Average Number of Employees
772024-04-01 ~ 2025-03-31
772023-04-01 ~ 2024-03-31
Turnover/Revenue
6,881,762 GBP2024-04-01 ~ 2025-03-31
7,241,035 GBP2023-04-01 ~ 2024-03-31
Cost of Sales
-1,413,244 GBP2024-04-01 ~ 2025-03-31
-1,944,779 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
5,468,518 GBP2024-04-01 ~ 2025-03-31
5,296,256 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
-5,562,036 GBP2024-04-01 ~ 2025-03-31
-5,301,717 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
-93,518 GBP2024-04-01 ~ 2025-03-31
-5,461 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
-368,646 GBP2024-04-01 ~ 2025-03-31
-89,658 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
-296,033 GBP2024-04-01 ~ 2025-03-31
-185,960 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
20,109 GBP2025-03-31
32,181 GBP2024-03-31
Property, Plant & Equipment
2,235,817 GBP2025-03-31
2,443,630 GBP2024-03-31
Fixed Assets
2,255,926 GBP2025-03-31
2,475,811 GBP2024-03-31
Total Inventories
723,211 GBP2025-03-31
857,263 GBP2024-03-31
Debtors
Current
5,058,564 GBP2025-03-31
3,776,080 GBP2024-03-31
Cash at bank and in hand
94,125 GBP2025-03-31
431,202 GBP2024-03-31
Current Assets
5,875,900 GBP2025-03-31
5,064,545 GBP2024-03-31
Creditors
Current, Amounts falling due within one year
-6,251,115 GBP2024-03-31
Net Current Assets/Liabilities
-1,389,480 GBP2025-03-31
-1,186,570 GBP2024-03-31
Total Assets Less Current Liabilities
866,446 GBP2025-03-31
1,289,241 GBP2024-03-31
Creditors
Non-current, Amounts falling due after one year
-1,107,094 GBP2024-03-31
Net Assets/Liabilities
-453,839 GBP2025-03-31
-157,806 GBP2024-03-31
Equity
Called up share capital
10,000 GBP2025-03-31
10,000 GBP2024-03-31
10,000 GBP2023-04-01
Capital redemption reserve
12,938 GBP2025-03-31
12,938 GBP2024-03-31
12,938 GBP2023-04-01
Retained earnings (accumulated losses)
-476,777 GBP2025-03-31
-180,744 GBP2024-03-31
5,216 GBP2023-04-01
Equity
-453,839 GBP2025-03-31
-157,806 GBP2024-03-31
28,154 GBP2023-04-01
Profit/Loss
Retained earnings (accumulated losses)
-296,033 GBP2024-04-01 ~ 2025-03-31
-185,960 GBP2023-04-01 ~ 2024-03-31
Wages/Salaries
2,466,727 GBP2024-04-01 ~ 2025-03-31
2,317,098 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
252,916 GBP2024-04-01 ~ 2025-03-31
216,803 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
2,854,321 GBP2024-04-01 ~ 2025-03-31
2,662,129 GBP2023-04-01 ~ 2024-03-31
Director Remuneration
859,545 GBP2024-04-01 ~ 2025-03-31
716,040 GBP2023-04-01 ~ 2024-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-72,613 GBP2024-04-01 ~ 2025-03-31
96,302 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
-92,162 GBP2024-04-01 ~ 2025-03-31
18,229 GBP2023-04-01 ~ 2024-03-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
47,338 GBP2025-03-31
44,338 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
27,229 GBP2025-03-31
12,157 GBP2024-03-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
20,109 GBP2025-03-31
32,181 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Buildings
226,218 GBP2025-03-31
220,488 GBP2024-03-31
Plant and equipment
2,651,595 GBP2025-03-31
2,620,762 GBP2024-03-31
Motor vehicles
94,396 GBP2025-03-31
94,396 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
7,174,490 GBP2025-03-31
7,137,927 GBP2024-03-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-29,924 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals
-29,924 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,630,393 GBP2025-03-31
1,497,175 GBP2024-03-31
Motor vehicles
75,255 GBP2025-03-31
71,812 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,938,673 GBP2025-03-31
4,694,297 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
149,117 GBP2024-04-01 ~ 2025-03-31
Motor vehicles, Owned/Freehold
3,443 GBP2024-04-01 ~ 2025-03-31
Owned/Freehold
260,275 GBP2024-04-01 ~ 2025-03-31
Under hire purchased contracts or finance leases, Plant and equipment
12,662 GBP2024-04-01 ~ 2025-03-31
Under hire purchased contracts or finance leases
12,662 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-28,561 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-28,561 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Buildings
223,576 GBP2025-03-31
220,488 GBP2024-03-31
Plant and equipment
1,021,202 GBP2025-03-31
1,123,587 GBP2024-03-31
Motor vehicles
19,141 GBP2025-03-31
22,584 GBP2024-03-31
Raw materials and consumables
255,000 GBP2025-03-31
255,000 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
307,345 GBP2025-03-31
232,109 GBP2024-03-31
Amounts Owed by Group Undertakings
Current
3,940,637 GBP2025-03-31
2,832,540 GBP2024-03-31
Other Debtors
Current
98,217 GBP2025-03-31
59,862 GBP2024-03-31
Prepayments/Accrued Income
Current
437,365 GBP2025-03-31
376,569 GBP2024-03-31
Bank Overdrafts
Current
2,723,454 GBP2025-03-31
1,711,193 GBP2024-03-31
Other Remaining Borrowings
Current
98,333 GBP2025-03-31
98,333 GBP2024-03-31
Trade Creditors/Trade Payables
Current
789,260 GBP2025-03-31
700,796 GBP2024-03-31
Amounts owed to group undertakings
Current
1,554,137 GBP2025-03-31
1,569,999 GBP2024-03-31
Taxation/Social Security Payable
Current
328,593 GBP2025-03-31
425,600 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Current
11,863 GBP2025-03-31
12,987 GBP2024-03-31
Other Creditors
Current
27,491 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
1,759,740 GBP2025-03-31
1,704,716 GBP2024-03-31
Creditors
Current
7,265,380 GBP2025-03-31
6,251,115 GBP2024-03-31
Other Remaining Borrowings
Non-current
1,023,003 GBP2025-03-31
1,065,289 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Non-current
29,942 GBP2025-03-31
41,805 GBP2024-03-31
Creditors
Non-current
1,052,945 GBP2025-03-31
1,107,094 GBP2024-03-31
Total Borrowings
Current, Amounts falling due within one year
98,333 GBP2024-03-31
Other Remaining Borrowings
More than five year, Non-current
676,417 GBP2025-03-31
Total Borrowings
1,121,333 GBP2025-03-31
1,163,622 GBP2024-03-31
Minimum gross finance lease payments owing
41,805 GBP2025-03-31
54,792 GBP2024-03-31
Net Deferred Tax Liability/Asset
-192,340 GBP2025-03-31
-264,953 GBP2024-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
-285,708 GBP2025-03-31
-356,170 GBP2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,000 shares2025-03-31
10,000 shares2024-03-31
Par Value of Share
Class 1 ordinary share
1.002024-04-01 ~ 2025-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
184,670 GBP2025-03-31
181,953 GBP2024-03-31
Between one and five year
660,442 GBP2025-03-31
676,238 GBP2024-03-31
More than five year
1,155,000 GBP2025-03-31
1,320,000 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,000,112 GBP2025-03-31
2,178,191 GBP2024-03-31