Administrative Expenses
-7,585,440 GBP2024-04-01 ~ 2025-03-31
-7,734,013 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
510 GBP2024-04-01 ~ 2025-03-31
416 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
-1,172,356 GBP2024-04-01 ~ 2025-03-31
-2,307,678 GBP2023-04-01 ~ 2024-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
50,671 GBP2024-04-01 ~ 2025-03-31
247,619 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
-1,121,685 GBP2024-04-01 ~ 2025-03-31
-2,060,059 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gain or loss on the revaluation before tax in other comprehensive income
0 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
-936,501 GBP2024-04-01 ~ 2025-03-31
-2,060,059 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
Other
729,561 GBP2025-03-31
888,039 GBP2024-03-31
Property, Plant & Equipment
5,599,985 GBP2025-03-31
5,320,690 GBP2024-03-31
Fixed Assets
6,329,546 GBP2025-03-31
6,208,729 GBP2024-03-31
Debtors
3,149,969 GBP2025-03-31
3,964,767 GBP2024-03-31
Cash at bank and in hand
93,104 GBP2025-03-31
22,974 GBP2024-03-31
Current Assets
14,243,617 GBP2025-03-31
13,845,641 GBP2024-03-31
Net Current Assets/Liabilities
5,419,775 GBP2025-03-31
1,146,982 GBP2024-03-31
Total Assets Less Current Liabilities
11,749,321 GBP2025-03-31
7,355,711 GBP2024-03-31
Creditors
Non-current, Amounts falling due after one year
-7,448,958 GBP2025-03-31
Net Assets/Liabilities
4,147,457 GBP2025-03-31
5,083,958 GBP2024-03-31
Equity
Called up share capital
5,517,788 GBP2025-03-31
5,517,788 GBP2024-03-31
29,180,288 GBP2023-03-31
Revaluation reserve
185,184 GBP2025-03-31
0 GBP2024-03-31
0 GBP2023-03-31
Retained earnings (accumulated losses)
-1,555,515 GBP2025-03-31
-433,830 GBP2024-03-31
-26,536,271 GBP2023-03-31
Equity
4,147,457 GBP2025-03-31
5,083,958 GBP2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
-1,121,685 GBP2024-04-01 ~ 2025-03-31
-2,060,059 GBP2023-04-01 ~ 2024-03-31
Issue of Equity Instruments
Called up share capital
4,500,000 GBP2023-04-01 ~ 2024-03-31
Issue of Equity Instruments
4,500,000 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
71,905 GBP2024-04-01 ~ 2025-03-31
79,304 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
1412024-04-01 ~ 2025-03-31
1312023-04-01 ~ 2024-03-31
Wages/Salaries
5,557,196 GBP2024-04-01 ~ 2025-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
169,037 GBP2024-04-01 ~ 2025-03-31
166,640 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
6,281,637 GBP2024-04-01 ~ 2025-03-31
5,984,705 GBP2023-04-01 ~ 2024-03-31
Director Remuneration
208,703 GBP2024-04-01 ~ 2025-03-31
209,100 GBP2023-04-01 ~ 2024-03-31
Intangible Assets - Gross Cost
Development expenditure
5,991,524 GBP2025-03-31
5,811,910 GBP2024-03-31
Intangible Assets - Gross Cost
6,197,636 GBP2025-03-31
6,003,745 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
5,289,827 GBP2025-03-31
4,950,650 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
5,468,075 GBP2025-03-31
5,115,706 GBP2024-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
339,177 GBP2024-04-01 ~ 2025-03-31
Intangible Assets - Increase From Amortisation Charge for Year
352,369 GBP2024-04-01 ~ 2025-03-31
Intangible Assets
Development expenditure
701,697 GBP2025-03-31
861,260 GBP2024-03-31
Intangible Assets
729,561 GBP2025-03-31
888,039 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,362,724 GBP2025-03-31
1,250,680 GBP2024-03-31
Furniture and fittings
627,509 GBP2025-03-31
572,037 GBP2024-03-31
Motor vehicles
394,836 GBP2025-03-31
448,161 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
7,846,523 GBP2025-03-31
7,042,109 GBP2024-03-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
0 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
-150,771 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals
-150,771 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
185,184 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
5,188,204 GBP2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,157,673 GBP2025-03-31
1,076,897 GBP2024-03-31
Furniture and fittings
416,402 GBP2025-03-31
354,470 GBP2024-03-31
Motor vehicles
224,367 GBP2025-03-31
279,986 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,246,538 GBP2025-03-31
1,721,419 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
438,030 GBP2024-04-01 ~ 2025-03-31
Plant and equipment
80,776 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
61,932 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
68,444 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
649,182 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
0 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
-124,063 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-124,063 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
448,096 GBP2025-03-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
4,740,108 GBP2025-03-31
Plant and equipment
205,051 GBP2025-03-31
173,783 GBP2024-03-31
Furniture and fittings
211,107 GBP2025-03-31
217,567 GBP2024-03-31
Motor vehicles
170,469 GBP2025-03-31
168,175 GBP2024-03-31
Finished Goods/Goods for Resale
916,825 GBP2025-03-31
1,194,426 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
2,019,729 GBP2025-03-31
1,901,512 GBP2024-03-31
Amounts Owed by Group Undertakings
Current
266,589 GBP2025-03-31
296,841 GBP2024-03-31
Other Debtors
Current
258,522 GBP2025-03-31
1,177,872 GBP2024-03-31
Prepayments/Accrued Income
Current
605,129 GBP2025-03-31
588,542 GBP2024-03-31
Debtors
Amounts falling due within one year, Current
3,149,969 GBP2025-03-31
3,964,767 GBP2024-03-31
Bank Borrowings/Overdrafts
Current
3,000,000 GBP2025-03-31
2,700,000 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Current
0 GBP2025-03-31
12,417 GBP2024-03-31
Trade Creditors/Trade Payables
Current
3,096,254 GBP2025-03-31
5,886,830 GBP2024-03-31
Amounts owed to group undertakings
Current
6,287 GBP2025-03-31
6,287 GBP2024-03-31
Other Taxation & Social Security Payable
Current
134,446 GBP2025-03-31
140,935 GBP2024-03-31
Other Creditors
Current
889,726 GBP2025-03-31
1,335,342 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
1,697,129 GBP2025-03-31
2,616,848 GBP2024-03-31
Creditors
Current
8,823,842 GBP2025-03-31
12,698,659 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Non-current
0 GBP2025-03-31
7,691 GBP2024-03-31
Other Remaining Borrowings
Non-current
6,544,877 GBP2025-03-31
1,099,993 GBP2024-03-31
Creditors
Non-current
7,448,958 GBP2025-03-31
2,068,988 GBP2024-03-31
Minimum gross finance lease payments owing
Amounts falling due within one year
0 GBP2025-03-31
12,417 GBP2024-03-31
Minimum gross finance lease payments owing
0 GBP2025-03-31
20,108 GBP2024-03-31
Bank Borrowings
3,000,000 GBP2025-03-31
2,700,000 GBP2024-03-31
Total Borrowings
9,544,877 GBP2025-03-31
3,799,993 GBP2024-03-31
Current
3,000,000 GBP2025-03-31
2,700,000 GBP2024-03-31
Non-current
6,544,877 GBP2025-03-31
1,099,993 GBP2024-03-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
5,517,788 shares2025-03-31
5,517,788 shares2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
764,749 GBP2025-03-31
Between two and five year
3,050,192 GBP2025-03-31
More than five year
3,294,497 GBP2025-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
7,109,438 GBP2025-03-31