Par Value of Share
Class 1 ordinary share
12023-05-01 ~ 2024-04-30
Turnover/Revenue
22,270,456 GBP2023-05-01 ~ 2024-04-30
16,252,042 GBP2022-05-01 ~ 2023-04-30
Cost of Sales
-18,365,927 GBP2023-05-01 ~ 2024-04-30
-13,419,608 GBP2022-05-01 ~ 2023-04-30
Gross Profit/Loss
3,904,529 GBP2023-05-01 ~ 2024-04-30
2,832,434 GBP2022-05-01 ~ 2023-04-30
Administrative Expenses
-2,878,906 GBP2023-05-01 ~ 2024-04-30
-2,441,247 GBP2022-05-01 ~ 2023-04-30
Operating Profit/Loss
1,025,623 GBP2023-05-01 ~ 2024-04-30
391,187 GBP2022-05-01 ~ 2023-04-30
Other Interest Receivable/Similar Income (Finance Income)
10,483 GBP2023-05-01 ~ 2024-04-30
2,389 GBP2022-05-01 ~ 2023-04-30
Interest Payable/Similar Charges (Finance Costs)
-90,534 GBP2023-05-01 ~ 2024-04-30
-62,380 GBP2022-05-01 ~ 2023-04-30
Profit/Loss on Ordinary Activities Before Tax
2,204,674 GBP2023-05-01 ~ 2024-04-30
1,597,907 GBP2022-05-01 ~ 2023-04-30
Profit/Loss
1,631,314 GBP2023-05-01 ~ 2024-04-30
1,175,695 GBP2022-05-01 ~ 2023-04-30
Comprehensive Income/Expense
1,631,314 GBP2023-05-01 ~ 2024-04-30
1,175,695 GBP2022-05-01 ~ 2023-04-30
Intangible Assets
82,000 GBP2024-04-30
84,000 GBP2023-04-30
Property, Plant & Equipment
1,718,900 GBP2024-04-30
1,777,275 GBP2023-04-30
Fixed Assets - Investments
3 GBP2024-04-30
3 GBP2023-04-30
Investment Property
6,899,421 GBP2024-04-30
5,640,319 GBP2023-04-30
Fixed Assets
8,700,324 GBP2024-04-30
7,501,597 GBP2023-04-30
Total Inventories
296,650 GBP2024-04-30
165,762 GBP2023-04-30
Debtors
1,845,394 GBP2024-04-30
2,081,619 GBP2023-04-30
Cash at bank and in hand
793,312 GBP2024-04-30
577,231 GBP2023-04-30
Current Assets
2,935,356 GBP2024-04-30
2,824,612 GBP2023-04-30
Net Current Assets/Liabilities
-704,981 GBP2024-04-30
-685,683 GBP2023-04-30
Total Assets Less Current Liabilities
7,995,343 GBP2024-04-30
6,815,914 GBP2023-04-30
Net Assets/Liabilities
5,568,942 GBP2024-04-30
4,252,980 GBP2023-04-30
Equity
Called up share capital
1,000 GBP2024-04-30
1,000 GBP2023-04-30
1,000 GBP2022-04-30
Retained earnings (accumulated losses)
522,742 GBP2024-04-30
151,106 GBP2023-04-30
392,509 GBP2022-04-30
Equity
5,568,942 GBP2024-04-30
4,252,980 GBP2023-04-30
3,544,350 GBP2022-04-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,631,314 GBP2023-05-01 ~ 2024-04-30
1,175,695 GBP2022-05-01 ~ 2023-04-30
Dividends Paid
Retained earnings (accumulated losses)
-315,352 GBP2023-05-01 ~ 2024-04-30
-467,065 GBP2022-05-01 ~ 2023-04-30
Dividends Paid
-315,352 GBP2023-05-01 ~ 2024-04-30
-467,065 GBP2022-05-01 ~ 2023-04-30
Wages/Salaries
2,767,574 GBP2023-05-01 ~ 2024-04-30
2,303,306 GBP2022-05-01 ~ 2023-04-30
Social Security Costs
298,453 GBP2023-05-01 ~ 2024-04-30
242,250 GBP2022-05-01 ~ 2023-04-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
42,850 GBP2023-05-01 ~ 2024-04-30
35,870 GBP2022-05-01 ~ 2023-04-30
Staff Costs/Employee Benefits Expense
3,108,877 GBP2023-05-01 ~ 2024-04-30
2,581,426 GBP2022-05-01 ~ 2023-04-30
Average Number of Employees
692023-05-01 ~ 2024-04-30
692022-05-01 ~ 2023-04-30
Director Remuneration
803,240 GBP2023-05-01 ~ 2024-04-30
401,369 GBP2022-05-01 ~ 2023-04-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
95,801 GBP2023-05-01 ~ 2024-04-30
84,067 GBP2022-05-01 ~ 2023-04-30
Audit Fees/Expenses
14,500 GBP2023-05-01 ~ 2024-04-30
14,500 GBP2022-05-01 ~ 2023-04-30
Current Tax for the Period
266,127 GBP2023-05-01 ~ 2024-04-30
Tax Expense/Credit at Applicable Tax Rate
551,169 GBP2023-05-01 ~ 2024-04-30
311,480 GBP2022-05-01 ~ 2023-04-30
Intangible Assets - Gross Cost
Net goodwill
707,154 GBP2024-04-30
677,154 GBP2023-04-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
625,154 GBP2024-04-30
593,154 GBP2023-04-30
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
32,000 GBP2023-05-01 ~ 2024-04-30
Intangible Assets
Net goodwill
82,000 GBP2024-04-30
84,000 GBP2023-04-30
Property, Plant & Equipment - Gross Cost
Land and buildings
1,122,071 GBP2024-04-30
1,032,762 GBP2023-04-30
Plant and equipment
542,087 GBP2024-04-30
542,087 GBP2023-04-30
Furniture and fittings
229,964 GBP2024-04-30
229,964 GBP2023-04-30
Motor vehicles
924,499 GBP2024-04-30
890,649 GBP2023-04-30
Property, Plant & Equipment - Gross Cost
2,818,621 GBP2024-04-30
2,695,462 GBP2023-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
492,875 GBP2024-04-30
477,037 GBP2023-04-30
Furniture and fittings
200,880 GBP2024-04-30
196,031 GBP2023-04-30
Motor vehicles
405,966 GBP2024-04-30
245,119 GBP2023-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,099,721 GBP2024-04-30
918,187 GBP2023-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
15,838 GBP2023-05-01 ~ 2024-04-30
Furniture and fittings
4,849 GBP2023-05-01 ~ 2024-04-30
Motor vehicles
160,847 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
181,534 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment
Land and buildings
1,122,071 GBP2024-04-30
1,032,762 GBP2023-04-30
Plant and equipment
49,212 GBP2024-04-30
65,050 GBP2023-04-30
Furniture and fittings
29,084 GBP2024-04-30
33,933 GBP2023-04-30
Motor vehicles
518,533 GBP2024-04-30
645,530 GBP2023-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
85,733 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
270,923 GBP2024-04-30
356,656 GBP2023-04-30
Investment Property - Fair Value Model
6,899,421 GBP2024-04-30
5,640,319 GBP2023-04-30
Finished Goods
296,650 GBP2024-04-30
165,762 GBP2023-04-30
Trade Debtors/Trade Receivables
Current
1,308,769 GBP2024-04-30
1,126,924 GBP2023-04-30
Amounts Owed by Group Undertakings
Current
328,328 GBP2024-04-30
760,544 GBP2023-04-30
Other Debtors
Current
36,005 GBP2024-04-30
41,461 GBP2023-04-30
Amount of value-added tax that is recoverable
Current
66,936 GBP2024-04-30
73,375 GBP2023-04-30
Prepayments/Accrued Income
Current
55,221 GBP2024-04-30
55,221 GBP2023-04-30
Debtors
Amounts falling due within one year, Current
1,845,394 GBP2024-04-30
2,081,619 GBP2023-04-30
Bank Borrowings/Overdrafts
Current
269,798 GBP2024-04-30
269,798 GBP2023-04-30
Finance Lease Liabilities - Total Present Value
Current
74,408 GBP2024-04-30
74,407 GBP2023-04-30
Trade Creditors/Trade Payables
Current
2,419,304 GBP2024-04-30
2,152,702 GBP2023-04-30
Amounts owed to group undertakings
Current
397,716 GBP2024-04-30
Corporation Tax Payable
Current
263,830 GBP2024-04-30
19,331 GBP2023-04-30
Other Taxation & Social Security Payable
Current
69,350 GBP2024-04-30
78,601 GBP2023-04-30
Other Creditors
Current
46,167 GBP2024-04-30
835,490 GBP2023-04-30
Accrued Liabilities
Current
99,651 GBP2024-04-30
79,966 GBP2023-04-30
Bank Borrowings/Overdrafts
Non-current
734,416 GBP2024-04-30
1,101,675 GBP2023-04-30
Finance Lease Liabilities - Total Present Value
Non-current
175,805 GBP2024-04-30
252,312 GBP2023-04-30
Bank Borrowings
Non-current, Between two and five year
734,416 GBP2024-04-30
1,101,675 GBP2023-04-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
167,952 GBP2024-04-30
167,952 GBP2023-04-30
Between one and five year
646,182 GBP2024-04-30
671,808 GBP2023-04-30
More than five year
142,326 GBP2023-04-30
All periods
814,134 GBP2024-04-30
982,086 GBP2023-04-30
Bank Borrowings
Secured
1,004,214 GBP2024-04-30
1,371,473 GBP2023-04-30
Total Borrowings
Secured
1,254,428 GBP2024-04-30
1,698,192 GBP2023-04-30
Deferred Tax Liabilities
Accelerated tax depreciation
168,316 GBP2024-04-30
170,219 GBP2023-04-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,516,180 GBP2024-04-30
1,208,947 GBP2023-04-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2024-04-30
Profit/Loss
Retained earnings (accumulated losses)
1,631,314 GBP2023-05-01 ~ 2024-04-30