Par Value of Share
Class 1 ordinary share
12024-04-01 ~ 2025-03-31
Turnover/Revenue
52,939,425 GBP2024-04-01 ~ 2025-03-31
47,093,623 GBP2023-04-01 ~ 2024-03-31
Cost of Sales
51,726,506 GBP2024-04-01 ~ 2025-03-31
45,080,084 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
1,212,919 GBP2024-04-01 ~ 2025-03-31
2,013,539 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
2,058,219 GBP2024-04-01 ~ 2025-03-31
2,044,192 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
-845,300 GBP2024-04-01 ~ 2025-03-31
-30,653 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
49,563 GBP2024-04-01 ~ 2025-03-31
61,234 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
-795,737 GBP2024-04-01 ~ 2025-03-31
30,581 GBP2023-04-01 ~ 2024-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-47,586 GBP2024-04-01 ~ 2025-03-31
-34,474 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
-748,151 GBP2024-04-01 ~ 2025-03-31
65,055 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
-748,151 GBP2024-04-01 ~ 2025-03-31
65,055 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
551,388 GBP2025-03-31
538,596 GBP2024-03-31
Property, Plant & Equipment
113,822 GBP2025-03-31
176,718 GBP2024-03-31
Fixed Assets
665,210 GBP2025-03-31
715,314 GBP2024-03-31
Total Inventories
371,355 GBP2025-03-31
262,445 GBP2024-03-31
Debtors
12,443,367 GBP2025-03-31
15,691,193 GBP2024-03-31
Cash at bank and in hand
4,243,728 GBP2025-03-31
5,466,376 GBP2024-03-31
Current Assets
17,058,450 GBP2025-03-31
21,420,014 GBP2024-03-31
Creditors
Current
13,893,530 GBP2025-03-31
17,508,254 GBP2024-03-31
Net Current Assets/Liabilities
3,164,920 GBP2025-03-31
3,911,760 GBP2024-03-31
Total Assets Less Current Liabilities
3,830,130 GBP2025-03-31
4,627,074 GBP2024-03-31
Net Assets/Liabilities
3,830,130 GBP2025-03-31
4,578,281 GBP2024-03-31
Equity
Called up share capital
225,100 GBP2025-03-31
225,100 GBP2024-03-31
225,100 GBP2023-03-31
Capital redemption reserve
25,000 GBP2025-03-31
25,000 GBP2024-03-31
25,000 GBP2023-03-31
Retained earnings (accumulated losses)
3,580,030 GBP2025-03-31
4,328,181 GBP2024-03-31
4,323,126 GBP2023-03-31
Equity
3,830,130 GBP2025-03-31
4,578,281 GBP2024-03-31
4,573,226 GBP2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-60,000 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
-60,000 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-748,151 GBP2024-04-01 ~ 2025-03-31
65,055 GBP2023-04-01 ~ 2024-03-31
Wages/Salaries
3,609,374 GBP2024-04-01 ~ 2025-03-31
3,545,782 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
433,163 GBP2024-04-01 ~ 2025-03-31
454,838 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
69,208 GBP2024-04-01 ~ 2025-03-31
67,876 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
4,111,745 GBP2024-04-01 ~ 2025-03-31
4,068,496 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
822024-04-01 ~ 2025-03-31
892023-04-01 ~ 2024-03-31
Director Remuneration
258,166 GBP2024-04-01 ~ 2025-03-31
291,771 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
94,292 GBP2024-04-01 ~ 2025-03-31
118,271 GBP2023-04-01 ~ 2024-03-31
Current Tax for the Period
1,207 GBP2024-04-01 ~ 2025-03-31
Tax Expense/Credit at Applicable Tax Rate
-198,934 GBP2024-04-01 ~ 2025-03-31
7,645 GBP2023-04-01 ~ 2024-03-31
Intangible Assets - Gross Cost
Development expenditure
1,144,073 GBP2025-03-31
1,085,465 GBP2024-03-31
Intangible Assets - Gross Cost
1,145,023 GBP2025-03-31
1,085,465 GBP2024-03-31
Intangible assets - Disposals
-179,680 GBP2024-04-01 ~ 2025-03-31
Intangible Assets - Gross Cost
Computer software
950 GBP2025-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
593,635 GBP2025-03-31
546,869 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
593,635 GBP2025-03-31
546,869 GBP2024-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
226,446 GBP2024-04-01 ~ 2025-03-31
Intangible Assets - Increase From Amortisation Charge for Year
226,446 GBP2024-04-01 ~ 2025-03-31
Intangible assets - Disposals and decrease in the amortization or impairment
-179,680 GBP2024-04-01 ~ 2025-03-31
Intangible Assets
Development expenditure
550,438 GBP2025-03-31
538,596 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
233,739 GBP2025-03-31
305,447 GBP2024-03-31
Furniture and fittings
87,105 GBP2025-03-31
122,365 GBP2024-03-31
Motor vehicles
87,730 GBP2025-03-31
87,730 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
408,574 GBP2025-03-31
515,542 GBP2024-03-31
Property, Plant & Equipment - Disposals
Plant and equipment
-88,082 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
-50,282 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Disposals
-138,364 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
185,386 GBP2025-03-31
219,127 GBP2024-03-31
Furniture and fittings
45,348 GBP2025-03-31
77,612 GBP2024-03-31
Motor vehicles
64,018 GBP2025-03-31
42,085 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
294,752 GBP2025-03-31
338,824 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
54,341 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
18,018 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
21,933 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
94,292 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-88,082 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
-50,282 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-138,364 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Plant and equipment
48,353 GBP2025-03-31
86,320 GBP2024-03-31
Furniture and fittings
41,757 GBP2025-03-31
44,753 GBP2024-03-31
Motor vehicles
23,712 GBP2025-03-31
45,645 GBP2024-03-31
Finished Goods
371,355 GBP2025-03-31
262,445 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
8,523,783 GBP2025-03-31
12,481,944 GBP2024-03-31
Prepayments/Accrued Income
Current
3,544,515 GBP2025-03-31
2,682,764 GBP2024-03-31
Debtors
Amounts falling due within one year, Current
12,443,367 GBP2025-03-31
15,691,193 GBP2024-03-31
Trade Creditors/Trade Payables
Current
12,984,848 GBP2025-03-31
16,616,556 GBP2024-03-31
Other Taxation & Social Security Payable
Current
776,292 GBP2025-03-31
736,072 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
132,390 GBP2025-03-31
152,785 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
56,999 GBP2025-03-31
51,948 GBP2024-03-31
Between one and five year
15,275 GBP2025-03-31
55,600 GBP2024-03-31
All periods
72,274 GBP2025-03-31
107,548 GBP2024-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
48,793 GBP2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
225,100 shares2025-03-31
Profit/Loss
Retained earnings (accumulated losses)
-748,151 GBP2024-04-01 ~ 2025-03-31