Par Value of Share
Class 1 ordinary share
12024-04-01 ~ 2025-03-31
Class 2 ordinary share
12024-04-01 ~ 2025-03-31
Turnover/Revenue
8,927,128 GBP2024-04-01 ~ 2025-03-31
8,629,607 GBP2023-04-01 ~ 2024-03-31
Cost of Sales
6,391,349 GBP2024-04-01 ~ 2025-03-31
6,242,326 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
2,535,779 GBP2024-04-01 ~ 2025-03-31
2,387,281 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
2,065,471 GBP2024-04-01 ~ 2025-03-31
2,079,791 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
713,878 GBP2024-04-01 ~ 2025-03-31
654,229 GBP2023-04-01 ~ 2024-03-31
Interest Payable/Similar Charges (Finance Costs)
337,230 GBP2024-04-01 ~ 2025-03-31
216,392 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
376,648 GBP2024-04-01 ~ 2025-03-31
437,837 GBP2023-04-01 ~ 2024-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
111,213 GBP2024-04-01 ~ 2025-03-31
170,346 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
265,435 GBP2024-04-01 ~ 2025-03-31
267,491 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
265,435 GBP2024-04-01 ~ 2025-03-31
267,491 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
7,044,810 GBP2025-03-31
7,281,071 GBP2024-03-31
Fixed Assets - Investments
255 GBP2025-03-31
255 GBP2024-03-31
Fixed Assets
7,045,065 GBP2025-03-31
7,281,326 GBP2024-03-31
Total Inventories
138,408 GBP2025-03-31
155,229 GBP2024-03-31
Debtors
1,335,167 GBP2025-03-31
918,886 GBP2024-03-31
Cash at bank and in hand
22,044 GBP2025-03-31
1,082 GBP2024-03-31
Current Assets
1,495,619 GBP2025-03-31
1,075,197 GBP2024-03-31
Creditors
Current
2,845,379 GBP2025-03-31
5,756,070 GBP2024-03-31
Net Current Assets/Liabilities
-1,349,760 GBP2025-03-31
-4,680,873 GBP2024-03-31
Total Assets Less Current Liabilities
5,695,305 GBP2025-03-31
2,600,453 GBP2024-03-31
Net Assets/Liabilities
1,865,880 GBP2025-03-31
1,755,445 GBP2024-03-31
Equity
Called up share capital
30,000 GBP2025-03-31
30,000 GBP2024-03-31
30,000 GBP2023-03-31
Revaluation reserve
65,703 GBP2025-03-31
65,703 GBP2024-03-31
65,703 GBP2023-03-31
Retained earnings (accumulated losses)
1,770,177 GBP2025-03-31
1,659,742 GBP2024-03-31
1,547,251 GBP2023-03-31
Equity
1,865,880 GBP2025-03-31
1,755,445 GBP2024-03-31
1,642,954 GBP2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-155,000 GBP2024-04-01 ~ 2025-03-31
-155,000 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
-155,000 GBP2024-04-01 ~ 2025-03-31
-155,000 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
265,435 GBP2024-04-01 ~ 2025-03-31
267,491 GBP2023-04-01 ~ 2024-03-31
Bank Overdrafts
-839,610 GBP2025-03-31
-858,960 GBP2024-03-31
-934,445 GBP2023-03-31
Wages/Salaries
3,281,670 GBP2024-04-01 ~ 2025-03-31
2,935,597 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
305,875 GBP2024-04-01 ~ 2025-03-31
267,272 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
109,668 GBP2024-04-01 ~ 2025-03-31
100,043 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
3,697,213 GBP2024-04-01 ~ 2025-03-31
3,302,912 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
1132024-04-01 ~ 2025-03-31
1102023-04-01 ~ 2024-03-31
Director Remuneration
14,843 GBP2024-04-01 ~ 2025-03-31
14,920 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
348,823 GBP2024-04-01 ~ 2025-03-31
362,571 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
18,000 GBP2024-04-01 ~ 2025-03-31
15,000 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
94,162 GBP2024-04-01 ~ 2025-03-31
109,459 GBP2023-04-01 ~ 2024-03-31
Dividends Paid on Shares
155,000 GBP2024-04-01 ~ 2025-03-31
155,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
5,598,663 GBP2025-03-31
5,542,957 GBP2024-03-31
Land and buildings, Short leasehold
94,471 GBP2025-03-31
94,471 GBP2024-03-31
Plant and equipment
5,177,408 GBP2025-03-31
5,115,579 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
10,870,542 GBP2025-03-31
10,753,007 GBP2024-03-31
Property, Plant & Equipment - Disposals
Plant and equipment
-9,573 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Disposals
-9,573 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
888,810 GBP2025-03-31
781,166 GBP2024-03-31
Land and buildings, Short leasehold
27,354 GBP2025-03-31
17,907 GBP2024-03-31
Plant and equipment
2,909,568 GBP2025-03-31
2,672,863 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,825,732 GBP2025-03-31
3,471,936 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
107,644 GBP2024-04-01 ~ 2025-03-31
Land and buildings, Short leasehold
9,447 GBP2024-04-01 ~ 2025-03-31
Plant and equipment
243,027 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
360,118 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-6,322 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-6,322 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Land and buildings
4,709,853 GBP2025-03-31
4,761,791 GBP2024-03-31
Land and buildings, Short leasehold
67,117 GBP2025-03-31
76,564 GBP2024-03-31
Plant and equipment
2,267,840 GBP2025-03-31
2,442,716 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
60,239 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
15,060 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Plant and equipment
11,295 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
26,355 GBP2025-03-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Plant and equipment
33,884 GBP2025-03-31
45,179 GBP2024-03-31
Merchandise
138,408 GBP2025-03-31
155,229 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
1,107,531 GBP2025-03-31
713,609 GBP2024-03-31
Other Debtors
Current
1,870 GBP2025-03-31
2,470 GBP2024-03-31
Prepayments/Accrued Income
Current
225,766 GBP2025-03-31
202,807 GBP2024-03-31
Debtors
Current, Amounts falling due within one year
1,335,167 GBP2025-03-31
Amounts falling due within one year, Current
918,886 GBP2024-03-31
Bank Borrowings/Overdrafts
Current
1,013,418 GBP2025-03-31
3,659,066 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Current
20,123 GBP2025-03-31
16,114 GBP2024-03-31
Trade Creditors/Trade Payables
Current
696,194 GBP2025-03-31
722,261 GBP2024-03-31
Other Taxation & Social Security Payable
Current
67,771 GBP2025-03-31
167,419 GBP2024-03-31
Other Creditors
Current
129,762 GBP2025-03-31
133,723 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
156,633 GBP2025-03-31
146,549 GBP2024-03-31
Bank Borrowings/Overdrafts
Non-current
2,940,668 GBP2025-03-31
22,100 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Non-current
22,813 GBP2025-03-31
42,940 GBP2024-03-31
Other Creditors
Non-current
298,452 GBP2025-03-31
323,689 GBP2024-03-31
Bank Borrowings
Current, Amounts falling due within one year
173,808 GBP2025-03-31
Total Borrowings
Current, Amounts falling due within one year
1,013,418 GBP2025-03-31
Bank Borrowings
Non-current, Between one and two years
160,849 GBP2025-03-31
22,100 GBP2024-03-31
Between two and five year, Non-current
546,773 GBP2025-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
138,330 GBP2025-03-31
148,551 GBP2024-03-31
Between one and five year
410,281 GBP2025-03-31
292,851 GBP2024-03-31
More than five year
42,070 GBP2025-03-31
53,048 GBP2024-03-31
All periods
590,681 GBP2025-03-31
494,450 GBP2024-03-31
Total Borrowings
Secured
3,969,859 GBP2025-03-31
3,630,342 GBP2024-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
567,492 GBP2025-03-31
456,279 GBP2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
25,500 shares2025-03-31
Class 2 ordinary share
4,500 shares2025-03-31