Average Number of Employees
30002023-05-01 ~ 2024-04-30
30002022-05-01 ~ 2023-04-30
Turnover/Revenue
687,000 GBP2023-05-01 ~ 2024-04-30
762,000 GBP2022-05-01 ~ 2023-04-30
Cost of Sales
-490,000 GBP2023-05-01 ~ 2024-04-30
-608,000 GBP2022-05-01 ~ 2023-04-30
Gross Profit/Loss
197,000 GBP2023-05-01 ~ 2024-04-30
153,000 GBP2022-05-01 ~ 2023-04-30
Distribution Costs
-65,000 GBP2023-05-01 ~ 2024-04-30
-67,000 GBP2022-05-01 ~ 2023-04-30
Administrative Expenses
-98,000 GBP2023-05-01 ~ 2024-04-30
-98,000 GBP2022-05-01 ~ 2023-04-30
Operating Profit/Loss
30,000 GBP2023-05-01 ~ 2024-04-30
-12,000 GBP2022-05-01 ~ 2023-04-30
Other Interest Receivable/Similar Income (Finance Income)
3,000 GBP2023-05-01 ~ 2024-04-30
1,000 GBP2022-05-01 ~ 2023-04-30
Profit/Loss on Ordinary Activities Before Tax
27,000 GBP2023-05-01 ~ 2024-04-30
-19,000 GBP2022-05-01 ~ 2023-04-30
Profit/Loss
19,000 GBP2023-05-01 ~ 2024-04-30
-24,000 GBP2022-05-01 ~ 2023-04-30
Intangible Assets
4,000 GBP2024-04-30
5,000 GBP2023-04-30
Property, Plant & Equipment
235,000 GBP2024-04-30
221,000 GBP2023-04-30
Fixed Assets
411,000 GBP2024-04-30
317,000 GBP2023-04-30
Total Inventories
36,000 GBP2024-04-30
40,000 GBP2023-04-30
Debtors
Current
98,000 GBP2024-04-30
152,000 GBP2023-04-30
Cash at bank and in hand
16,000 GBP2024-04-30
15,000 GBP2023-04-30
Current Assets
149,000 GBP2024-04-30
211,000 GBP2023-04-30
Net Current Assets/Liabilities
-354,000 GBP2024-04-30
-277,000 GBP2023-04-30
Total Assets Less Current Liabilities
57,000 GBP2024-04-30
40,000 GBP2023-04-30
Creditors
Non-current, Amounts falling due after one year
-14,000 GBP2024-04-30
Net Assets/Liabilities
29,000 GBP2024-04-30
12,000 GBP2023-04-30
Equity
Called up share capital
0 GBP2024-04-30
0 GBP2023-04-30
0 GBP2022-05-01
Other miscellaneous reserve
-3,000 GBP2024-04-30
-0 GBP2023-04-30
15,000 GBP2022-05-01
Retained earnings (accumulated losses)
32,000 GBP2024-04-30
12,000 GBP2023-04-30
38,000 GBP2022-05-01
Equity
29,000 GBP2024-04-30
12,000 GBP2023-04-30
53,000 GBP2022-05-01
Profit/Loss
Retained earnings (accumulated losses)
19,000 GBP2023-05-01 ~ 2024-04-30
-24,000 GBP2022-05-01 ~ 2023-04-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
20,000 GBP2023-05-01 ~ 2024-04-30
-25,000 GBP2022-05-01 ~ 2023-04-30
Comprehensive Income/Expense
17,000 GBP2023-05-01 ~ 2024-04-30
-41,000 GBP2022-05-01 ~ 2023-04-30
Wages/Salaries
146,000 GBP2023-05-01 ~ 2024-04-30
147,000 GBP2022-05-01 ~ 2023-04-30
Social Security Costs
16,000 GBP2023-05-01 ~ 2024-04-30
15,000 GBP2022-05-01 ~ 2023-04-30
Staff Costs/Employee Benefits Expense
175,000 GBP2023-05-01 ~ 2024-04-30
174,000 GBP2022-05-01 ~ 2023-04-30
Tax Expense/Credit at Applicable Tax Rate
7,000 GBP2023-05-01 ~ 2024-04-30
-4,000 GBP2022-05-01 ~ 2023-04-30
Intangible Assets - Gross Cost
Computer software
22,000 GBP2024-04-30
23,000 GBP2023-04-30
Property, Plant & Equipment - Gross Cost
Buildings
83,000 GBP2024-04-30
81,000 GBP2023-04-30
Plant and equipment
339,000 GBP2024-04-30
332,000 GBP2023-04-30
Furniture and fittings
12,000 GBP2024-04-30
10,000 GBP2023-04-30
Computers
33,000 GBP2024-04-30
31,000 GBP2023-04-30
Other
34,000 GBP2024-04-30
24,000 GBP2023-04-30
Property, Plant & Equipment - Gross Cost
500,000 GBP2024-04-30
478,000 GBP2023-04-30
Property, Plant & Equipment - Other Disposals
Plant and equipment
-11,000 GBP2023-05-01 ~ 2024-04-30
Furniture and fittings
-1,000 GBP2023-05-01 ~ 2024-04-30
Computers
-3,000 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment - Other Disposals
-20,000 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
0 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
209,000 GBP2023-04-30
Furniture and fittings
4,000 GBP2023-04-30
Computers
11,000 GBP2023-04-30
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
256,000 GBP2023-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
15,000 GBP2023-05-01 ~ 2024-04-30
Under hire purchased contracts or finance leases
7,000 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-11,000 GBP2023-05-01 ~ 2024-04-30
Furniture and fittings
-1,000 GBP2023-05-01 ~ 2024-04-30
Computers
-3,000 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-15,000 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
212,000 GBP2024-04-30
Furniture and fittings
5,000 GBP2024-04-30
Computers
15,000 GBP2024-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
266,000 GBP2024-04-30
Intangible Assets - Gross Cost
Goodwill
13,000 GBP2024-04-30
13,000 GBP2023-04-30
Raw materials and consumables
19,000 GBP2024-04-30
21,000 GBP2023-04-30
Value of work in progress
2,000 GBP2024-04-30
2,000 GBP2023-04-30
Finished Goods/Goods for Resale
15,000 GBP2024-04-30
18,000 GBP2023-04-30
Debtors
Non-current
142,000 GBP2024-04-30
70,000 GBP2023-04-30
Trade Debtors/Trade Receivables
Current
71,000 GBP2024-04-30
78,000 GBP2023-04-30
Amounts Owed by Group Undertakings
Current
14,000 GBP2024-04-30
57,000 GBP2023-04-30
Other Debtors
Current
5,000 GBP2024-04-30
7,000 GBP2023-04-30
Prepayments/Accrued Income
Current
6,000 GBP2024-04-30
7,000 GBP2023-04-30
Trade Creditors/Trade Payables
Current
60,000 GBP2024-04-30
73,000 GBP2023-04-30
Amounts owed to group undertakings
Current
398,000 GBP2024-04-30
368,000 GBP2023-04-30
Other Taxation & Social Security Payable
Current
7,000 GBP2024-04-30
7,000 GBP2023-04-30
Other Creditors
Current
4,000 GBP2024-04-30
5,000 GBP2023-04-30
Accrued Liabilities/Deferred Income
Current
23,000 GBP2024-04-30
28,000 GBP2023-04-30
Creditors
Current
503,000 GBP2024-04-30
488,000 GBP2023-04-30
Non-current
14,000 GBP2024-04-30
17,000 GBP2023-04-30
Net Deferred Tax Liability/Asset
-11,000 GBP2024-04-30
-9,000 GBP2023-04-30
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-3,000 GBP2023-05-01 ~ 2024-04-30
Deferred Tax Liabilities
Accelerated tax depreciation
-8,000 GBP2024-04-30
-8,000 GBP2023-04-30
Deferred Tax Liabilities
-11,000 GBP2024-04-30
-9,000 GBP2023-04-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
180,000 shares2024-04-30
180,000 shares2023-04-30
Par Value of Share
Class 1 ordinary share
02023-05-01 ~ 2024-04-30