(expand)Fixed Assets
30,506,037 GBP2025-03-31
32,415,236 GBP2024-03-31
Total Inventories
2,494,453 GBP2025-03-31
10,084,762 GBP2024-03-31
Debtors
Current
25,049,960 GBP2025-03-31
15,821,133 GBP2024-03-31
Cash at bank and in hand
2,665,201 GBP2025-03-31
5,520,402 GBP2024-03-31
Current Assets
30,209,614 GBP2025-03-31
31,426,297 GBP2024-03-31
Net Current Assets/Liabilities
18,786,761 GBP2025-03-31
11,913,500 GBP2024-03-31
Total Assets Less Current Liabilities
49,292,798 GBP2025-03-31
44,328,736 GBP2024-03-31
Creditors
Non-current, Amounts falling due after one year
-14,804,075 GBP2025-03-31
-16,821,145 GBP2024-03-31
Net Assets/Liabilities
30,545,356 GBP2025-03-31
21,781,979 GBP2024-03-31
Equity
Called up share capital
20,150 GBP2025-03-31
20,150 GBP2024-03-31
20,150 GBP2023-04-01
Retained earnings (accumulated losses)
30,525,206 GBP2025-03-31
21,761,829 GBP2024-03-31
11,345,455 GBP2023-04-01
Equity
30,545,356 GBP2025-03-31
21,781,979 GBP2024-03-31
11,365,605 GBP2023-04-01
Profit/Loss
Retained earnings (accumulated losses)
8,993,377 GBP2024-04-01 ~ 2025-03-31
10,416,374 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
8,993,377 GBP2024-04-01 ~ 2025-03-31
10,416,374 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
8,993,377 GBP2024-04-01 ~ 2025-03-31
10,416,374 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
Retained earnings (accumulated losses)
-230,000 GBP2024-04-01 ~ 2025-03-31
Dividends Paid
-230,000 GBP2024-04-01 ~ 2025-03-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
-230,000 GBP2024-04-01 ~ 2025-03-31
Equity - Income/Expense Recognised Directly
-230,000 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Depreciation Expense
3,589,842 GBP2024-04-01 ~ 2025-03-31
3,158,644 GBP2023-04-01 ~ 2024-03-31
Cash and Cash Equivalents
2,665,201 GBP2025-03-31
3,499,774 GBP2024-03-31
-338,885 GBP2023-04-01
Bank Overdrafts
-2,020,628 GBP2024-03-31
Audit Fees/Expenses
21,350 GBP2024-04-01 ~ 2025-03-31
19,600 GBP2023-04-01 ~ 2024-03-31
Wages/Salaries
5,440,099 GBP2024-04-01 ~ 2025-03-31
5,327,090 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
675,522 GBP2024-04-01 ~ 2025-03-31
561,119 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
6,244,201 GBP2024-04-01 ~ 2025-03-31
6,009,974 GBP2023-04-01 ~ 2024-03-31
Director Remuneration
50,270 GBP2024-04-01 ~ 2025-03-31
50,249 GBP2023-04-01 ~ 2024-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-1,782,245 GBP2024-04-01 ~ 2025-03-31
-141,218 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
1,838,745 GBP2024-04-01 ~ 2025-03-31
2,902,551 GBP2023-04-01 ~ 2024-03-31
Dividends Paid on Shares
230,000 GBP2024-04-01 ~ 2025-03-31
Intangible Assets - Gross Cost
Goodwill
109,330 GBP2025-03-31
109,330 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
109,330 GBP2025-03-31
109,330 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Buildings
9,027,506 GBP2025-03-31
6,012,535 GBP2024-03-31
Plant and equipment
58,435,749 GBP2025-03-31
67,097,249 GBP2024-03-31
Motor vehicles
1,200,905 GBP2025-03-31
902,128 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
68,664,160 GBP2025-03-31
74,011,912 GBP2024-03-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-3,841,863 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
-18,922 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals
-4,010,089 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
38,190,825 GBP2024-03-31
Motor vehicles
711,355 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
41,638,681 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
3,086,904 GBP2024-04-01 ~ 2025-03-31
Motor vehicles, Owned/Freehold
77,142 GBP2024-04-01 ~ 2025-03-31
Owned/Freehold
3,298,764 GBP2024-04-01 ~ 2025-03-31
Plant and equipment, Under hire purchased contracts or finance leases
290,935 GBP2024-04-01 ~ 2025-03-31
Under hire purchased contracts or finance leases, Motor vehicles
143 GBP2024-04-01 ~ 2025-03-31
Under hire purchased contracts or finance leases
291,078 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-3,482,677 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
-18,979 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-3,585,929 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
34,643,521 GBP2025-03-31
Motor vehicles
769,661 GBP2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
38,200,128 GBP2025-03-31
Property, Plant & Equipment
Buildings
6,240,560 GBP2025-03-31
3,276,034 GBP2024-03-31
Plant and equipment
23,792,228 GBP2025-03-31
28,906,424 GBP2024-03-31
Motor vehicles
431,244 GBP2025-03-31
190,773 GBP2024-03-31
Plant and equipment, Under hire purchased contracts or finance leases
3,221,003 GBP2025-03-31
Under hire purchased contracts or finance leases, Plant and equipment
6,571,610 GBP2024-03-31
Under hire purchased contracts or finance leases, Motor vehicles
3,852 GBP2025-03-31
Motor vehicles, Under hire purchased contracts or finance leases
5,567 GBP2024-03-31
Under hire purchased contracts or finance leases
3,224,855 GBP2025-03-31
6,577,177 GBP2024-03-31
Raw materials and consumables
508,948 GBP2025-03-31
498,807 GBP2024-03-31
Value of work in progress
649,693 GBP2025-03-31
1,533,085 GBP2024-03-31
Finished Goods/Goods for Resale
1,335,812 GBP2025-03-31
8,052,870 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
11,802,307 GBP2025-03-31
12,499,710 GBP2024-03-31
Other Debtors
Current
12,758,380 GBP2025-03-31
2,206,867 GBP2024-03-31
Prepayments/Accrued Income
Current
68,894 GBP2025-03-31
60,154 GBP2024-03-31
Amount of corporation tax that is recoverable
Current
420,379 GBP2025-03-31
1,054,402 GBP2024-03-31
Bank Overdrafts
Current
2,020,628 GBP2024-03-31
Bank Borrowings
Current
509,312 GBP2025-03-31
1,042,500 GBP2024-03-31
Other Remaining Borrowings
Current
1,910,450 GBP2024-03-31
Trade Creditors/Trade Payables
Current
8,165,142 GBP2025-03-31
10,324,488 GBP2024-03-31
Corporation Tax Payable
Current
122,266 GBP2025-03-31
883,921 GBP2024-03-31
Taxation/Social Security Payable
Current
163,663 GBP2025-03-31
184,814 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Current
127,823 GBP2025-03-31
821,083 GBP2024-03-31
Other Creditors
Current
36,061 GBP2025-03-31
242,830 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
2,298,586 GBP2025-03-31
2,082,083 GBP2024-03-31
Creditors
Current
11,422,853 GBP2025-03-31
19,512,797 GBP2024-03-31
Bank Borrowings
Non-current
14,641,012 GBP2025-03-31
6,515,625 GBP2024-03-31
Other Remaining Borrowings
Non-current
9,545,015 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Non-current
163,063 GBP2025-03-31
525,505 GBP2024-03-31
Other Creditors
Non-current
235,000 GBP2024-03-31
Creditors
Non-current
14,804,075 GBP2025-03-31
16,821,145 GBP2024-03-31
Bank Borrowings
Non-current, Between one and two years
1,042,500 GBP2024-03-31
Non-current, Between two and five year
1,244,784 GBP2025-03-31
3,127,500 GBP2024-03-31
Total Borrowings
15,150,324 GBP2025-03-31
19,013,590 GBP2024-03-31
Minimum gross finance lease payments owing
326,726 GBP2025-03-31
1,346,588 GBP2024-03-31
Net Deferred Tax Liability/Asset
-3,943,367 GBP2025-03-31
-5,725,612 GBP2024-03-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
1,782,245 GBP2024-04-01 ~ 2025-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
-4,717,432 GBP2025-03-31
-5,725,612 GBP2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
20,000 shares2025-03-31
20,000 shares2024-03-31
Par Value of Share
Class 1 ordinary share
1.002024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
100 shares2025-03-31
100 shares2024-03-31
Par Value of Share
Class 2 ordinary share
1.002024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
50 shares2025-03-31
50 shares2024-03-31
Par Value of Share
Class 3 ordinary share
1.002024-04-01 ~ 2025-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
161,725 GBP2025-03-31
371,990 GBP2024-03-31
Between one and five year
161,725 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
161,725 GBP2025-03-31
533,715 GBP2024-03-31