Par Value of Share
Class 1 ordinary share
12023-04-01 ~ 2024-03-31
Class 2 ordinary share
12023-04-01 ~ 2024-03-31
Turnover/Revenue
8,629,607 GBP2023-04-01 ~ 2024-03-31
7,601,243 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
6,230,308 GBP2023-04-01 ~ 2024-03-31
5,384,128 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
2,399,299 GBP2023-04-01 ~ 2024-03-31
2,217,115 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
2,091,809 GBP2023-04-01 ~ 2024-03-31
2,379,392 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
654,229 GBP2023-04-01 ~ 2024-03-31
163,340 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
216,392 GBP2023-04-01 ~ 2024-03-31
272,934 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
437,837 GBP2023-04-01 ~ 2024-03-31
-109,594 GBP2022-04-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
170,346 GBP2023-04-01 ~ 2024-03-31
1,240 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
267,491 GBP2023-04-01 ~ 2024-03-31
-110,834 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
267,491 GBP2023-04-01 ~ 2024-03-31
-110,834 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
7,281,071 GBP2024-03-31
7,675,629 GBP2023-03-31
Fixed Assets - Investments
255 GBP2024-03-31
255 GBP2023-03-31
Fixed Assets
7,281,326 GBP2024-03-31
7,675,884 GBP2023-03-31
Total Inventories
155,229 GBP2024-03-31
147,731 GBP2023-03-31
Debtors
918,886 GBP2024-03-31
1,276,798 GBP2023-03-31
Cash at bank and in hand
1,082 GBP2024-03-31
2,712 GBP2023-03-31
Current Assets
1,075,197 GBP2024-03-31
1,427,241 GBP2023-03-31
Creditors
Current
5,756,070 GBP2024-03-31
3,849,289 GBP2023-03-31
Net Current Assets/Liabilities
-4,680,873 GBP2024-03-31
-2,422,048 GBP2023-03-31
Total Assets Less Current Liabilities
2,600,453 GBP2024-03-31
5,253,836 GBP2023-03-31
Net Assets/Liabilities
1,755,445 GBP2024-03-31
1,642,954 GBP2023-03-31
Equity
Called up share capital
30,000 GBP2024-03-31
30,000 GBP2023-03-31
30,000 GBP2022-03-31
Revaluation reserve
65,703 GBP2024-03-31
65,703 GBP2023-03-31
65,703 GBP2022-03-31
Retained earnings (accumulated losses)
1,659,742 GBP2024-03-31
1,547,251 GBP2023-03-31
1,813,085 GBP2022-03-31
Equity
1,755,445 GBP2024-03-31
1,642,954 GBP2023-03-31
1,908,788 GBP2022-03-31
Dividends Paid
Retained earnings (accumulated losses)
-155,000 GBP2023-04-01 ~ 2024-03-31
-155,000 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-155,000 GBP2023-04-01 ~ 2024-03-31
-155,000 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
267,491 GBP2023-04-01 ~ 2024-03-31
-110,834 GBP2022-04-01 ~ 2023-03-31
Bank Overdrafts
-858,960 GBP2024-03-31
-934,445 GBP2023-03-31
-852,089 GBP2022-03-31
Wages/Salaries
2,935,597 GBP2023-04-01 ~ 2024-03-31
2,523,926 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
267,272 GBP2023-04-01 ~ 2024-03-31
235,486 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
100,043 GBP2023-04-01 ~ 2024-03-31
85,679 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
3,302,912 GBP2023-04-01 ~ 2024-03-31
2,845,091 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
1102023-04-01 ~ 2024-03-31
1012022-04-01 ~ 2023-03-31
Director Remuneration
14,920 GBP2023-04-01 ~ 2024-03-31
14,033 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
362,571 GBP2023-04-01 ~ 2024-03-31
368,594 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
15,000 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
109,459 GBP2023-04-01 ~ 2024-03-31
-20,823 GBP2022-04-01 ~ 2023-03-31
Dividends Paid on Shares
155,000 GBP2023-04-01 ~ 2024-03-31
155,000 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
5,542,957 GBP2024-03-31
5,542,957 GBP2023-03-31
Plant and equipment
5,115,579 GBP2024-03-31
5,190,756 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
10,753,007 GBP2024-03-31
10,816,184 GBP2023-03-31
Property, Plant & Equipment - Disposals
Plant and equipment
-185,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Disposals
-185,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Short leasehold
94,471 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
781,166 GBP2024-03-31
674,636 GBP2023-03-31
Plant and equipment
2,672,863 GBP2024-03-31
2,457,460 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,471,936 GBP2024-03-31
3,140,555 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
106,530 GBP2023-04-01 ~ 2024-03-31
Land and buildings, Short leasehold
9,448 GBP2023-04-01 ~ 2024-03-31
Plant and equipment
261,653 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
377,631 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-46,250 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-46,250 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Short leasehold
17,907 GBP2024-03-31
Property, Plant & Equipment
Land and buildings
4,761,791 GBP2024-03-31
4,868,321 GBP2023-03-31
Land and buildings, Short leasehold
76,564 GBP2024-03-31
Plant and equipment
2,442,716 GBP2024-03-31
2,733,296 GBP2023-03-31
Property, Plant & Equipment - Increase or decrease
Plant and equipment, Under hire purchased contracts or finance leases
60,239 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Plant and equipment
60,239 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
15,060 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
15,060 GBP2024-03-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Plant and equipment
45,179 GBP2024-03-31
Merchandise
155,229 GBP2024-03-31
147,731 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
713,609 GBP2024-03-31
1,058,718 GBP2023-03-31
Other Debtors
Current
2,470 GBP2024-03-31
Prepayments/Accrued Income
Current
202,807 GBP2024-03-31
218,080 GBP2023-03-31
Debtors
Amounts falling due within one year, Current
918,886 GBP2024-03-31
1,276,798 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
3,659,066 GBP2024-03-31
1,365,199 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
16,114 GBP2024-03-31
Trade Creditors/Trade Payables
Current
722,261 GBP2024-03-31
805,239 GBP2023-03-31
Other Taxation & Social Security Payable
Current
167,419 GBP2024-03-31
363,992 GBP2023-03-31
Amount of value-added tax that is payable
481,913 GBP2024-03-31
479,306 GBP2023-03-31
Other Creditors
Current
133,723 GBP2024-03-31
133,458 GBP2023-03-31
Loans received from directors
255,796 GBP2024-03-31
258,686 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
146,549 GBP2024-03-31
161,208 GBP2023-03-31
Bank Borrowings/Overdrafts
Non-current
22,100 GBP2024-03-31
2,822,983 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
42,940 GBP2024-03-31
Other Creditors
Non-current
323,689 GBP2024-03-31
364,597 GBP2023-03-31
Bank Borrowings
Non-current, Between one and two years
2,800,883 GBP2023-03-31
Between two and five year, Non-current
22,100 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
148,551 GBP2024-03-31
124,588 GBP2023-03-31
Between one and five year
292,851 GBP2024-03-31
138,844 GBP2023-03-31
More than five year
53,048 GBP2024-03-31
52,540 GBP2023-03-31
All periods
494,450 GBP2024-03-31
315,972 GBP2023-03-31
Total Borrowings
Secured
3,072,705 GBP2024-03-31
3,007,790 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
456,279 GBP2024-03-31
285,934 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
25,500 shares2024-03-31
Class 2 ordinary share
4,500 shares2024-03-31