Cost of Sales
-7,526,959 GBP2023-04-01 ~ 2024-03-31
-6,456,187 GBP2022-04-01 ~ 2023-03-31
Distribution Costs
-309,929 GBP2023-04-01 ~ 2024-03-31
-304,354 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-1,576,090 GBP2023-04-01 ~ 2024-03-31
-1,600,357 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
21,071 GBP2023-04-01 ~ 2024-03-31
1,135 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
1,031,473 GBP2023-04-01 ~ 2024-03-31
-886,028 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
771,638 GBP2023-04-01 ~ 2024-03-31
-716,297 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
Other
101,629 GBP2024-03-31
133,794 GBP2023-03-31
Property, Plant & Equipment
896,201 GBP2024-03-31
941,243 GBP2023-03-31
Fixed Assets - Investments
10,000 GBP2024-03-31
12,000 GBP2023-03-31
Fixed Assets
1,007,830 GBP2024-03-31
1,087,037 GBP2023-03-31
Debtors
2,823,376 GBP2024-03-31
1,861,027 GBP2023-03-31
Cash at bank and in hand
1,033,279 GBP2024-03-31
101,321 GBP2023-03-31
Current Assets
5,494,286 GBP2024-03-31
3,266,860 GBP2023-03-31
Creditors
Current, Amounts falling due within one year
-2,576,017 GBP2024-03-31
-1,372,389 GBP2023-03-31
Net Current Assets/Liabilities
2,918,269 GBP2024-03-31
1,894,471 GBP2023-03-31
Total Assets Less Current Liabilities
3,926,099 GBP2024-03-31
2,981,508 GBP2023-03-31
Net Assets/Liabilities
3,749,785 GBP2024-03-31
2,978,147 GBP2023-03-31
Equity
Called up share capital
4,000 GBP2024-03-31
4,000 GBP2023-03-31
4,000 GBP2022-03-31
Retained earnings (accumulated losses)
3,745,785 GBP2024-03-31
2,974,147 GBP2023-03-31
3,690,444 GBP2022-03-31
Equity
3,749,785 GBP2024-03-31
2,978,147 GBP2023-03-31
Profit/Loss
Retained earnings (accumulated losses)
771,638 GBP2023-04-01 ~ 2024-03-31
-716,297 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
17,895 GBP2023-04-01 ~ 2024-03-31
17,045 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
952023-04-01 ~ 2024-03-31
952022-04-01 ~ 2023-03-31
Wages/Salaries
3,308,539 GBP2023-04-01 ~ 2024-03-31
3,169,148 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
150,052 GBP2023-04-01 ~ 2024-03-31
138,281 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
3,818,212 GBP2023-04-01 ~ 2024-03-31
3,669,200 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
322,140 GBP2023-04-01 ~ 2024-03-31
365,693 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
172,953 GBP2023-04-01 ~ 2024-03-31
-99,939 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Computer software
286,528 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,027,121 GBP2024-03-31
1,983,531 GBP2023-03-31
Motor vehicles
678,327 GBP2024-03-31
607,579 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
2,705,448 GBP2024-03-31
2,591,110 GBP2023-03-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-1,180 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
-97,950 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals
-99,130 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,582,846 GBP2024-03-31
1,488,889 GBP2023-03-31
Motor vehicles
226,401 GBP2024-03-31
160,978 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,809,247 GBP2024-03-31
1,649,867 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
94,136 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
111,990 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
206,126 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-179 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
-46,567 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-46,746 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Plant and equipment
444,275 GBP2024-03-31
494,642 GBP2023-03-31
Motor vehicles
451,926 GBP2024-03-31
446,601 GBP2023-03-31
Finished Goods/Goods for Resale
171,366 GBP2024-03-31
214,400 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
1,605,113 GBP2024-03-31
1,562,353 GBP2023-03-31
Amount of corporation tax that is recoverable
Current
73,116 GBP2024-03-31
69,792 GBP2023-03-31
Other Debtors
Current
886,772 GBP2024-03-31
23,220 GBP2023-03-31
Prepayments/Accrued Income
Current
258,375 GBP2024-03-31
205,662 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
2,823,376 GBP2024-03-31
1,861,027 GBP2023-03-31
Trade Creditors/Trade Payables
Current
1,288,932 GBP2024-03-31
386,496 GBP2023-03-31
Amounts owed to group undertakings
Current
510,000 GBP2024-03-31
554,139 GBP2023-03-31
Corporation Tax Payable
Current
86,882 GBP2024-03-31
0 GBP2023-03-31
Other Taxation & Social Security Payable
Current
378,134 GBP2024-03-31
283,935 GBP2023-03-31
Other Creditors
Current
161,893 GBP2024-03-31
51,398 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
150,176 GBP2024-03-31
96,421 GBP2023-03-31
Creditors
Current
2,576,017 GBP2024-03-31
1,372,389 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
240,821 GBP2024-03-31
204,878 GBP2023-03-31
Between two and five year
712,666 GBP2024-03-31
773,530 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
953,487 GBP2024-03-31
978,408 GBP2023-03-31