GBP2023-04-01 ~ 2024-03-31
187,477 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
126,295 GBP2023-04-01 ~ 2024-03-31
167,933 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
3,053,465 GBP2024-03-31
3,193,668 GBP2023-03-31
Fixed Assets - Investments
33,602 GBP2024-03-31
33,602 GBP2023-03-31
Fixed Assets
3,087,067 GBP2024-03-31
3,227,270 GBP2023-03-31
Total Inventories
932,432 GBP2024-03-31
893,203 GBP2023-03-31
Debtors
Current
1,066,508 GBP2024-03-31
1,241,034 GBP2023-03-31
Cash at bank and in hand
3,973,580 GBP2024-03-31
3,709,276 GBP2023-03-31
Current Assets
5,972,520 GBP2024-03-31
5,843,513 GBP2023-03-31
Creditors
Current, Amounts falling due within one year
-789,444 GBP2024-03-31
-906,460 GBP2023-03-31
Net Current Assets/Liabilities
5,183,076 GBP2024-03-31
4,937,053 GBP2023-03-31
Total Assets Less Current Liabilities
8,270,143 GBP2024-03-31
8,164,323 GBP2023-03-31
Net Assets/Liabilities
7,657,649 GBP2024-03-31
7,531,354 GBP2023-03-31
Equity
Called up share capital
4,000 GBP2024-03-31
4,000 GBP2023-03-31
4,000 GBP2022-04-01
Share premium
125,318 GBP2024-03-31
125,318 GBP2023-03-31
125,318 GBP2022-04-01
Capital redemption reserve
4,985 GBP2024-03-31
4,985 GBP2023-03-31
4,985 GBP2022-04-01
Retained earnings (accumulated losses)
7,523,346 GBP2024-03-31
7,397,051 GBP2023-03-31
7,243,118 GBP2022-04-01
Equity
7,657,649 GBP2024-03-31
7,531,354 GBP2023-03-31
7,377,421 GBP2022-04-01
Profit/Loss
Retained earnings (accumulated losses)
126,295 GBP2023-04-01 ~ 2024-03-31
167,933 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-14,000 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-14,000 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
202,890 GBP2023-04-01 ~ 2024-03-31
206,951 GBP2022-04-01 ~ 2023-03-31
Cash and Cash Equivalents
3,973,580 GBP2024-03-31
3,709,276 GBP2023-03-31
4,015,734 GBP2022-04-01
Wages/Salaries
2,622,303 GBP2023-04-01 ~ 2024-03-31
2,649,482 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
247,232 GBP2023-04-01 ~ 2024-03-31
283,436 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
3,046,105 GBP2023-04-01 ~ 2024-03-31
3,067,785 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
384,932 GBP2023-04-01 ~ 2024-03-31
441,886 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-20,475 GBP2023-04-01 ~ 2024-03-31
50,037 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
45,671 GBP2023-04-01 ~ 2024-03-31
35,621 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Goodwill
333,650 GBP2024-03-31
333,650 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
333,650 GBP2024-03-31
333,650 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Buildings
2,705,595 GBP2024-03-31
2,705,595 GBP2023-03-31
Plant and equipment
2,109,743 GBP2024-03-31
2,061,265 GBP2023-03-31
Motor vehicles
19,726 GBP2024-03-31
19,726 GBP2023-03-31
Furniture and fittings
1,007,583 GBP2024-03-31
996,315 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
5,842,647 GBP2024-03-31
5,782,901 GBP2023-03-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-700 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
-2,241 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals
-2,941 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,613,346 GBP2023-03-31
Motor vehicles
19,726 GBP2023-03-31
Furniture and fittings
583,363 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,589,233 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
86,814 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings, Owned/Freehold
74,654 GBP2023-04-01 ~ 2024-03-31
Owned/Freehold
202,890 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-700 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
-2,241 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-2,941 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,699,460 GBP2024-03-31
Motor vehicles
19,726 GBP2024-03-31
Furniture and fittings
655,776 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,789,182 GBP2024-03-31
Property, Plant & Equipment
Buildings
2,291,375 GBP2024-03-31
2,332,797 GBP2023-03-31
Plant and equipment
410,283 GBP2024-03-31
447,919 GBP2023-03-31
Furniture and fittings
351,807 GBP2024-03-31
412,952 GBP2023-03-31
Investments in Subsidiaries
33,602 GBP2024-03-31
33,602 GBP2023-03-31
Raw materials and consumables
462,500 GBP2024-03-31
431,047 GBP2023-03-31
Value of work in progress
127,647 GBP2024-03-31
109,152 GBP2023-03-31
Finished Goods/Goods for Resale
342,285 GBP2024-03-31
353,004 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
897,578 GBP2024-03-31
1,085,337 GBP2023-03-31
Other Debtors
Current
50 GBP2024-03-31
18,378 GBP2023-03-31
Prepayments/Accrued Income
Current
168,880 GBP2024-03-31
137,319 GBP2023-03-31
Trade Creditors/Trade Payables
Current
349,691 GBP2024-03-31
519,316 GBP2023-03-31
Amounts owed to group undertakings
Current
33,602 GBP2024-03-31
33,602 GBP2023-03-31
Corporation Tax Payable
Current
76,864 GBP2024-03-31
Taxation/Social Security Payable
Current
109,442 GBP2024-03-31
107,025 GBP2023-03-31
Other Creditors
Current
273 GBP2024-03-31
281 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
219,572 GBP2024-03-31
246,236 GBP2023-03-31
Creditors
Current
789,444 GBP2024-03-31
906,460 GBP2023-03-31
Net Deferred Tax Liability/Asset
-612,494 GBP2024-03-31
-632,969 GBP2023-03-31
-582,932 GBP2022-04-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
20,475 GBP2023-04-01 ~ 2024-03-31
-50,037 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
-176,949 GBP2024-03-31
-206,024 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,000 shares2024-03-31
4,000 shares2023-03-31
Par Value of Share
Class 1 ordinary share
1.002023-04-01 ~ 2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
58,581 GBP2024-03-31
9,009 GBP2023-03-31
More than five year
114,851 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
173,432 GBP2024-03-31
9,009 GBP2023-03-31