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
10,627,308 GBP2023-04-01 ~ 2024-03-31
12,042,220 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
9,097,061 GBP2023-04-01 ~ 2024-03-31
10,230,813 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
1,530,247 GBP2023-04-01 ~ 2024-03-31
1,811,407 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
1,882,474 GBP2023-04-01 ~ 2024-03-31
1,817,457 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
-240,627 GBP2023-04-01 ~ 2024-03-31
117,953 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
92,277 GBP2023-04-01 ~ 2024-03-31
56,555 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
-332,904 GBP2023-04-01 ~ 2024-03-31
61,398 GBP2022-04-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-14,906 GBP2023-04-01 ~ 2024-03-31
-43,760 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
-317,998 GBP2023-04-01 ~ 2024-03-31
105,158 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
144,150 GBP2023-04-01 ~ 2024-03-31
105,158 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
1,878,366 GBP2024-03-31
1,441,766 GBP2023-03-31
Fixed Assets
1,878,366 GBP2024-03-31
1,441,766 GBP2023-03-31
Total Inventories
2,426,461 GBP2024-03-31
2,725,927 GBP2023-03-31
Debtors
2,322,025 GBP2024-03-31
2,803,467 GBP2023-03-31
Cash at bank and in hand
21,681 GBP2024-03-31
412 GBP2023-03-31
Current Assets
4,770,167 GBP2024-03-31
5,529,806 GBP2023-03-31
Creditors
Current
3,926,579 GBP2024-03-31
4,481,192 GBP2023-03-31
Net Current Assets/Liabilities
843,588 GBP2024-03-31
1,048,614 GBP2023-03-31
Total Assets Less Current Liabilities
2,721,954 GBP2024-03-31
2,490,380 GBP2023-03-31
Net Assets/Liabilities
2,011,963 GBP2024-03-31
1,867,813 GBP2023-03-31
Equity
Called up share capital
45,257 GBP2024-03-31
45,257 GBP2023-03-31
45,257 GBP2022-03-31
Share premium
248,426 GBP2024-03-31
248,426 GBP2023-03-31
248,426 GBP2022-03-31
Revaluation reserve
931,759 GBP2024-03-31
469,611 GBP2023-03-31
469,611 GBP2022-03-31
Capital redemption reserve
10,083 GBP2024-03-31
10,083 GBP2023-03-31
10,083 GBP2022-03-31
Retained earnings (accumulated losses)
776,438 GBP2024-03-31
1,094,436 GBP2023-03-31
989,278 GBP2022-03-31
Equity
2,011,963 GBP2024-03-31
1,867,813 GBP2023-03-31
1,762,655 GBP2022-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-317,998 GBP2023-04-01 ~ 2024-03-31
105,158 GBP2022-04-01 ~ 2023-03-31
Bank Overdrafts
-284,028 GBP2024-03-31
-228,975 GBP2023-03-31
-245,733 GBP2022-03-31
Wages/Salaries
4,188,421 GBP2023-04-01 ~ 2024-03-31
4,370,220 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
352,713 GBP2023-04-01 ~ 2024-03-31
421,200 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
147,717 GBP2023-04-01 ~ 2024-03-31
146,250 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
4,688,851 GBP2023-04-01 ~ 2024-03-31
4,937,670 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
1502023-04-01 ~ 2024-03-31
1682022-04-01 ~ 2023-03-31
Director Remuneration
319,296 GBP2023-04-01 ~ 2024-03-31
358,101 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
203,439 GBP2023-04-01 ~ 2024-03-31
193,025 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
12,453 GBP2023-04-01 ~ 2024-03-31
11,378 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
-63,252 GBP2023-04-01 ~ 2024-03-31
11,666 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Computer software
23,610 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
1,100,000 GBP2024-03-31
680,000 GBP2023-03-31
Plant and equipment
3,478,510 GBP2024-03-31
3,389,800 GBP2023-03-31
Furniture and fittings
225,495 GBP2024-03-31
215,957 GBP2023-03-31
Motor vehicles
59,774 GBP2024-03-31
11,537 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
4,863,779 GBP2024-03-31
4,297,294 GBP2023-03-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
420,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,823,992 GBP2024-03-31
2,647,934 GBP2023-03-31
Furniture and fittings
148,679 GBP2024-03-31
140,843 GBP2023-03-31
Motor vehicles
12,742 GBP2024-03-31
11,537 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,985,413 GBP2024-03-31
2,855,528 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
176,058 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
7,836 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
1,205 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
203,439 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Land and buildings, Long leasehold
1,100,000 GBP2024-03-31
624,786 GBP2023-03-31
Plant and equipment
654,518 GBP2024-03-31
741,866 GBP2023-03-31
Furniture and fittings
76,816 GBP2024-03-31
75,114 GBP2023-03-31
Motor vehicles
47,032 GBP2024-03-31
Raw Materials
1,239,786 GBP2024-03-31
1,270,386 GBP2023-03-31
Value of work in progress
621,668 GBP2024-03-31
830,981 GBP2023-03-31
Finished Goods
565,007 GBP2024-03-31
624,560 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
2,224,179 GBP2024-03-31
2,512,818 GBP2023-03-31
Prepayments
Current
97,846 GBP2024-03-31
290,649 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
2,322,025 GBP2024-03-31
2,803,467 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
2,147,550 GBP2024-03-31
2,312,136 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
62,279 GBP2024-03-31
66,611 GBP2023-03-31
Trade Creditors/Trade Payables
Current
935,162 GBP2024-03-31
1,145,827 GBP2023-03-31
Other Taxation & Social Security Payable
Current
222,878 GBP2024-03-31
159,996 GBP2023-03-31
Other Creditors
81,430 GBP2024-03-31
45,803 GBP2023-03-31
Accrued Liabilities
Current
176,758 GBP2024-03-31
233,486 GBP2023-03-31
Bank Borrowings/Overdrafts
Non-current
37,500 GBP2024-03-31
75,000 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
145,069 GBP2024-03-31
128,975 GBP2023-03-31
Advances or credits given to directors
496,016 GBP2024-03-31
418,592 GBP2023-03-31
Bank Borrowings
Current, Amounts falling due within one year
37,500 GBP2024-03-31
37,500 GBP2023-03-31
Total Borrowings
Current, Amounts falling due within one year
2,147,550 GBP2024-03-31
2,312,136 GBP2023-03-31
Bank Borrowings
Non-current, Between one and two years
37,500 GBP2023-03-31
Non-current, Between two and five year
37,500 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
145,069 GBP2024-03-31
hire purchase agreements
207,348 GBP2024-03-31
195,586 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
117,448 GBP2024-03-31
125,064 GBP2023-03-31
Between one and five year
469,792 GBP2024-03-31
469,792 GBP2023-03-31
More than five year
9,027,676 GBP2024-03-31
9,145,124 GBP2023-03-31
All periods
9,614,916 GBP2024-03-31
9,739,980 GBP2023-03-31
Bank Overdrafts
Secured
284,028 GBP2024-03-31
228,975 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
207,348 GBP2024-03-31
195,586 GBP2023-03-31
Bank Borrowings
75,000 GBP2024-03-31
112,500 GBP2023-03-31
Total Borrowings
Secured
2,392,398 GBP2024-03-31
2,582,722 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
31,406 GBP2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
39,917 shares2024-03-31
Class 2 ordinary share
5,340 shares2024-03-31