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
9,643,070 GBP2023-04-01 ~ 2024-03-31
11,898,936 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
6,879,471 GBP2023-04-01 ~ 2024-03-31
8,418,015 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
2,763,599 GBP2023-04-01 ~ 2024-03-31
3,480,921 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
2,317,879 GBP2023-04-01 ~ 2024-03-31
2,299,269 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
68,648 GBP2023-04-01 ~ 2024-03-31
110,588 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
10,015 GBP2023-04-01 ~ 2024-03-31
9,510 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
553,286 GBP2023-04-01 ~ 2024-03-31
1,480,987 GBP2022-04-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
93,894 GBP2023-04-01 ~ 2024-03-31
108,629 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
459,392 GBP2023-04-01 ~ 2024-03-31
1,372,358 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
661,497 GBP2023-04-01 ~ 2024-03-31
1,269,786 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
910,781 GBP2024-03-31
1,189,441 GBP2023-03-31
Fixed Assets - Investments
2,598,137 GBP2024-03-31
2,860,404 GBP2023-03-31
Investment Property
435,000 GBP2024-03-31
475,000 GBP2023-03-31
Fixed Assets
3,943,918 GBP2024-03-31
4,524,845 GBP2023-03-31
Total Inventories
1,491,294 GBP2024-03-31
1,612,500 GBP2023-03-31
Debtors
3,349,554 GBP2024-03-31
3,728,525 GBP2023-03-31
Cash at bank and in hand
884,936 GBP2024-03-31
495,561 GBP2023-03-31
Current Assets
5,725,784 GBP2024-03-31
5,836,586 GBP2023-03-31
Creditors
Current
1,580,124 GBP2024-03-31
2,667,284 GBP2023-03-31
Net Current Assets/Liabilities
4,145,660 GBP2024-03-31
3,169,302 GBP2023-03-31
Total Assets Less Current Liabilities
8,089,578 GBP2024-03-31
7,694,147 GBP2023-03-31
Creditors
Non-current
-195,000 GBP2024-03-31
-322,500 GBP2023-03-31
Net Assets/Liabilities
7,798,830 GBP2024-03-31
7,267,482 GBP2023-03-31
Equity
Called up share capital
151 GBP2024-03-31
151 GBP2023-03-31
151 GBP2022-03-31
Revaluation reserve
382,382 GBP2024-03-31
180,279 GBP2023-03-31
282,851 GBP2022-03-31
Capital redemption reserve
1,024 GBP2024-03-31
1,024 GBP2023-03-31
1,024 GBP2022-03-31
Retained earnings (accumulated losses)
7,415,273 GBP2024-03-31
7,086,028 GBP2023-03-31
6,124,184 GBP2022-03-31
Equity
7,798,830 GBP2024-03-31
7,267,482 GBP2023-03-31
6,408,210 GBP2022-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
661,497 GBP2023-04-01 ~ 2024-03-31
1,269,786 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-130,149 GBP2023-04-01 ~ 2024-03-31
-410,514 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
2,978,629 GBP2023-04-01 ~ 2024-03-31
2,948,003 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
285,138 GBP2023-04-01 ~ 2024-03-31
298,325 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
69,121 GBP2023-04-01 ~ 2024-03-31
161,062 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
3,332,888 GBP2023-04-01 ~ 2024-03-31
3,407,390 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
892023-04-01 ~ 2024-03-31
932022-04-01 ~ 2023-03-31
Director Remuneration
417,574 GBP2023-04-01 ~ 2024-03-31
439,350 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
330,991 GBP2023-04-01 ~ 2024-03-31
378,282 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
3,807 GBP2023-04-01 ~ 2024-03-31
3,510 GBP2022-04-01 ~ 2023-03-31
Current Tax for the Period
102,311 GBP2023-04-01 ~ 2024-03-31
137,178 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
138,322 GBP2023-04-01 ~ 2024-03-31
281,388 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
372,500 GBP2024-03-31
372,500 GBP2023-03-31
Plant and equipment
4,569,689 GBP2024-03-31
4,545,068 GBP2023-03-31
Furniture and fittings
891,510 GBP2024-03-31
885,376 GBP2023-03-31
Motor vehicles
134,629 GBP2024-03-31
142,124 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
5,968,328 GBP2024-03-31
5,945,068 GBP2023-03-31
Property, Plant & Equipment - Disposals
Plant and equipment
-1,634 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
-4,475 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
-28,995 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Disposals
-35,104 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
64,270 GBP2024-03-31
54,958 GBP2023-03-31
Plant and equipment
4,076,370 GBP2024-03-31
3,804,447 GBP2023-03-31
Furniture and fittings
809,503 GBP2024-03-31
783,617 GBP2023-03-31
Motor vehicles
107,404 GBP2024-03-31
112,605 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,057,547 GBP2024-03-31
4,755,627 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
9,312 GBP2023-04-01 ~ 2024-03-31
Plant and equipment
273,557 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
30,361 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
17,761 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
330,991 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-1,634 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
-4,475 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
-22,962 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-29,071 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Land and buildings
308,230 GBP2024-03-31
317,542 GBP2023-03-31
Plant and equipment
493,319 GBP2024-03-31
740,621 GBP2023-03-31
Furniture and fittings
82,007 GBP2024-03-31
101,759 GBP2023-03-31
Motor vehicles
27,225 GBP2024-03-31
29,519 GBP2023-03-31
Investment Property - Fair Value Model
435,000 GBP2024-03-31
475,000 GBP2023-03-31
Raw Materials
943,864 GBP2024-03-31
1,060,682 GBP2023-03-31
Value of work in progress
191,536 GBP2024-03-31
318,693 GBP2023-03-31
Finished Goods
355,894 GBP2024-03-31
233,125 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
835,136 GBP2024-03-31
1,685,549 GBP2023-03-31
Other Debtors
Current
59,728 GBP2024-03-31
59,320 GBP2023-03-31
Prepayments/Accrued Income
Current
97,174 GBP2024-03-31
74,240 GBP2023-03-31
Debtors
Amounts falling due within one year, Current
987,376 GBP2024-03-31
Current, Amounts falling due within one year
1,818,525 GBP2023-03-31
Other Debtors
Non-current
2,362,178 GBP2024-03-31
1,910,000 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
170,775 GBP2024-03-31
224,358 GBP2023-03-31
Trade Creditors/Trade Payables
Current
736,406 GBP2024-03-31
1,641,144 GBP2023-03-31
Corporation Tax Payable
Current
102,311 GBP2024-03-31
137,178 GBP2023-03-31
Other Taxation & Social Security Payable
Current
85,238 GBP2024-03-31
77,972 GBP2023-03-31
Other Creditors
Current
176,867 GBP2024-03-31
124,226 GBP2023-03-31
Accrued Liabilities
Current
108,785 GBP2024-03-31
127,136 GBP2023-03-31
Other Remaining Borrowings
Non-current
195,000 GBP2024-03-31
322,500 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
11,625 GBP2024-03-31
11,625 GBP2023-03-31
Between one and five year
23,250 GBP2024-03-31
34,875 GBP2023-03-31
All periods
34,875 GBP2024-03-31
46,500 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
95,748 GBP2024-03-31
104,165 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
76 shares2024-03-31
Class 2 ordinary share
75 shares2024-03-31