Cost of Sales
-10,603,517 GBP2023-04-01 ~ 2024-03-31
-8,157,371 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-4,359,210 GBP2023-04-01 ~ 2024-03-31
-3,994,455 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
614,663 GBP2023-04-01 ~ 2024-03-31
542,021 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
948,558 GBP2024-03-31
1,040,249 GBP2023-03-31
Fixed Assets - Investments
30,000 GBP2024-03-31
30,000 GBP2023-03-31
Fixed Assets
978,558 GBP2024-03-31
1,070,249 GBP2023-03-31
Debtors
5,267,844 GBP2024-03-31
4,695,412 GBP2023-03-31
Cash at bank and in hand
133,695 GBP2024-03-31
564,583 GBP2023-03-31
Current Assets
7,309,621 GBP2024-03-31
7,443,292 GBP2023-03-31
Net Current Assets/Liabilities
4,409,506 GBP2024-03-31
4,688,862 GBP2023-03-31
Total Assets Less Current Liabilities
5,388,064 GBP2024-03-31
5,759,111 GBP2023-03-31
Creditors
Non-current
-36,077 GBP2024-03-31
-15,038 GBP2023-03-31
Net Assets/Liabilities
4,960,598 GBP2024-03-31
5,345,935 GBP2023-03-31
Equity
Called up share capital
10,000 GBP2024-03-31
10,000 GBP2023-03-31
10,000 GBP2022-03-31
Retained earnings (accumulated losses)
4,950,598 GBP2024-03-31
5,335,935 GBP2023-03-31
5,793,914 GBP2022-03-31
Equity
4,960,598 GBP2024-03-31
5,345,935 GBP2023-03-31
Profit/Loss
Retained earnings (accumulated losses)
614,663 GBP2023-04-01 ~ 2024-03-31
542,021 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
614,663 GBP2023-04-01 ~ 2024-03-31
542,021 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-1,000,000 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-1,000,000 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
26,500 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
962023-04-01 ~ 2024-03-31
932022-04-01 ~ 2023-03-31
Wages/Salaries
3,838,099 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
149,775 GBP2023-04-01 ~ 2024-03-31
130,748 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
4,397,471 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
323,835 GBP2023-04-01 ~ 2024-03-31
316,438 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
7,285 GBP2023-04-01 ~ 2024-03-31
736 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-6,749 GBP2023-04-01 ~ 2024-03-31
9,634 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
586,930 GBP2023-04-01 ~ 2024-03-31
480,373 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
1,232,330 GBP2024-03-31
1,232,330 GBP2023-03-31
Plant and equipment
1,166,303 GBP2024-03-31
1,085,974 GBP2023-03-31
Furniture and fittings
468,610 GBP2024-03-31
418,327 GBP2023-03-31
Motor vehicles
65,586 GBP2024-03-31
33,307 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
2,932,829 GBP2024-03-31
2,769,938 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
673,503 GBP2024-03-31
501,756 GBP2023-03-31
Plant and equipment
894,176 GBP2024-03-31
823,627 GBP2023-03-31
Furniture and fittings
395,718 GBP2024-03-31
388,352 GBP2023-03-31
Motor vehicles
20,874 GBP2024-03-31
15,954 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,984,271 GBP2024-03-31
1,729,689 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
171,747 GBP2023-04-01 ~ 2024-03-31
Plant and equipment
70,549 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
7,366 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
4,920 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
254,582 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
558,827 GBP2024-03-31
730,574 GBP2023-03-31
Plant and equipment
272,127 GBP2024-03-31
262,347 GBP2023-03-31
Furniture and fittings
72,892 GBP2024-03-31
29,975 GBP2023-03-31
Motor vehicles
44,712 GBP2024-03-31
17,353 GBP2023-03-31
Finished Goods/Goods for Resale
11,923 GBP2024-03-31
6,898 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
1,352,668 GBP2024-03-31
804,910 GBP2023-03-31
Amount of corporation tax that is recoverable
Current
108,180 GBP2024-03-31
87,196 GBP2023-03-31
Amounts Owed by Group Undertakings
Current
3,388,697 GBP2024-03-31
3,222,369 GBP2023-03-31
Other Debtors
Current
64,803 GBP2024-03-31
216,408 GBP2023-03-31
Prepayments/Accrued Income
Current
353,496 GBP2024-03-31
364,529 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
5,267,844 GBP2024-03-31
4,695,412 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
237,338 GBP2024-03-31
0 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
7,007 GBP2024-03-31
3,560 GBP2023-03-31
Trade Creditors/Trade Payables
Current
827,704 GBP2024-03-31
1,080,862 GBP2023-03-31
Amounts owed to group undertakings
Current
1,051,632 GBP2024-03-31
743,902 GBP2023-03-31
Other Taxation & Social Security Payable
Current
124,860 GBP2024-03-31
119,339 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
651,574 GBP2024-03-31
806,767 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
36,077 GBP2024-03-31
15,038 GBP2023-03-31
Bank Overdrafts
237,338 GBP2024-03-31
-237,338 GBP2024-03-31
0 GBP2023-03-31
Total Borrowings
Current
237,338 GBP2024-03-31
0 GBP2023-03-31
Minimum gross finance lease payments owing
Amounts falling due within one year
7,007 GBP2024-03-31
3,560 GBP2023-03-31
Minimum gross finance lease payments owing
43,084 GBP2024-03-31
18,598 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
350,000 GBP2024-03-31
350,000 GBP2023-03-31
Between two and five year
827,329 GBP2024-03-31
1,052,945 GBP2023-03-31
More than five year
208,904 GBP2024-03-31
334,247 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,386,233 GBP2024-03-31
1,737,192 GBP2023-03-31