Average Number of Employees
1252023-04-01 ~ 2024-03-31
1252022-04-01 ~ 2023-03-31
Turnover/Revenue
13,250,808 GBP2023-04-01 ~ 2024-03-31
13,546,890 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
-9,002,283 GBP2023-04-01 ~ 2024-03-31
-10,421,815 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
4,248,525 GBP2023-04-01 ~ 2024-03-31
3,125,075 GBP2022-04-01 ~ 2023-03-31
Distribution Costs
-160,328 GBP2023-04-01 ~ 2024-03-31
-179,908 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-3,533,813 GBP2023-04-01 ~ 2024-03-31
-1,926,617 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
554,384 GBP2023-04-01 ~ 2024-03-31
1,018,550 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
107,204 GBP2023-04-01 ~ 2024-03-31
28,195 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
661,588 GBP2023-04-01 ~ 2024-03-31
1,046,745 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
501,200 GBP2023-04-01 ~ 2024-03-31
833,496 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
858,887 GBP2024-03-31
688,275 GBP2023-03-31
Fixed Assets
858,887 GBP2024-03-31
688,275 GBP2023-03-31
Total Inventories
3,898,444 GBP2024-03-31
4,537,756 GBP2023-03-31
Debtors
Non-current
101,200 GBP2024-03-31
Current
3,055,579 GBP2024-03-31
3,041,608 GBP2023-03-31
Cash at bank and in hand
4,100,746 GBP2024-03-31
4,291,578 GBP2023-03-31
Current Assets
11,155,969 GBP2024-03-31
11,870,942 GBP2023-03-31
Creditors
Current, Amounts falling due within one year
-4,033,406 GBP2024-03-31
Net Current Assets/Liabilities
7,122,563 GBP2024-03-31
6,884,046 GBP2023-03-31
Total Assets Less Current Liabilities
7,981,450 GBP2024-03-31
7,572,321 GBP2023-03-31
Net Assets/Liabilities
7,822,166 GBP2024-03-31
7,464,966 GBP2023-03-31
Equity
Called up share capital
20,000 GBP2024-03-31
20,000 GBP2023-03-31
20,000 GBP2022-04-01
Retained earnings (accumulated losses)
7,802,166 GBP2024-03-31
7,444,966 GBP2023-03-31
6,811,470 GBP2022-04-01
Equity
7,822,166 GBP2024-03-31
7,464,966 GBP2023-03-31
6,831,470 GBP2022-04-01
Profit/Loss
Retained earnings (accumulated losses)
501,200 GBP2023-04-01 ~ 2024-03-31
833,496 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-144,000 GBP2023-04-01 ~ 2024-03-31
-200,000 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-144,000 GBP2023-04-01 ~ 2024-03-31
-200,000 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
270,574 GBP2023-04-01 ~ 2024-03-31
266,758 GBP2022-04-01 ~ 2023-03-31
Cash and Cash Equivalents
4,100,746 GBP2024-03-31
4,291,578 GBP2023-03-31
4,719,612 GBP2022-04-01
Audit Fees/Expenses
9,000 GBP2023-04-01 ~ 2024-03-31
8,750 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
4,136,821 GBP2023-04-01 ~ 2024-03-31
3,882,325 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
4,137,918 GBP2023-04-01 ~ 2024-03-31
3,883,641 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
355,162 GBP2023-04-01 ~ 2024-03-31
288,696 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
51,929 GBP2023-04-01 ~ 2024-03-31
-11,603 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
165,397 GBP2023-04-01 ~ 2024-03-31
198,882 GBP2022-04-01 ~ 2023-03-31
Dividends Paid on Shares
144,000 GBP2023-04-01 ~ 2024-03-31
200,000 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
5,513,232 GBP2024-03-31
5,141,034 GBP2023-03-31
Motor vehicles
212,709 GBP2024-03-31
158,004 GBP2023-03-31
Furniture and fittings
108,534 GBP2024-03-31
108,534 GBP2023-03-31
Computers
363,876 GBP2024-03-31
349,593 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
6,508,471 GBP2024-03-31
6,067,285 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
4,533,107 GBP2023-03-31
Motor vehicles
153,558 GBP2023-03-31
Furniture and fittings
108,250 GBP2023-03-31
Computers
324,120 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
5,379,010 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
284 GBP2023-04-01 ~ 2024-03-31
Computers, Owned/Freehold
22,208 GBP2023-04-01 ~ 2024-03-31
Owned/Freehold
270,574 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,762,287 GBP2024-03-31
Motor vehicles
161,255 GBP2024-03-31
Furniture and fittings
108,534 GBP2024-03-31
Computers
346,328 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,649,584 GBP2024-03-31
Property, Plant & Equipment
Plant and equipment
750,945 GBP2024-03-31
607,927 GBP2023-03-31
Motor vehicles
51,454 GBP2024-03-31
4,446 GBP2023-03-31
Computers
17,548 GBP2024-03-31
25,473 GBP2023-03-31
Furniture and fittings
284 GBP2023-03-31
Raw materials and consumables
2,870,031 GBP2024-03-31
3,446,366 GBP2023-03-31
Value of work in progress
1,028,413 GBP2024-03-31
1,091,390 GBP2023-03-31
Other Debtors
Non-current
101,200 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
2,501,557 GBP2024-03-31
2,494,877 GBP2023-03-31
Other Debtors
Current
11,266 GBP2024-03-31
19,240 GBP2023-03-31
Prepayments/Accrued Income
Current
64,404 GBP2024-03-31
62,020 GBP2023-03-31
Trade Creditors/Trade Payables
Current
1,575,049 GBP2024-03-31
2,459,355 GBP2023-03-31
Corporation Tax Payable
Current
113,467 GBP2024-03-31
224,852 GBP2023-03-31
Taxation/Social Security Payable
Current
372,346 GBP2024-03-31
246,987 GBP2023-03-31
Other Creditors
Current
46,741 GBP2024-03-31
379,813 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
729,813 GBP2024-03-31
507,435 GBP2023-03-31
Creditors
Current
4,033,406 GBP2024-03-31
4,986,896 GBP2023-03-31
Net Deferred Tax Liability/Asset
-159,284 GBP2024-03-31
-107,355 GBP2023-03-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-51,929 GBP2023-04-01 ~ 2024-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
-159,284 GBP2024-03-31
-107,355 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
20,000 shares2024-03-31
20,000 shares2023-03-31
Par Value of Share
Class 1 ordinary share
1.002023-04-01 ~ 2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
344,400 GBP2024-03-31
344,400 GBP2023-03-31
Between one and five year
1,377,600 GBP2024-03-31
1,377,600 GBP2023-03-31
More than five year
774,900 GBP2024-03-31
1,119,300 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,496,900 GBP2024-03-31
2,841,300 GBP2023-03-31