Turnover/Revenue
9,750,305 GBP2023-04-01 ~ 2024-03-31
9,707,869 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
-2,947,643 GBP2023-04-01 ~ 2024-03-31
-2,546,104 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
6,802,662 GBP2023-04-01 ~ 2024-03-31
7,161,765 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-5,470,983 GBP2023-04-01 ~ 2024-03-31
-5,417,226 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
1,238,999 GBP2023-04-01 ~ 2024-03-31
1,957,051 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
188,606 GBP2023-04-01 ~ 2024-03-31
90,909 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
-35,793 GBP2023-04-01 ~ 2024-03-31
-27,211 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
1,391,812 GBP2023-04-01 ~ 2024-03-31
2,020,749 GBP2022-04-01 ~ 2023-03-31
Equity
Retained earnings (accumulated losses)
15,670,021 GBP2024-03-31
14,846,439 GBP2023-03-31
14,341,731 GBP2022-04-01
Profit/Loss
Retained earnings (accumulated losses)
823,582 GBP2023-04-01 ~ 2024-03-31
1,504,708 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-1,000,000 GBP2022-04-01 ~ 2023-03-31
Equity
Called up share capital
10,645 GBP2024-03-31
10,645 GBP2023-03-31
10,645 GBP2022-04-01
Share premium
31,605 GBP2024-03-31
31,605 GBP2023-03-31
31,605 GBP2022-04-01
Revaluation reserve
138,607 GBP2023-03-31
138,607 GBP2022-04-01
Equity
15,850,878 GBP2024-03-31
15,027,296 GBP2023-03-31
14,522,588 GBP2022-04-01
Profit/Loss
823,582 GBP2023-04-01 ~ 2024-03-31
1,504,708 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
823,582 GBP2023-04-01 ~ 2024-03-31
1,504,708 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
823,582 GBP2023-04-01 ~ 2024-03-31
1,504,708 GBP2022-04-01 ~ 2023-03-31
Equity - Income/Expense Recognised Directly
Retained earnings (accumulated losses)
138,607 GBP2023-04-01 ~ 2024-03-31
-1,000,000 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-1,000,000 GBP2022-04-01 ~ 2023-03-31
Equity - Income/Expense Recognised Directly
-1,000,000 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
1,149,467 GBP2023-04-01 ~ 2024-03-31
929,670 GBP2022-04-01 ~ 2023-03-31
Cash and Cash Equivalents
4,407,462 GBP2024-03-31
3,342,382 GBP2023-03-31
4,802,955 GBP2022-04-01
Cash at bank and in hand
4,407,462 GBP2024-03-31
3,342,382 GBP2023-03-31
Audit Fees/Expenses
9,000 GBP2023-04-01 ~ 2024-03-31
8,775 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
3,893,448 GBP2023-04-01 ~ 2024-03-31
3,322,238 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
323,013 GBP2023-04-01 ~ 2024-03-31
276,955 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
4,312,276 GBP2023-04-01 ~ 2024-03-31
3,689,353 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
713,763 GBP2023-04-01 ~ 2024-03-31
514,331 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
575,855 GBP2023-04-01 ~ 2024-03-31
94,707 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
347,953 GBP2023-04-01 ~ 2024-03-31
383,942 GBP2022-04-01 ~ 2023-03-31
Dividends Paid on Shares
1,000,000 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Buildings
7,720,269 GBP2024-03-31
7,506,175 GBP2023-03-31
Plant and equipment
11,598,949 GBP2024-03-31
9,761,114 GBP2023-03-31
Motor vehicles
300,004 GBP2024-03-31
221,968 GBP2023-03-31
Furniture and fittings
2,873,193 GBP2024-03-31
2,736,347 GBP2023-03-31
Other
2,639,631 GBP2024-03-31
2,624,773 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
25,132,046 GBP2024-03-31
22,850,377 GBP2023-03-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-913,293 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
-12,900 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals
-926,193 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
5,359,624 GBP2023-03-31
Motor vehicles
152,916 GBP2023-03-31
Furniture and fittings
2,347,551 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
9,484,864 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
608,347 GBP2023-04-01 ~ 2024-03-31
Motor vehicles, Owned/Freehold
39,612 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings, Owned/Freehold
78,845 GBP2023-04-01 ~ 2024-03-31
Owned/Freehold
728,290 GBP2023-04-01 ~ 2024-03-31
Plant and equipment, Under hire purchased contracts or finance leases
421,177 GBP2023-04-01 ~ 2024-03-31
Under hire purchased contracts or finance leases
421,177 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-718,393 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
-11,363 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-729,756 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
5,670,755 GBP2024-03-31
Motor vehicles
181,165 GBP2024-03-31
Furniture and fittings
2,426,396 GBP2024-03-31
Other
1,626,259 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
9,904,575 GBP2024-03-31
Property, Plant & Equipment
Buildings
7,720,269 GBP2024-03-31
7,506,175 GBP2023-03-31
Plant and equipment
5,928,194 GBP2024-03-31
4,401,490 GBP2023-03-31
Motor vehicles
118,839 GBP2024-03-31
69,052 GBP2023-03-31
Furniture and fittings
446,797 GBP2024-03-31
388,796 GBP2023-03-31
Other
1,013,372 GBP2024-03-31
1,000,000 GBP2023-03-31
Property, Plant & Equipment
15,227,471 GBP2024-03-31
13,365,513 GBP2023-03-31
Plant and equipment, Under hire purchased contracts or finance leases
2,913,675 GBP2024-03-31
1,970,560 GBP2023-03-31
Under hire purchased contracts or finance leases
2,913,675 GBP2024-03-31
1,970,560 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
22,348 GBP2024-03-31
29,821 GBP2023-03-31
Other Debtors
Current
848,576 GBP2024-03-31
883,081 GBP2023-03-31
Prepayments/Accrued Income
Current
102,939 GBP2024-03-31
161,014 GBP2023-03-31
Debtors
Current
973,863 GBP2024-03-31
1,073,916 GBP2023-03-31
Bank Borrowings
Current
113,936 GBP2023-03-31
Trade Creditors/Trade Payables
Current
543,687 GBP2024-03-31
463,284 GBP2023-03-31
Corporation Tax Payable
Current
21,334 GBP2023-03-31
Taxation/Social Security Payable
Current
79,119 GBP2024-03-31
60,122 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
511,665 GBP2024-03-31
262,800 GBP2023-03-31
Other Creditors
Current
356,582 GBP2024-03-31
409,628 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
1,885,192 GBP2024-03-31
1,996,063 GBP2023-03-31
Creditors
Current
3,376,245 GBP2024-03-31
3,327,167 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
1,381,057 GBP2024-03-31
271,400 GBP2023-03-31
Creditors
Non-current
1,389,459 GBP2024-03-31
281,285 GBP2023-03-31
Net Deferred Tax Liability/Asset
-2,173,153 GBP2024-03-31
-1,597,298 GBP2023-03-31
-1,502,591 GBP2022-04-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-575,855 GBP2023-04-01 ~ 2024-03-31
-94,707 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
-2,222,845 GBP2024-03-31
-1,534,369 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
10,645 shares2024-03-31
10,645 shares2023-03-31
Par Value of Share
Class 1 ordinary share
1.002023-04-01 ~ 2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
14,030 GBP2024-03-31
6,315 GBP2023-03-31
Between one and five year
11,392 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
25,422 GBP2024-03-31
6,315 GBP2023-03-31