Average Number of Employees
2012023-04-01 ~ 2024-03-31
1942022-03-28 ~ 2023-04-02
Turnover/Revenue
15,826,850 GBP2023-04-01 ~ 2024-03-31
14,957,719 GBP2022-03-28 ~ 2023-04-02
Cost of Sales
-2,142,045 GBP2023-04-01 ~ 2024-03-31
-1,882,530 GBP2022-03-28 ~ 2023-04-02
Gross Profit/Loss
13,684,805 GBP2023-04-01 ~ 2024-03-31
13,075,189 GBP2022-03-28 ~ 2023-04-02
Administrative Expenses
-12,268,579 GBP2023-04-01 ~ 2024-03-31
-11,631,543 GBP2022-03-28 ~ 2023-04-02
Operating Profit/Loss
1,416,226 GBP2023-04-01 ~ 2024-03-31
1,420,938 GBP2022-03-28 ~ 2023-04-02
Other Interest Receivable/Similar Income (Finance Income)
29,293 GBP2022-03-28 ~ 2023-04-02
Profit/Loss on Ordinary Activities Before Tax
459,751 GBP2023-04-01 ~ 2024-03-31
832,697 GBP2022-03-28 ~ 2023-04-02
Profit/Loss
320,711 GBP2023-04-01 ~ 2024-03-31
755,603 GBP2022-03-28 ~ 2023-04-02
Property, Plant & Equipment
30,820,221 GBP2024-03-31
26,983,913 GBP2023-04-02
Fixed Assets
30,820,221 GBP2024-03-31
26,983,913 GBP2023-04-02
Total Inventories
82,242 GBP2024-03-31
69,764 GBP2023-04-02
Debtors
Non-current
6,302,400 GBP2024-03-31
6,302,400 GBP2023-04-02
Current
1,636,410 GBP2024-03-31
1,966,251 GBP2023-04-02
Cash at bank and in hand
2,889,745 GBP2024-03-31
1,961,802 GBP2023-04-02
Current Assets
10,910,797 GBP2024-03-31
10,300,217 GBP2023-04-02
Creditors
Current, Amounts falling due within one year
-5,632,231 GBP2024-03-31
-4,977,578 GBP2023-04-02
Net Current Assets/Liabilities
5,278,566 GBP2024-03-31
5,322,639 GBP2023-04-02
Total Assets Less Current Liabilities
36,098,787 GBP2024-03-31
32,306,552 GBP2023-04-02
Creditors
Non-current, Amounts falling due after one year
-30,332,798 GBP2024-03-31
-26,861,274 GBP2023-04-02
Net Assets/Liabilities
5,765,989 GBP2024-03-31
5,445,278 GBP2023-04-02
Equity
Called up share capital
2,000,000 GBP2024-03-31
2,000,000 GBP2023-04-02
2,000,000 GBP2022-03-28
Retained earnings (accumulated losses)
3,765,989 GBP2024-03-31
3,445,278 GBP2023-04-02
3,689,675 GBP2022-03-28
Equity
5,765,989 GBP2024-03-31
5,445,278 GBP2023-04-02
5,689,675 GBP2022-03-28
Profit/Loss
Retained earnings (accumulated losses)
320,711 GBP2023-04-01 ~ 2024-03-31
755,603 GBP2022-03-28 ~ 2023-04-02
Dividends Paid
Retained earnings (accumulated losses)
-1,000,000 GBP2022-03-28 ~ 2023-04-02
Dividends Paid
-1,000,000 GBP2022-03-28 ~ 2023-04-02
Wages/Salaries
6,166,710 GBP2023-04-01 ~ 2024-03-31
5,728,385 GBP2022-03-28 ~ 2023-04-02
Social Security Costs
426,331 GBP2023-04-01 ~ 2024-03-31
419,970 GBP2022-03-28 ~ 2023-04-02
Staff Costs/Employee Benefits Expense
6,716,900 GBP2023-04-01 ~ 2024-03-31
6,264,515 GBP2022-03-28 ~ 2023-04-02
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
200,716 GBP2023-04-01 ~ 2024-03-31
424 GBP2022-03-28 ~ 2023-04-02
Tax Expense/Credit at Applicable Tax Rate
114,938 GBP2023-04-01 ~ 2024-03-31
158,212 GBP2022-03-28 ~ 2023-04-02
Dividends Paid on Shares
1,000,000 GBP2022-03-28 ~ 2023-04-02
Property, Plant & Equipment - Gross Cost
Buildings
22,583,677 GBP2024-03-31
22,551,157 GBP2023-04-02
Plant and equipment
15,382,290 GBP2024-03-31
14,720,002 GBP2023-04-02
Furniture and fittings
6,724,568 GBP2024-03-31
6,238,579 GBP2023-04-02
Computers
720,670 GBP2024-03-31
578,786 GBP2023-04-02
Other
4,529,621 GBP2024-03-31
506,117 GBP2023-04-02
Property, Plant & Equipment - Gross Cost
49,940,826 GBP2024-03-31
44,594,641 GBP2023-04-02
Property, Plant & Equipment - Other Disposals
Other
-64,664 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals
-64,664 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
11,390,916 GBP2023-04-02
Furniture and fittings
5,723,475 GBP2023-04-02
Computers
496,337 GBP2023-04-02
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
17,610,728 GBP2023-04-02
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
1,034,755 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings, Owned/Freehold
421,762 GBP2023-04-01 ~ 2024-03-31
Computers, Owned/Freehold
53,360 GBP2023-04-01 ~ 2024-03-31
Owned/Freehold
1,509,877 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
12,425,671 GBP2024-03-31
Furniture and fittings
6,145,237 GBP2024-03-31
Computers
549,697 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
19,120,605 GBP2024-03-31
Property, Plant & Equipment
Buildings
22,583,677 GBP2024-03-31
22,551,157 GBP2023-04-02
Plant and equipment
2,956,619 GBP2024-03-31
3,329,086 GBP2023-04-02
Furniture and fittings
579,331 GBP2024-03-31
515,104 GBP2023-04-02
Computers
170,973 GBP2024-03-31
82,449 GBP2023-04-02
Other
4,529,621 GBP2024-03-31
506,117 GBP2023-04-02
Finished Goods/Goods for Resale
82,242 GBP2024-03-31
69,764 GBP2023-04-02
Trade Debtors/Trade Receivables
Current
280,502 GBP2024-03-31
217,046 GBP2023-04-02
Amounts Owed by Group Undertakings
Current
78,479 GBP2024-03-31
18,994 GBP2023-04-02
Other Debtors
Current
596,760 GBP2024-03-31
523,563 GBP2023-04-02
Prepayments/Accrued Income
Current
546,942 GBP2024-03-31
872,205 GBP2023-04-02
Debtors - Deferred Tax Asset
Current
133,727 GBP2024-03-31
334,443 GBP2023-04-02
Cash and Cash Equivalents
2,889,745 GBP2024-03-31
1,961,802 GBP2023-04-02
Trade Creditors/Trade Payables
Current
1,909,463 GBP2024-03-31
970,196 GBP2023-04-02
Amounts owed to group undertakings
Current
132,463 GBP2024-03-31
120,500 GBP2023-04-02
Corporation Tax Payable
Current
61,677 GBP2023-04-02
Taxation/Social Security Payable
Current
344,561 GBP2024-03-31
638,665 GBP2023-04-02
Finance Lease Liabilities - Total Present Value
Current
32,969 GBP2024-03-31
53,422 GBP2023-04-02
Other Creditors
Current
475,664 GBP2024-03-31
376,005 GBP2023-04-02
Accrued Liabilities/Deferred Income
Current
2,737,111 GBP2024-03-31
2,757,113 GBP2023-04-02
Creditors
Current
5,632,231 GBP2024-03-31
4,977,578 GBP2023-04-02
Bank Borrowings
Non-current
15,700,000 GBP2024-03-31
12,200,000 GBP2023-04-02
Finance Lease Liabilities - Total Present Value
Non-current
28,476 GBP2023-04-02
Amounts owed to group undertakings
Non-current
14,632,798 GBP2024-03-31
14,632,798 GBP2023-04-02
Creditors
Non-current
30,332,798 GBP2024-03-31
26,861,274 GBP2023-04-02
Bank Borrowings
Non-current, Between two and five year
15,700,000 GBP2024-03-31
12,200,000 GBP2023-04-02
Total Borrowings
15,700,000 GBP2024-03-31
12,200,000 GBP2023-04-02
Minimum gross finance lease payments owing
32,969 GBP2024-03-31
81,898 GBP2023-04-02
Net Deferred Tax Liability/Asset
133,727 GBP2024-03-31
334,443 GBP2023-04-02
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-200,716 GBP2023-04-01 ~ 2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2,000,000 shares2024-03-31
2,000,000 shares2023-04-02
Par Value of Share
Class 1 ordinary share
1.002023-04-01 ~ 2024-03-31