Par Value of Share
Class 1 ordinary share
12024-04-01 ~ 2025-03-31
Class 2 ordinary share
12024-04-01 ~ 2025-03-31
Turnover/Revenue
8,030,108 GBP2024-04-01 ~ 2025-03-31
12,154,038 GBP2023-04-01 ~ 2024-03-31
Cost of Sales
6,020,534 GBP2024-04-01 ~ 2025-03-31
10,307,634 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
2,009,574 GBP2024-04-01 ~ 2025-03-31
1,846,404 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
2,431,404 GBP2024-04-01 ~ 2025-03-31
1,894,469 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
-421,830 GBP2024-04-01 ~ 2025-03-31
-48,065 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
1,047 GBP2024-04-01 ~ 2025-03-31
91,364 GBP2023-04-01 ~ 2024-03-31
Interest Payable/Similar Charges (Finance Costs)
120,457 GBP2024-04-01 ~ 2025-03-31
19,346 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
-541,240 GBP2024-04-01 ~ 2025-03-31
23,953 GBP2023-04-01 ~ 2024-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-133,251 GBP2024-04-01 ~ 2025-03-31
9,199 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
-407,989 GBP2024-04-01 ~ 2025-03-31
14,754 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
-407,989 GBP2024-04-01 ~ 2025-03-31
762,830 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
56,318 GBP2025-03-31
77,303 GBP2024-03-31
Property, Plant & Equipment
3,797,345 GBP2025-03-31
3,855,092 GBP2024-03-31
Fixed Assets - Investments
1 GBP2025-03-31
1 GBP2024-03-31
Fixed Assets
3,853,664 GBP2025-03-31
3,932,396 GBP2024-03-31
Total Inventories
3,720,665 GBP2025-03-31
4,097,941 GBP2024-03-31
Debtors
2,938,121 GBP2025-03-31
3,097,654 GBP2024-03-31
Cash at bank and in hand
55,182 GBP2025-03-31
586,214 GBP2024-03-31
Current Assets
6,713,968 GBP2025-03-31
7,781,809 GBP2024-03-31
Creditors
Current
3,892,357 GBP2025-03-31
4,414,693 GBP2024-03-31
Net Current Assets/Liabilities
2,821,611 GBP2025-03-31
3,367,116 GBP2024-03-31
Total Assets Less Current Liabilities
6,675,275 GBP2025-03-31
7,299,512 GBP2024-03-31
Creditors
Non-current
-8,877 GBP2025-03-31
Net Assets/Liabilities
6,301,318 GBP2025-03-31
6,829,307 GBP2024-03-31
Equity
Called up share capital
200,000 GBP2025-03-31
200,000 GBP2024-03-31
200,000 GBP2023-03-31
Revaluation reserve
2,203,717 GBP2025-03-31
2,225,186 GBP2024-03-31
1,487,263 GBP2023-03-31
Retained earnings (accumulated losses)
3,897,601 GBP2025-03-31
4,404,121 GBP2024-03-31
4,499,214 GBP2023-03-31
Equity
6,301,318 GBP2025-03-31
6,829,307 GBP2024-03-31
6,186,477 GBP2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-120,000 GBP2024-04-01 ~ 2025-03-31
-120,000 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
-120,000 GBP2024-04-01 ~ 2025-03-31
-120,000 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-386,520 GBP2024-04-01 ~ 2025-03-31
24,907 GBP2023-04-01 ~ 2024-03-31
Bank Overdrafts
-1,706,049 GBP2025-03-31
-241,608 GBP2024-03-31
-281,846 GBP2023-03-31
Wages/Salaries
1,349,460 GBP2024-04-01 ~ 2025-03-31
1,009,047 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
160,807 GBP2024-04-01 ~ 2025-03-31
130,806 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
171,924 GBP2024-04-01 ~ 2025-03-31
110,400 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
1,682,191 GBP2024-04-01 ~ 2025-03-31
1,250,253 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
322024-04-01 ~ 2025-03-31
362023-04-01 ~ 2024-03-31
Director Remuneration
106,016 GBP2024-04-01 ~ 2025-03-31
156,694 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
78,621 GBP2024-04-01 ~ 2025-03-31
66,925 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
7,200 GBP2024-04-01 ~ 2025-03-31
6,530 GBP2023-04-01 ~ 2024-03-31
Current Tax for the Period
-5,302 GBP2024-04-01 ~ 2025-03-31
5,302 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
-135,310 GBP2024-04-01 ~ 2025-03-31
5,988 GBP2023-04-01 ~ 2024-03-31
Dividends Paid on Shares
120,000 GBP2024-04-01 ~ 2025-03-31
120,000 GBP2023-04-01 ~ 2024-03-31
Intangible Assets - Gross Cost
Computer software
104,922 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
3,825,000 GBP2025-03-31
3,825,000 GBP2024-03-31
Plant and equipment
271,948 GBP2025-03-31
248,528 GBP2024-03-31
Furniture and fittings
468,673 GBP2025-03-31
467,335 GBP2024-03-31
Motor vehicles
2,250 GBP2025-03-31
2,250 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
4,567,871 GBP2025-03-31
4,543,113 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
60,363 GBP2025-03-31
1,863 GBP2024-03-31
Plant and equipment
253,212 GBP2025-03-31
248,528 GBP2024-03-31
Furniture and fittings
454,701 GBP2025-03-31
435,380 GBP2024-03-31
Motor vehicles
2,250 GBP2025-03-31
2,250 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
770,526 GBP2025-03-31
688,021 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
58,500 GBP2024-04-01 ~ 2025-03-31
Plant and equipment
4,684 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
19,321 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
82,505 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Land and buildings
3,764,637 GBP2025-03-31
3,823,137 GBP2024-03-31
Plant and equipment
18,736 GBP2025-03-31
Furniture and fittings
13,972 GBP2025-03-31
31,955 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
19,420 GBP2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Plant and equipment
3,884 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
3,884 GBP2025-03-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
15,536 GBP2025-03-31
Investments in Group Undertakings
Cost valuation
1 GBP2024-03-31
Investments in Group Undertakings
1 GBP2025-03-31
1 GBP2024-03-31
Value of work in progress
581,302 GBP2025-03-31
342,629 GBP2024-03-31
Finished Goods
2,964,045 GBP2025-03-31
3,580,709 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
1,329,137 GBP2025-03-31
1,693,442 GBP2024-03-31
Amounts Owed by Group Undertakings
Current
49,999 GBP2025-03-31
49,999 GBP2024-03-31
Other Debtors
Current
179,658 GBP2024-03-31
Amount of corporation tax that is recoverable
Current
5,302 GBP2025-03-31
Prepayments/Accrued Income
Current
335,620 GBP2025-03-31
333,067 GBP2024-03-31
Debtors
Amounts falling due within one year, Current
2,654,119 GBP2025-03-31
Current, Amounts falling due within one year
3,097,654 GBP2024-03-31
Other Debtors
Non-current
284,002 GBP2025-03-31
Bank Borrowings/Overdrafts
Current
1,706,049 GBP2025-03-31
241,608 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Current
6,266 GBP2025-03-31
Trade Creditors/Trade Payables
Current
746,063 GBP2025-03-31
1,955,832 GBP2024-03-31
Amounts owed to group undertakings
Current
50,000 GBP2025-03-31
50,000 GBP2024-03-31
Corporation Tax Payable
Current
5,302 GBP2024-03-31
Other Taxation & Social Security Payable
Current
35,051 GBP2025-03-31
46,710 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
391,845 GBP2025-03-31
1,188,272 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Non-current
8,877 GBP2025-03-31
hire purchase agreements
15,143 GBP2025-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
115,013 GBP2025-03-31
78,680 GBP2024-03-31
Between one and five year
172,960 GBP2025-03-31
168,600 GBP2024-03-31
All periods
287,973 GBP2025-03-31
247,280 GBP2024-03-31
Bank Overdrafts
Secured
1,706,049 GBP2025-03-31
241,608 GBP2024-03-31
Total Borrowings
Secured
1,721,192 GBP2025-03-31
241,608 GBP2024-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
18,616 GBP2025-03-31
23,254 GBP2024-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
218,448 GBP2025-03-31
346,397 GBP2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
160,000 shares2025-03-31
Class 2 ordinary share
40,000 shares2025-03-31
Profit/Loss
Retained earnings (accumulated losses)
-407,989 GBP2024-04-01 ~ 2025-03-31