74909 - Other Professional, Scientific And Technical Activities N.e.c.
Average Number of Employees
02022-04-01 ~ 2023-03-31
02021-04-01 ~ 2022-03-31
Turnover/Revenue
10,517,000 GBP2022-04-01 ~ 2023-03-31
7,130,000 GBP2021-04-01 ~ 2022-03-31
Cost of Sales
-8,903,000 GBP2022-04-01 ~ 2023-03-31
-5,608,000 GBP2021-04-01 ~ 2022-03-31
Gross Profit/Loss
1,614,000 GBP2022-04-01 ~ 2023-03-31
1,522,000 GBP2021-04-01 ~ 2022-03-31
Administrative Expenses
-1,686,000 GBP2022-04-01 ~ 2023-03-31
-1,883,000 GBP2021-04-01 ~ 2022-03-31
Operating Profit/Loss
-72,000 GBP2022-04-01 ~ 2023-03-31
-200,000 GBP2021-04-01 ~ 2022-03-31
Other Interest Receivable/Similar Income (Finance Income)
5,000 GBP2022-04-01 ~ 2023-03-31
4,000 GBP2021-04-01 ~ 2022-03-31
Profit/Loss on Ordinary Activities Before Tax
-161,000 GBP2022-04-01 ~ 2023-03-31
-252,000 GBP2021-04-01 ~ 2022-03-31
Profit/Loss
-161,000 GBP2022-04-01 ~ 2023-03-31
-252,000 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment
357,000 GBP2023-03-31
346,000 GBP2022-03-31
Fixed Assets - Investments
356,000 GBP2023-03-31
356,000 GBP2022-03-31
Fixed Assets
713,000 GBP2023-03-31
702,000 GBP2022-03-31
Total Inventories
66,000 GBP2023-03-31
70,000 GBP2022-03-31
Debtors
Current
3,472,000 GBP2023-03-31
2,846,000 GBP2022-03-31
Cash at bank and in hand
108,000 GBP2023-03-31
39,000 GBP2022-03-31
Current Assets
3,646,000 GBP2023-03-31
2,955,000 GBP2022-03-31
Creditors
Current, Amounts falling due within one year
-4,440,000 GBP2023-03-31
-3,561,000 GBP2022-03-31
Net Current Assets/Liabilities
-794,000 GBP2023-03-31
-606,000 GBP2022-03-31
Total Assets Less Current Liabilities
-81,000 GBP2023-03-31
96,000 GBP2022-03-31
Creditors
Non-current, Amounts falling due after one year
-26,000 GBP2022-03-31
Net Assets/Liabilities
-116,000 GBP2023-03-31
45,000 GBP2022-03-31
Equity
Called up share capital
7,000 GBP2023-03-31
7,000 GBP2022-03-31
7,000 GBP2021-04-01
Retained earnings (accumulated losses)
-123,000 GBP2023-03-31
38,000 GBP2022-03-31
290,000 GBP2021-04-01
Equity
-116,000 GBP2023-03-31
45,000 GBP2022-03-31
297,000 GBP2021-04-01
Profit/Loss
Retained earnings (accumulated losses)
-161,000 GBP2022-04-01 ~ 2023-03-31
-252,000 GBP2021-04-01 ~ 2022-03-31
Wages/Salaries
3,151,000 GBP2022-04-01 ~ 2023-03-31
2,871,000 GBP2021-04-01 ~ 2022-03-31
Social Security Costs
358,000 GBP2022-04-01 ~ 2023-03-31
324,000 GBP2021-04-01 ~ 2022-03-31
Staff Costs/Employee Benefits Expense
3,602,000 GBP2022-04-01 ~ 2023-03-31
3,284,000 GBP2021-04-01 ~ 2022-03-31
Director Remuneration
119,000 GBP2022-04-01 ~ 2023-03-31
117,000 GBP2021-04-01 ~ 2022-03-31
Tax Expense/Credit at Applicable Tax Rate
-31,000 GBP2022-04-01 ~ 2023-03-31
-48,000 GBP2021-04-01 ~ 2022-03-31
Intangible Assets - Gross Cost
Goodwill
3,595,000 GBP2023-03-31
3,595,000 GBP2022-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
3,595,000 GBP2023-03-31
3,595,000 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
Buildings
239,000 GBP2023-03-31
224,000 GBP2022-03-31
Plant and equipment
219,000 GBP2023-03-31
212,000 GBP2022-03-31
Furniture and fittings
961,000 GBP2023-03-31
930,000 GBP2022-03-31
Motor vehicles
668,000 GBP2023-03-31
842,000 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
2,153,000 GBP2023-03-31
2,208,000 GBP2022-03-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-174,000 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Other Disposals
-174,000 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Computers
66,000 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
152,000 GBP2022-03-31
Furniture and fittings
807,000 GBP2022-03-31
Motor vehicles
829,000 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,862,000 GBP2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
6,000 GBP2022-04-01 ~ 2023-03-31
Furniture and fittings, Owned/Freehold
37,000 GBP2022-04-01 ~ 2023-03-31
Motor vehicles, Owned/Freehold
2,000 GBP2022-04-01 ~ 2023-03-31
Owned/Freehold
60,000 GBP2022-04-01 ~ 2023-03-31
Plant and equipment, Under hire purchased contracts or finance leases
20,000 GBP2022-04-01 ~ 2023-03-31
Motor vehicles, Under hire purchased contracts or finance leases
11,000 GBP2022-04-01 ~ 2023-03-31
Under hire purchased contracts or finance leases
48,000 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-174,000 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-174,000 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
178,000 GBP2023-03-31
Furniture and fittings
861,000 GBP2023-03-31
Motor vehicles
668,000 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,796,000 GBP2023-03-31
Property, Plant & Equipment
Buildings
150,000 GBP2023-03-31
150,000 GBP2022-03-31
Plant and equipment
41,000 GBP2023-03-31
60,000 GBP2022-03-31
Furniture and fittings
100,000 GBP2023-03-31
123,000 GBP2022-03-31
Computers
66,000 GBP2023-03-31
Motor vehicles
13,000 GBP2022-03-31
Plant and equipment, Under hire purchased contracts or finance leases
31,000 GBP2023-03-31
44,000 GBP2022-03-31
Motor vehicles, Under hire purchased contracts or finance leases
11,000 GBP2022-03-31
Under hire purchased contracts or finance leases
76,000 GBP2023-03-31
117,000 GBP2022-03-31
Investments in Subsidiaries
356,000 GBP2023-03-31
356,000 GBP2022-03-31
Raw materials and consumables
66,000 GBP2023-03-31
70,000 GBP2022-03-31
Trade Debtors/Trade Receivables
Current
1,558,000 GBP2023-03-31
1,319,000 GBP2022-03-31
Amounts Owed by Group Undertakings
Current
932,000 GBP2023-03-31
835,000 GBP2022-03-31
Other Debtors
Current
59,000 GBP2023-03-31
10,000 GBP2022-03-31
Prepayments/Accrued Income
Current
923,000 GBP2023-03-31
682,000 GBP2022-03-31
Trade Creditors/Trade Payables
Current
888,000 GBP2023-03-31
407,000 GBP2022-03-31
Amounts owed to group undertakings
Current
1,463,000 GBP2023-03-31
1,480,000 GBP2022-03-31
Taxation/Social Security Payable
Current
499,000 GBP2023-03-31
346,000 GBP2022-03-31
Finance Lease Liabilities - Total Present Value
Current
26,000 GBP2023-03-31
29,000 GBP2022-03-31
Other Creditors
Current
49,000 GBP2023-03-31
39,000 GBP2022-03-31
Accrued Liabilities/Deferred Income
Current
356,000 GBP2023-03-31
292,000 GBP2022-03-31
Creditors
Current
4,440,000 GBP2023-03-31
3,561,000 GBP2022-03-31
Finance Lease Liabilities - Total Present Value
Non-current
26,000 GBP2022-03-31
Creditors
Non-current
26,000 GBP2022-03-31
Minimum gross finance lease payments owing
26,000 GBP2023-03-31
55,000 GBP2022-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
734,000 shares2023-03-31
734,000 shares2022-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
119,000 GBP2023-03-31
89,000 GBP2022-03-31
Between one and five year
378,000 GBP2023-03-31
419,000 GBP2022-03-31
More than five year
294,000 GBP2023-03-31
448,000 GBP2022-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
791,000 GBP2023-03-31
956,000 GBP2022-03-31