Average Number of Employees
602023-04-01 ~ 2023-12-31
512022-04-01 ~ 2023-03-31
Turnover/Revenue
9,013,326 GBP2023-04-01 ~ 2023-12-31
10,142,332 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
-6,166,736 GBP2023-04-01 ~ 2023-12-31
-6,704,152 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
2,846,590 GBP2023-04-01 ~ 2023-12-31
3,438,180 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-1,804,306 GBP2023-04-01 ~ 2023-12-31
-1,899,518 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
1,042,284 GBP2023-04-01 ~ 2023-12-31
1,539,020 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
22 GBP2023-04-01 ~ 2023-12-31
5 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
990,684 GBP2023-04-01 ~ 2023-12-31
1,442,362 GBP2022-04-01 ~ 2023-03-31
Equity
Retained earnings (accumulated losses)
4,384,876 GBP2023-12-31
3,753,754 GBP2023-03-31
2,917,886 GBP2022-04-01
Profit/Loss
Retained earnings (accumulated losses)
726,628 GBP2023-04-01 ~ 2023-12-31
1,223,622 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-95,506 GBP2023-04-01 ~ 2023-12-31
-387,754 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
1,097 GBP2023-12-31
2,331 GBP2023-03-31
Property, Plant & Equipment
1,646,290 GBP2023-12-31
1,052,027 GBP2023-03-31
Fixed Assets
1,647,387 GBP2023-12-31
1,054,358 GBP2023-03-31
Total Inventories
3,115,447 GBP2023-12-31
2,463,028 GBP2023-03-31
Debtors
Current
1,900,437 GBP2023-12-31
2,798,868 GBP2023-03-31
Cash at bank and in hand
53,126 GBP2023-12-31
435,398 GBP2023-03-31
Current Assets
5,069,010 GBP2023-12-31
5,697,294 GBP2023-03-31
Creditors
Current, Amounts falling due within one year
-1,480,992 GBP2023-12-31
-2,611,982 GBP2023-03-31
Net Current Assets/Liabilities
3,588,018 GBP2023-12-31
3,085,312 GBP2023-03-31
Total Assets Less Current Liabilities
5,235,405 GBP2023-12-31
4,139,670 GBP2023-03-31
Creditors
Non-current, Amounts falling due after one year
-303,497 GBP2023-12-31
Net Assets/Liabilities
4,584,876 GBP2023-12-31
3,953,754 GBP2023-03-31
Equity
Called up share capital
200,000 GBP2023-12-31
200,000 GBP2023-03-31
Equity
4,584,876 GBP2023-12-31
3,953,754 GBP2023-03-31
Audit Fees/Expenses
27,500 GBP2023-04-01 ~ 2023-12-31
Wages/Salaries
1,578,399 GBP2023-04-01 ~ 2023-12-31
1,792,121 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
123,024 GBP2023-04-01 ~ 2023-12-31
132,058 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
1,820,053 GBP2023-04-01 ~ 2023-12-31
2,031,443 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
134,210 GBP2023-04-01 ~ 2023-12-31
171,962 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
161,116 GBP2023-04-01 ~ 2023-12-31
51,559 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
247,671 GBP2023-04-01 ~ 2023-12-31
274,049 GBP2022-04-01 ~ 2023-03-31
Dividends Paid on Shares
95,506 GBP2023-04-01 ~ 2023-12-31
387,754 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Development expenditure
8,226 GBP2023-12-31
8,226 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
7,129 GBP2023-12-31
5,895 GBP2023-03-31
Intangible Assets
Development expenditure
1,097 GBP2023-12-31
2,331 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Buildings
715,360 GBP2023-12-31
715,360 GBP2023-03-31
Plant and equipment
4,591,200 GBP2023-12-31
3,918,727 GBP2023-03-31
Motor vehicles
35,570 GBP2023-12-31
16,075 GBP2023-03-31
Furniture and fittings
436,416 GBP2023-12-31
370,210 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
5,781,037 GBP2023-12-31
5,034,471 GBP2023-03-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-16,075 GBP2023-04-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals
-16,903 GBP2023-04-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
3,451,003 GBP2023-03-31
Motor vehicles
16,075 GBP2023-03-31
Furniture and fittings
119,936 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
3,982,444 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
119,915 GBP2023-04-01 ~ 2023-12-31
Motor vehicles, Owned/Freehold
1,186 GBP2023-04-01 ~ 2023-12-31
Furniture and fittings, Owned/Freehold
36,547 GBP2023-04-01 ~ 2023-12-31
Owned/Freehold
168,378 GBP2023-04-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-16,075 GBP2023-04-01 ~ 2023-12-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-16,075 GBP2023-04-01 ~ 2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,570,918 GBP2023-12-31
Motor vehicles
1,186 GBP2023-12-31
Furniture and fittings
156,483 GBP2023-12-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,134,747 GBP2023-12-31
Property, Plant & Equipment
Buildings
309,200 GBP2023-12-31
319,930 GBP2023-03-31
Plant and equipment
1,020,282 GBP2023-12-31
467,724 GBP2023-03-31
Motor vehicles
34,384 GBP2023-12-31
Furniture and fittings
279,933 GBP2023-12-31
250,274 GBP2023-03-31
Plant and equipment, Under hire purchased contracts or finance leases
490,176 GBP2023-12-31
63,042 GBP2023-03-31
Motor vehicles, Under hire purchased contracts or finance leases
34,384 GBP2023-12-31
Under hire purchased contracts or finance leases
524,560 GBP2023-12-31
63,042 GBP2023-03-31
Raw materials and consumables
1,669,651 GBP2023-12-31
1,110,863 GBP2023-03-31
Value of work in progress
308,488 GBP2023-12-31
208,455 GBP2023-03-31
Finished Goods/Goods for Resale
1,137,308 GBP2023-12-31
1,143,710 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
1,661,882 GBP2023-12-31
2,172,509 GBP2023-03-31
Amounts Owed by Group Undertakings
Current
335,149 GBP2023-03-31
Other Debtors
Current
53,490 GBP2023-12-31
170,068 GBP2023-03-31
Prepayments/Accrued Income
Current
185,065 GBP2023-12-31
121,142 GBP2023-03-31
Cash and Cash Equivalents
53,126 GBP2023-12-31
435,398 GBP2023-03-31
Trade Creditors/Trade Payables
Current
755,128 GBP2023-12-31
787,313 GBP2023-03-31
Corporation Tax Payable
Current
39,548 GBP2023-12-31
167,181 GBP2023-03-31
Taxation/Social Security Payable
Current
83,559 GBP2023-12-31
40,092 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
93,539 GBP2023-12-31
19,886 GBP2023-03-31
Other Creditors
Current
394,773 GBP2023-12-31
1,559,031 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
114,445 GBP2023-12-31
38,479 GBP2023-03-31
Creditors
Current
1,480,992 GBP2023-12-31
2,611,982 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
303,497 GBP2023-12-31
Creditors
Non-current
303,497 GBP2023-12-31
Net Deferred Tax Liability/Asset
-347,032 GBP2023-12-31
-185,916 GBP2023-03-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-161,116 GBP2023-04-01 ~ 2023-12-31
Deferred Tax Liabilities
Accelerated tax depreciation
-347,032 GBP2023-12-31
-185,916 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
195,000 shares2023-12-31
195,000 shares2023-03-31
Par Value of Share
Class 1 ordinary share
1.002023-04-01 ~ 2023-12-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
5,000 shares2023-12-31
5,000 shares2023-03-31
Par Value of Share
Class 2 ordinary share
1.002023-04-01 ~ 2023-12-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,238 GBP2023-12-31
16,293 GBP2023-03-31
Between one and five year
1,500 GBP2023-12-31
33,169 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,738 GBP2023-12-31
49,462 GBP2023-03-31