Par Value of Share
Class 1 ordinary share
12024-04-01 ~ 2025-03-31
Turnover/Revenue
34,806,746 GBP2024-04-01 ~ 2025-03-31
32,930,703 GBP2023-04-01 ~ 2024-03-31
Cost of Sales
27,145,755 GBP2024-04-01 ~ 2025-03-31
25,925,547 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
7,660,991 GBP2024-04-01 ~ 2025-03-31
7,005,156 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
6,161,135 GBP2024-04-01 ~ 2025-03-31
5,447,675 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
1,499,856 GBP2024-04-01 ~ 2025-03-31
1,557,481 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
58,754 GBP2024-04-01 ~ 2025-03-31
50,342 GBP2023-04-01 ~ 2024-03-31
Interest Payable/Similar Charges (Finance Costs)
18,065 GBP2024-04-01 ~ 2025-03-31
9,133 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
1,540,545 GBP2024-04-01 ~ 2025-03-31
1,598,690 GBP2023-04-01 ~ 2024-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
440,454 GBP2024-04-01 ~ 2025-03-31
461,804 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
1,100,091 GBP2024-04-01 ~ 2025-03-31
1,136,886 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
1,100,091 GBP2024-04-01 ~ 2025-03-31
1,136,886 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
691,994 GBP2025-03-31
455,412 GBP2024-03-31
Total Inventories
1,548,467 GBP2025-03-31
1,134,627 GBP2024-03-31
Debtors
8,548,467 GBP2025-03-31
6,338,887 GBP2024-03-31
Cash at bank and in hand
3,922,472 GBP2025-03-31
2,386,374 GBP2024-03-31
Current Assets
14,019,406 GBP2025-03-31
9,859,888 GBP2024-03-31
Creditors
Current
10,937,080 GBP2025-03-31
6,799,870 GBP2024-03-31
Net Current Assets/Liabilities
3,082,326 GBP2025-03-31
3,060,018 GBP2024-03-31
Total Assets Less Current Liabilities
3,774,320 GBP2025-03-31
3,515,430 GBP2024-03-31
Creditors
Non-current
-303,905 GBP2025-03-31
-126,497 GBP2024-03-31
Net Assets/Liabilities
3,346,122 GBP2025-03-31
3,306,031 GBP2024-03-31
Equity
Called up share capital
1,500 GBP2025-03-31
1,500 GBP2024-03-31
1,500 GBP2023-03-31
Retained earnings (accumulated losses)
3,344,622 GBP2025-03-31
3,304,531 GBP2024-03-31
2,977,645 GBP2023-03-31
Equity
3,346,122 GBP2025-03-31
3,306,031 GBP2024-03-31
2,979,145 GBP2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-1,060,000 GBP2024-04-01 ~ 2025-03-31
-810,000 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
-1,060,000 GBP2024-04-01 ~ 2025-03-31
-810,000 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,100,091 GBP2024-04-01 ~ 2025-03-31
1,136,886 GBP2023-04-01 ~ 2024-03-31
Bank Overdrafts
-266,457 GBP2025-03-31
-335,487 GBP2024-03-31
-272,177 GBP2023-03-31
Wages/Salaries
5,465,598 GBP2024-04-01 ~ 2025-03-31
4,974,154 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
589,094 GBP2024-04-01 ~ 2025-03-31
534,230 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
359,034 GBP2024-04-01 ~ 2025-03-31
223,325 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
6,413,726 GBP2024-04-01 ~ 2025-03-31
5,731,709 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
1122024-04-01 ~ 2025-03-31
1052023-04-01 ~ 2024-03-31
Director Remuneration
658,594 GBP2024-04-01 ~ 2025-03-31
609,191 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
80,194 GBP2024-04-01 ~ 2025-03-31
83,896 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
15,000 GBP2024-04-01 ~ 2025-03-31
14,000 GBP2023-04-01 ~ 2024-03-31
Current Tax for the Period
392,191 GBP2024-04-01 ~ 2025-03-31
430,828 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
385,136 GBP2024-04-01 ~ 2025-03-31
399,673 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
211,805 GBP2025-03-31
193,470 GBP2024-03-31
Plant and equipment
8,766 GBP2025-03-31
7,906 GBP2024-03-31
Furniture and fittings
308,235 GBP2025-03-31
292,297 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
145,312 GBP2025-03-31
131,930 GBP2024-03-31
Plant and equipment
4,710 GBP2025-03-31
2,742 GBP2024-03-31
Furniture and fittings
199,778 GBP2025-03-31
163,630 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
13,382 GBP2024-04-01 ~ 2025-03-31
Plant and equipment
1,968 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
36,148 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Improvements to leasehold property
66,493 GBP2025-03-31
61,540 GBP2024-03-31
Plant and equipment
4,056 GBP2025-03-31
5,164 GBP2024-03-31
Furniture and fittings
108,457 GBP2025-03-31
128,667 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
704,818 GBP2025-03-31
393,930 GBP2024-03-31
Computers
111,539 GBP2025-03-31
69,654 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
1,345,163 GBP2025-03-31
957,257 GBP2024-03-31
Property, Plant & Equipment - Disposals
Motor vehicles
-9,474 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Disposals
-9,474 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
243,557 GBP2025-03-31
163,468 GBP2024-03-31
Computers
59,812 GBP2025-03-31
40,075 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
653,169 GBP2025-03-31
501,845 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
86,715 GBP2024-04-01 ~ 2025-03-31
Computers
19,737 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
157,950 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-6,626 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-6,626 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Motor vehicles
461,261 GBP2025-03-31
230,462 GBP2024-03-31
Computers
51,727 GBP2025-03-31
29,579 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
279,791 GBP2024-03-31
Property, Plant & Equipment - Increase or decrease
Under hire purchased contracts or finance leases, Motor vehicles
320,362 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
84,682 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Motor vehicles
77,756 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
292,908 GBP2025-03-31
195,109 GBP2024-03-31
Value of work in progress
1,548,467 GBP2025-03-31
1,134,627 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
8,047,773 GBP2025-03-31
5,941,704 GBP2024-03-31
Other Debtors
Current
74,250 GBP2025-03-31
74,250 GBP2024-03-31
Prepayments/Accrued Income
Current
206,444 GBP2025-03-31
102,933 GBP2024-03-31
Debtors
Amounts falling due within one year, Current
8,548,467 GBP2025-03-31
Current, Amounts falling due within one year
6,338,887 GBP2024-03-31
Bank Borrowings/Overdrafts
Current
266,457 GBP2025-03-31
335,487 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Current
77,100 GBP2025-03-31
43,047 GBP2024-03-31
Trade Creditors/Trade Payables
Current
7,756,544 GBP2025-03-31
4,379,415 GBP2024-03-31
Amounts owed to group undertakings
Current
1,060,000 GBP2025-03-31
250,000 GBP2024-03-31
Corporation Tax Payable
Current
285,805 GBP2025-03-31
375,078 GBP2024-03-31
Other Taxation & Social Security Payable
Current
1,084,873 GBP2025-03-31
1,103,375 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
406,301 GBP2025-03-31
313,468 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Non-current
303,905 GBP2025-03-31
126,497 GBP2024-03-31
hire purchase agreements
381,005 GBP2025-03-31
169,544 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
283,037 GBP2025-03-31
292,693 GBP2024-03-31
Between one and five year
494,321 GBP2025-03-31
661,401 GBP2024-03-31
More than five year
712,500 GBP2025-03-31
712,500 GBP2024-03-31
All periods
1,489,858 GBP2025-03-31
1,666,594 GBP2024-03-31
Bank Overdrafts
Secured
266,457 GBP2025-03-31
335,487 GBP2024-03-31
Total Borrowings
Secured
647,462 GBP2025-03-31
505,031 GBP2024-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
124,293 GBP2025-03-31
82,902 GBP2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,500 shares2025-03-31
Profit/Loss
Retained earnings (accumulated losses)
1,100,091 GBP2024-04-01 ~ 2025-03-31