Average Number of Employees
1152024-04-01 ~ 2025-03-31
1212023-04-01 ~ 2024-03-31
Turnover/Revenue
17,385,266 GBP2024-04-01 ~ 2025-03-31
19,630,117 GBP2023-04-01 ~ 2024-03-31
Cost of Sales
-10,900,236 GBP2024-04-01 ~ 2025-03-31
-14,602,826 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
6,485,030 GBP2024-04-01 ~ 2025-03-31
5,027,291 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
-3,273,824 GBP2024-04-01 ~ 2025-03-31
-2,883,167 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
3,211,206 GBP2024-04-01 ~ 2025-03-31
2,144,124 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
33,519 GBP2024-04-01 ~ 2025-03-31
Profit/Loss on Ordinary Activities Before Tax
3,125,789 GBP2024-04-01 ~ 2025-03-31
1,985,837 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
2,337,704 GBP2024-04-01 ~ 2025-03-31
1,775,777 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
134,860 GBP2025-03-31
291,346 GBP2024-03-31
Property, Plant & Equipment
1,237,715 GBP2025-03-31
1,262,211 GBP2024-03-31
Fixed Assets
1,372,575 GBP2025-03-31
1,553,557 GBP2024-03-31
Total Inventories
975,393 GBP2025-03-31
1,223,922 GBP2024-03-31
Debtors
Current
4,340,529 GBP2025-03-31
8,857,371 GBP2024-03-31
Cash at bank and in hand
2,924,465 GBP2025-03-31
410,198 GBP2024-03-31
Current Assets
8,240,387 GBP2025-03-31
10,491,491 GBP2024-03-31
Creditors
Current, Amounts falling due within one year
-3,460,722 GBP2025-03-31
Net Current Assets/Liabilities
4,779,665 GBP2025-03-31
6,351,269 GBP2024-03-31
Total Assets Less Current Liabilities
6,152,240 GBP2025-03-31
7,904,826 GBP2024-03-31
Creditors
Non-current, Amounts falling due after one year
-752,970 GBP2024-03-31
Net Assets/Liabilities
5,282,778 GBP2025-03-31
7,014,483 GBP2024-03-31
Equity
Called up share capital
11,050 GBP2025-03-31
11,050 GBP2024-03-31
11,050 GBP2023-04-01
Share premium
250,100 GBP2025-03-31
250,100 GBP2024-03-31
250,100 GBP2023-04-01
Capital redemption reserve
550 GBP2025-03-31
550 GBP2024-03-31
550 GBP2023-04-01
Retained earnings (accumulated losses)
5,021,078 GBP2025-03-31
6,752,783 GBP2024-03-31
4,977,006 GBP2023-04-01
Equity
5,282,778 GBP2025-03-31
7,014,483 GBP2024-03-31
5,238,706 GBP2023-04-01
Profit/Loss
Retained earnings (accumulated losses)
2,337,704 GBP2024-04-01 ~ 2025-03-31
1,775,777 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
Retained earnings (accumulated losses)
-4,069,409 GBP2024-04-01 ~ 2025-03-31
Dividends Paid
-4,069,409 GBP2024-04-01 ~ 2025-03-31
Audit Fees/Expenses
17,350 GBP2024-04-01 ~ 2025-03-31
16,510 GBP2023-04-01 ~ 2024-03-31
Wages/Salaries
4,356,884 GBP2024-04-01 ~ 2025-03-31
4,703,548 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
412,111 GBP2024-04-01 ~ 2025-03-31
442,382 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
4,923,511 GBP2024-04-01 ~ 2025-03-31
5,296,511 GBP2023-04-01 ~ 2024-03-31
Director Remuneration
248,712 GBP2024-04-01 ~ 2025-03-31
263,949 GBP2023-04-01 ~ 2024-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-9,920 GBP2024-04-01 ~ 2025-03-31
131,971 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
781,447 GBP2024-04-01 ~ 2025-03-31
496,459 GBP2023-04-01 ~ 2024-03-31
Dividends Paid on Shares
4,069,409 GBP2024-04-01 ~ 2025-03-31
Intangible Assets - Gross Cost
Development expenditure
609,537 GBP2025-03-31
609,537 GBP2024-03-31
Computer software
47,834 GBP2025-03-31
47,834 GBP2024-03-31
Intangible Assets - Gross Cost
657,371 GBP2025-03-31
657,371 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
484,556 GBP2025-03-31
331,363 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
522,511 GBP2025-03-31
366,025 GBP2024-03-31
Intangible Assets - Increase From Amortisation Charge for Year
156,486 GBP2024-04-01 ~ 2025-03-31
Intangible Assets
Development expenditure
124,981 GBP2025-03-31
278,174 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,069,122 GBP2025-03-31
962,633 GBP2024-03-31
Motor vehicles
138,400 GBP2025-03-31
138,400 GBP2024-03-31
Office equipment
732,818 GBP2025-03-31
699,473 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
2,753,750 GBP2025-03-31
2,613,916 GBP2024-03-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-14,375 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals
-42,120 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
656,128 GBP2024-03-31
Motor vehicles
112,114 GBP2024-03-31
Office equipment
452,396 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,351,705 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Office equipment, Owned/Freehold
81,058 GBP2024-04-01 ~ 2025-03-31
Owned/Freehold
173,045 GBP2024-04-01 ~ 2025-03-31
Under hire purchased contracts or finance leases, Motor vehicles
7,696 GBP2024-04-01 ~ 2025-03-31
Under hire purchased contracts or finance leases
20,032 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-6,229 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-28,747 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
741,886 GBP2025-03-31
Motor vehicles
119,810 GBP2025-03-31
Office equipment
510,936 GBP2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,516,035 GBP2025-03-31
Property, Plant & Equipment
Plant and equipment
327,236 GBP2025-03-31
306,505 GBP2024-03-31
Motor vehicles
18,590 GBP2025-03-31
26,286 GBP2024-03-31
Office equipment
221,882 GBP2025-03-31
247,077 GBP2024-03-31
Under hire purchased contracts or finance leases, Motor vehicles
18,590 GBP2025-03-31
26,287 GBP2024-03-31
Under hire purchased contracts or finance leases
18,590 GBP2025-03-31
26,287 GBP2024-03-31
Raw materials and consumables
186,801 GBP2025-03-31
24,923 GBP2024-03-31
Value of work in progress
788,592 GBP2025-03-31
1,198,999 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
2,133,847 GBP2025-03-31
3,345,155 GBP2024-03-31
Amounts Owed by Group Undertakings
Current
2,644,772 GBP2024-03-31
Other Debtors
Current
724,820 GBP2025-03-31
733,234 GBP2024-03-31
Prepayments/Accrued Income
Current
1,318,485 GBP2025-03-31
2,091,941 GBP2024-03-31
Cash and Cash Equivalents
2,924,465 GBP2025-03-31
410,198 GBP2024-03-31
Bank Borrowings
Current
10,649 GBP2025-03-31
10,649 GBP2024-03-31
Trade Creditors/Trade Payables
Current
1,559,566 GBP2025-03-31
2,290,241 GBP2024-03-31
Corporation Tax Payable
Current
825,316 GBP2025-03-31
78,089 GBP2024-03-31
Taxation/Social Security Payable
Current
234,364 GBP2025-03-31
708,580 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Current
313 GBP2025-03-31
278 GBP2024-03-31
Other Creditors
Current
86,558 GBP2025-03-31
48,414 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
743,956 GBP2025-03-31
1,003,971 GBP2024-03-31
Creditors
Current
3,460,722 GBP2025-03-31
4,140,222 GBP2024-03-31
Bank Borrowings
Non-current
3,651 GBP2025-03-31
14,299 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Non-current
738,358 GBP2025-03-31
738,671 GBP2024-03-31
Creditors
Non-current
742,009 GBP2025-03-31
752,970 GBP2024-03-31
Bank Borrowings
Current, Amounts falling due within one year
10,649 GBP2025-03-31
Non-current, Between one and two years
3,651 GBP2025-03-31
Non-current, Between two and five year
3,651 GBP2024-03-31
Total Borrowings
14,300 GBP2025-03-31
24,948 GBP2024-03-31
Net Deferred Tax Liability/Asset
-127,453 GBP2025-03-31
-137,373 GBP2024-03-31
-5,402 GBP2023-04-01
Deferred Tax Liabilities
Accelerated tax depreciation
-133,969 GBP2025-03-31
-142,521 GBP2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
110,500 shares2025-03-31
110,500 shares2024-03-31
Par Value of Share
Class 1 ordinary share
0.102024-04-01 ~ 2025-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
19,350 GBP2025-03-31
21,313 GBP2024-03-31
Between one and five year
26,697 GBP2025-03-31
46,047 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
46,047 GBP2025-03-31
67,360 GBP2024-03-31