(expand)Profit/Loss
807,691 GBP2020-05-01 ~ 2021-04-30
899,595 GBP2019-05-01 ~ 2020-04-30
Comprehensive Income/Expense
807,691 GBP2020-05-01 ~ 2021-04-30
899,595 GBP2019-05-01 ~ 2020-04-30
Intangible Assets
836,476 GBP2021-04-30
962,543 GBP2020-04-30
Property, Plant & Equipment
335,496 GBP2021-04-30
248,938 GBP2020-04-30
Fixed Assets - Investments
450,261 GBP2021-04-30
479,879 GBP2020-04-30
Fixed Assets
1,622,233 GBP2021-04-30
1,691,360 GBP2020-04-30
Total Inventories
833,920 GBP2021-04-30
464,634 GBP2020-04-30
Debtors
Current
1,641,948 GBP2021-04-30
3,034,417 GBP2020-04-30
Non-current
247,717 GBP2021-04-30
229,348 GBP2020-04-30
Cash at bank and in hand
1,747,221 GBP2021-04-30
525,122 GBP2020-04-30
Current Assets
4,800,963 GBP2021-04-30
4,681,285 GBP2020-04-30
Creditors
Current
2,595,264 GBP2021-04-30
3,496,065 GBP2020-04-30
Net Current Assets/Liabilities
2,205,699 GBP2021-04-30
1,185,220 GBP2020-04-30
Total Assets Less Current Liabilities
3,827,932 GBP2021-04-30
2,876,580 GBP2020-04-30
Net Assets/Liabilities
1,784,587 GBP2021-04-30
1,805,561 GBP2020-04-30
Equity
Called up share capital
10,000 GBP2021-04-30
10,000 GBP2020-04-30
10,000 GBP2019-04-30
Retained earnings (accumulated losses)
1,774,587 GBP2021-04-30
1,795,561 GBP2020-04-30
1,506,095 GBP2019-04-30
Equity
1,784,587 GBP2021-04-30
1,805,561 GBP2020-04-30
1,516,095 GBP2019-04-30
Dividends Paid
Retained earnings (accumulated losses)
-828,665 GBP2020-05-01 ~ 2021-04-30
-593,570 GBP2019-05-01 ~ 2020-04-30
Dividends Paid
-828,665 GBP2020-05-01 ~ 2021-04-30
-593,570 GBP2019-05-01 ~ 2020-04-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
807,691 GBP2020-05-01 ~ 2021-04-30
899,595 GBP2019-05-01 ~ 2020-04-30
Wages/Salaries
1,595,699 GBP2020-05-01 ~ 2021-04-30
1,636,698 GBP2019-05-01 ~ 2020-04-30
Social Security Costs
154,219 GBP2020-05-01 ~ 2021-04-30
152,564 GBP2019-05-01 ~ 2020-04-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
152,837 GBP2020-05-01 ~ 2021-04-30
62,130 GBP2019-05-01 ~ 2020-04-30
Staff Costs/Employee Benefits Expense
1,902,755 GBP2020-05-01 ~ 2021-04-30
1,851,392 GBP2019-05-01 ~ 2020-04-30
Average number of employees in administration and support functions
172020-05-01 ~ 2021-04-30
192019-05-01 ~ 2020-04-30
Average Number of Employees
572020-05-01 ~ 2021-04-30
552019-05-01 ~ 2020-04-30
Director Remuneration
184,706 GBP2020-05-01 ~ 2021-04-30
124,414 GBP2019-05-01 ~ 2020-04-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
80,701 GBP2020-05-01 ~ 2021-04-30
66,037 GBP2019-05-01 ~ 2020-04-30
Audit Fees/Expenses
20,400 GBP2020-05-01 ~ 2021-04-30
27,100 GBP2019-05-01 ~ 2020-04-30
Current Tax for the Period
189,237 GBP2020-05-01 ~ 2021-04-30
254,739 GBP2019-05-01 ~ 2020-04-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
15,978 GBP2020-05-01 ~ 2021-04-30
11,850 GBP2019-05-01 ~ 2020-04-30
Tax Expense/Credit at Applicable Tax Rate
195,370 GBP2020-05-01 ~ 2021-04-30
219,754 GBP2019-05-01 ~ 2020-04-30
Intangible Assets - Gross Cost
Net goodwill
1,188,602 GBP2020-04-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
352,126 GBP2021-04-30
226,059 GBP2020-04-30
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
126,067 GBP2020-05-01 ~ 2021-04-30
Intangible Assets
Net goodwill
836,476 GBP2021-04-30
962,543 GBP2020-04-30
Property, Plant & Equipment - Gross Cost
Plant and equipment
254,445 GBP2021-04-30
254,445 GBP2020-04-30
Furniture and fittings
290,359 GBP2021-04-30
318,104 GBP2020-04-30
Motor vehicles
371,155 GBP2021-04-30
211,407 GBP2020-04-30
Property, Plant & Equipment - Gross Cost
915,959 GBP2021-04-30
783,956 GBP2020-04-30
Property, Plant & Equipment - Disposals
Furniture and fittings
-44,497 GBP2020-05-01 ~ 2021-04-30
Motor vehicles
-17,000 GBP2020-05-01 ~ 2021-04-30
Property, Plant & Equipment - Disposals
-61,497 GBP2020-05-01 ~ 2021-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
228,539 GBP2021-04-30
225,472 GBP2020-04-30
Furniture and fittings
227,431 GBP2021-04-30
231,935 GBP2020-04-30
Motor vehicles
124,493 GBP2021-04-30
77,611 GBP2020-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
580,463 GBP2021-04-30
535,018 GBP2020-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
3,067 GBP2020-05-01 ~ 2021-04-30
Furniture and fittings
39,835 GBP2020-05-01 ~ 2021-04-30
Motor vehicles
59,672 GBP2020-05-01 ~ 2021-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
102,574 GBP2020-05-01 ~ 2021-04-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-44,339 GBP2020-05-01 ~ 2021-04-30
Motor vehicles
-12,790 GBP2020-05-01 ~ 2021-04-30
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-57,129 GBP2020-05-01 ~ 2021-04-30
Property, Plant & Equipment
Plant and equipment
25,906 GBP2021-04-30
28,973 GBP2020-04-30
Furniture and fittings
62,928 GBP2021-04-30
86,169 GBP2020-04-30
Motor vehicles
246,662 GBP2021-04-30
133,796 GBP2020-04-30
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
266,193 GBP2021-04-30
93,050 GBP2020-04-30
Property, Plant & Equipment - Increase or decrease
Under hire purchased contracts or finance leases, Motor vehicles
173,143 GBP2020-05-01 ~ 2021-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
32,736 GBP2021-04-30
10,863 GBP2020-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Motor vehicles
21,873 GBP2020-05-01 ~ 2021-04-30
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Motor vehicles
233,457 GBP2021-04-30
82,187 GBP2020-04-30
Investments in Group Undertakings
Cost valuation
450,261 GBP2021-04-30
479,879 GBP2020-04-30
Additions to investments
5,170 GBP2021-04-30
Investments in Group Undertakings
450,261 GBP2021-04-30
479,879 GBP2020-04-30
Trade Debtors/Trade Receivables
Current
1,390,698 GBP2021-04-30
2,166,568 GBP2020-04-30
Other Debtors
Current
38,741 GBP2021-04-30
36,207 GBP2020-04-30
Amounts owed by directors
190,750 GBP2020-04-30
Amount of corporation tax that is recoverable
81,494 GBP2021-04-30
81,494 GBP2020-04-30
Debtors - Deferred Tax Asset
Current
22,694 GBP2020-04-30
Debtors
Current, Amounts falling due within one year
1,641,948 GBP2021-04-30
3,034,417 GBP2020-04-30
Other Debtors
Non-current
142,843 GBP2021-04-30
166,454 GBP2020-04-30
Debtors
1,889,665 GBP2021-04-30
3,263,765 GBP2020-04-30
Bank Borrowings/Overdrafts
Current
201,667 GBP2021-04-30
Other Remaining Borrowings
Current
225,807 GBP2020-04-30
Finance Lease Liabilities - Total Present Value
Current
84,922 GBP2021-04-30
117,745 GBP2020-04-30
Trade Creditors/Trade Payables
Current
1,380,661 GBP2021-04-30
1,967,512 GBP2020-04-30
Corporation Tax Payable
Current
77,589 GBP2021-04-30
137,762 GBP2020-04-30
Other Taxation & Social Security Payable
Current
403,655 GBP2021-04-30
265,696 GBP2020-04-30
Other Creditors
Current
500 GBP2021-04-30
305,663 GBP2020-04-30
Amounts owed to directors
8 GBP2021-04-30
Bank Borrowings/Overdrafts
Non-current
898,334 GBP2021-04-30
Finance Lease Liabilities - Total Present Value
Non-current
199,169 GBP2021-04-30
70,050 GBP2020-04-30
Bank Borrowings
Current, Amounts falling due within one year
201,667 GBP2021-04-30
Total Borrowings
Current, Amounts falling due within one year
201,667 GBP2021-04-30
225,807 GBP2020-04-30
Bank Borrowings
Between two and five year, Non-current
660,000 GBP2021-04-30
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
84,922 GBP2021-04-30
29,084 GBP2020-04-30
hire purchase agreements
284,091 GBP2021-04-30
99,134 GBP2020-04-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
178,098 GBP2021-04-30
151,034 GBP2020-04-30
Between one and five year
530,087 GBP2021-04-30
448,188 GBP2020-04-30
More than five year
444,167 GBP2021-04-30
341,667 GBP2020-04-30
All periods
1,152,352 GBP2021-04-30
940,889 GBP2020-04-30
Bank Borrowings
Secured
1,100,001 GBP2021-04-30
Total Borrowings
Secured
1,384,092 GBP2021-04-30
243,602 GBP2020-04-30
Deferred Tax Liabilities
-22,694 GBP2020-04-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
8,642 GBP2021-04-30
Accrued Liabilities/Deferred Income
937,200 GBP2021-04-30
1,000,969 GBP2020-04-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2021-04-30
Profit/Loss
Retained earnings (accumulated losses)
807,691 GBP2020-05-01 ~ 2021-04-30