Cost of Sales
-11,533,834 GBP2023-04-01 ~ 2024-03-31
-12,833,969 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-3,965,116 GBP2023-04-01 ~ 2024-03-31
-6,173,472 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
1,193,509 GBP2023-04-01 ~ 2024-03-31
1,159,252 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
-241,442 GBP2023-04-01 ~ 2024-03-31
-142,164 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
1,653,155 GBP2023-04-01 ~ 2024-03-31
-1,392,895 GBP2022-04-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
0 GBP2023-04-01 ~ 2024-03-31
-26,097 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
1,653,155 GBP2023-04-01 ~ 2024-03-31
-1,418,992 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
Other
33,617 GBP2024-03-31
42,387 GBP2023-03-31
Property, Plant & Equipment
245,219 GBP2024-03-31
472,426 GBP2023-03-31
Fixed Assets - Investments
5,785,905 GBP2024-03-31
5,782,892 GBP2023-03-31
Fixed Assets
6,064,741 GBP2024-03-31
6,297,705 GBP2023-03-31
Debtors
7,920,352 GBP2023-03-31
Cash at bank and in hand
638,486 GBP2024-03-31
44,389 GBP2023-03-31
Current Assets
4,917,254 GBP2024-03-31
7,971,533 GBP2023-03-31
Creditors
Current, Amounts falling due within one year
-8,094,548 GBP2024-03-31
Net Current Assets/Liabilities
-3,177,294 GBP2024-03-31
-5,070,343 GBP2023-03-31
Total Assets Less Current Liabilities
2,887,447 GBP2024-03-31
1,227,362 GBP2023-03-31
Net Assets/Liabilities
1,995,211 GBP2024-03-31
342,056 GBP2023-03-31
Equity
Called up share capital
50 GBP2024-03-31
50 GBP2023-03-31
50 GBP2022-03-31
Capital redemption reserve
50 GBP2024-03-31
50 GBP2023-03-31
50 GBP2022-03-31
Retained earnings (accumulated losses)
1,995,111 GBP2024-03-31
341,956 GBP2023-03-31
1,760,948 GBP2022-03-31
Equity
1,995,211 GBP2024-03-31
342,056 GBP2023-03-31
Profit/Loss
Retained earnings (accumulated losses)
1,653,155 GBP2023-04-01 ~ 2024-03-31
-1,418,992 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
26,413 GBP2023-04-01 ~ 2024-03-31
25,937 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
992023-04-01 ~ 2024-03-31
1182022-04-01 ~ 2023-03-31
Wages/Salaries
6,005,157 GBP2023-04-01 ~ 2024-03-31
6,770,373 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
222,463 GBP2023-04-01 ~ 2024-03-31
217,901 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
6,980,972 GBP2023-04-01 ~ 2024-03-31
7,908,397 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
429,605 GBP2023-04-01 ~ 2024-03-31
186,150 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
0 GBP2023-04-01 ~ 2024-03-31
26,097 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Development expenditure
43,849 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
10,232 GBP2024-03-31
1,462 GBP2023-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
8,770 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
Development expenditure
33,617 GBP2024-03-31
42,387 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
722,336 GBP2024-03-31
1,363,551 GBP2023-03-31
Furniture and fittings
48,114 GBP2024-03-31
140,875 GBP2023-03-31
Motor vehicles
118,754 GBP2024-03-31
118,754 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
1,296,044 GBP2024-03-31
2,191,467 GBP2023-03-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-669,925 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
-93,651 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
0 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals
-925,023 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
541,312 GBP2024-03-31
1,026,827 GBP2023-03-31
Furniture and fittings
30,404 GBP2024-03-31
115,068 GBP2023-03-31
Motor vehicles
72,269 GBP2024-03-31
49,543 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,050,825 GBP2024-03-31
1,719,041 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
183,702 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
8,987 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
22,726 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
256,099 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-669,217 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
-93,651 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
0 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-924,315 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Plant and equipment
181,024 GBP2024-03-31
336,724 GBP2023-03-31
Furniture and fittings
17,710 GBP2024-03-31
25,807 GBP2023-03-31
Motor vehicles
46,485 GBP2024-03-31
69,211 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
576,666 GBP2024-03-31
836,492 GBP2023-03-31
Amount of corporation tax that is recoverable
Current
29,331 GBP2024-03-31
62,074 GBP2023-03-31
Amounts Owed by Group Undertakings
Current
2,436,249 GBP2024-03-31
5,756,661 GBP2023-03-31
Other Debtors
Current
299,721 GBP2024-03-31
230,966 GBP2023-03-31
Prepayments/Accrued Income
Current
821,337 GBP2024-03-31
662,029 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
4,163,532 GBP2024-03-31
Amounts falling due within one year, Current
7,915,487 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
1,706,686 GBP2024-03-31
1,985,846 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
68,426 GBP2024-03-31
49,013 GBP2023-03-31
Trade Creditors/Trade Payables
Current
979,646 GBP2024-03-31
734,329 GBP2023-03-31
Amounts owed to group undertakings
Current
2,735,460 GBP2024-03-31
6,974,049 GBP2023-03-31
Other Taxation & Social Security Payable
Current
407,925 GBP2024-03-31
967,810 GBP2023-03-31
Other Creditors
Current
80,600 GBP2024-03-31
927,661 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
2,115,805 GBP2024-03-31
1,403,168 GBP2023-03-31
Creditors
Current
8,094,548 GBP2024-03-31
13,041,876 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
35,807 GBP2024-03-31
71,200 GBP2023-03-31
Creditors
Non-current
783,518 GBP2024-03-31
776,588 GBP2023-03-31
Bank Borrowings
1,706,686 GBP2024-03-31
1,856,119 GBP2023-03-31
Bank Overdrafts
0 GBP2024-03-31
129,727 GBP2023-03-31
Total Borrowings
1,706,686 GBP2024-03-31
1,985,846 GBP2023-03-31
Current
1,706,686 GBP2024-03-31
1,985,846 GBP2023-03-31
Minimum gross finance lease payments owing
Amounts falling due within one year
68,426 GBP2024-03-31
49,013 GBP2023-03-31
Minimum gross finance lease payments owing
104,233 GBP2024-03-31
120,213 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
528,794 GBP2024-03-31
540,205 GBP2023-03-31
Between two and five year
1,165,635 GBP2024-03-31
1,694,429 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,694,429 GBP2024-03-31
2,234,634 GBP2023-03-31