Average Number of Employees
02023-04-01 ~ 2024-03-31
02022-04-01 ~ 2023-03-31
Turnover/Revenue
17,576,000 GBP2023-04-01 ~ 2024-03-31
15,180,000 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
-15,393,000 GBP2023-04-01 ~ 2024-03-31
-14,032,000 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
2,183,000 GBP2023-04-01 ~ 2024-03-31
1,148,000 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-2,486,000 GBP2023-04-01 ~ 2024-03-31
-2,909,000 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
-303,000 GBP2023-04-01 ~ 2024-03-31
-1,761,000 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
-585,000 GBP2023-04-01 ~ 2024-03-31
-1,913,000 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
164,000 GBP2023-04-01 ~ 2024-03-31
-1,947,000 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
288,000 GBP2024-03-31
277,000 GBP2023-03-31
Property, Plant & Equipment
2,483,000 GBP2024-03-31
2,894,000 GBP2023-03-31
Fixed Assets
2,771,000 GBP2024-03-31
3,171,000 GBP2023-03-31
Total Inventories
3,751,000 GBP2024-03-31
2,831,000 GBP2023-03-31
Debtors
Current
5,817,000 GBP2024-03-31
5,977,000 GBP2023-03-31
Cash at bank and in hand
186,000 GBP2024-03-31
133,000 GBP2023-03-31
Current Assets
9,754,000 GBP2024-03-31
8,941,000 GBP2023-03-31
Creditors
Current, Amounts falling due within one year
-8,830,000 GBP2024-03-31
-8,581,000 GBP2023-03-31
Net Current Assets/Liabilities
924,000 GBP2024-03-31
360,000 GBP2023-03-31
Total Assets Less Current Liabilities
3,695,000 GBP2024-03-31
3,531,000 GBP2023-03-31
Net Assets/Liabilities
3,285,000 GBP2024-03-31
3,121,000 GBP2023-03-31
Equity
Called up share capital
250,000 GBP2024-03-31
250,000 GBP2023-03-31
250,000 GBP2022-04-01
Revaluation reserve
958,000 GBP2024-03-31
958,000 GBP2023-03-31
958,000 GBP2022-04-01
Retained earnings (accumulated losses)
2,077,000 GBP2024-03-31
1,913,000 GBP2023-03-31
3,860,000 GBP2022-04-01
Equity
3,285,000 GBP2024-03-31
3,121,000 GBP2023-03-31
5,068,000 GBP2022-04-01
Profit/Loss
Retained earnings (accumulated losses)
164,000 GBP2023-04-01 ~ 2024-03-31
-1,947,000 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
164,000 GBP2023-04-01 ~ 2024-03-31
-1,947,000 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
164,000 GBP2023-04-01 ~ 2024-03-31
-1,947,000 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
551,000 GBP2023-04-01 ~ 2024-03-31
588,000 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
6,077,000 GBP2023-04-01 ~ 2024-03-31
5,412,000 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
624,000 GBP2023-04-01 ~ 2024-03-31
585,000 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
6,974,000 GBP2023-04-01 ~ 2024-03-31
6,220,000 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
207,000 GBP2023-04-01 ~ 2024-03-31
331,000 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
-146,000 GBP2023-04-01 ~ 2024-03-31
-363,000 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Computer software
666,000 GBP2024-03-31
571,000 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
10,460,000 GBP2024-03-31
10,778,000 GBP2023-03-31
Furniture and fittings
2,097,000 GBP2024-03-31
2,086,000 GBP2023-03-31
Other
223,000 GBP2024-03-31
50,000 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
12,787,000 GBP2024-03-31
12,914,000 GBP2023-03-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-413,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals
-413,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
7,000 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
8,267,000 GBP2023-03-31
Furniture and fittings
1,752,000 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
10,019,000 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
431,000 GBP2023-04-01 ~ 2024-03-31
Motor vehicles, Owned/Freehold
1,000 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings, Owned/Freehold
119,000 GBP2023-04-01 ~ 2024-03-31
Owned/Freehold
551,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-266,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-266,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
8,432,000 GBP2024-03-31
Motor vehicles
1,000 GBP2024-03-31
Furniture and fittings
1,871,000 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
10,304,000 GBP2024-03-31
Property, Plant & Equipment
Plant and equipment
2,028,000 GBP2024-03-31
2,511,000 GBP2023-03-31
Motor vehicles
6,000 GBP2024-03-31
Furniture and fittings
226,000 GBP2024-03-31
334,000 GBP2023-03-31
Other
223,000 GBP2024-03-31
50,000 GBP2023-03-31
Plant and equipment, Under hire purchased contracts or finance leases
119,000 GBP2024-03-31
169,000 GBP2023-03-31
Raw materials and consumables
2,175,000 GBP2024-03-31
1,864,000 GBP2023-03-31
Value of work in progress
1,103,000 GBP2024-03-31
764,000 GBP2023-03-31
Finished Goods/Goods for Resale
473,000 GBP2024-03-31
203,000 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
3,967,000 GBP2024-03-31
5,016,000 GBP2023-03-31
Amounts Owed by Group Undertakings
Current
32,000 GBP2024-03-31
11,000 GBP2023-03-31
Other Debtors
Current
607,000 GBP2024-03-31
685,000 GBP2023-03-31
Prepayments/Accrued Income
Current
462,000 GBP2024-03-31
265,000 GBP2023-03-31
Amount of corporation tax that is recoverable
Current
749,000 GBP2024-03-31
Other Remaining Borrowings
Current
2,741,000 GBP2024-03-31
2,450,000 GBP2023-03-31
Trade Creditors/Trade Payables
Current
2,223,000 GBP2024-03-31
2,550,000 GBP2023-03-31
Amounts owed to group undertakings
Current
89,000 GBP2024-03-31
97,000 GBP2023-03-31
Taxation/Social Security Payable
Current
463,000 GBP2024-03-31
720,000 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
207,000 GBP2024-03-31
242,000 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
1,696,000 GBP2024-03-31
1,476,000 GBP2023-03-31
Creditors
Current
8,830,000 GBP2024-03-31
8,581,000 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
250,000 shares2024-03-31
250,000 shares2023-03-31
Par Value of Share
Class 1 ordinary share
02023-04-01 ~ 2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
261,000 GBP2023-03-31
Between one and five year
1,700,000 GBP2024-03-31
More than five year
5,100,000 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
6,800,000 GBP2024-03-31
261,000 GBP2023-03-31