Average Number of Employees
962023-04-01 ~ 2024-03-31
932022-04-01 ~ 2023-03-31
Turnover/Revenue
36,680,560 GBP2023-04-01 ~ 2024-03-31
35,904,377 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
-28,210,298 GBP2023-04-01 ~ 2024-03-31
-27,731,261 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
8,470,262 GBP2023-04-01 ~ 2024-03-31
8,173,116 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-8,222,262 GBP2023-04-01 ~ 2024-03-31
-7,617,846 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
406,782 GBP2023-04-01 ~ 2024-03-31
491,438 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
44,270 GBP2023-04-01 ~ 2024-03-31
7,550 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
446,492 GBP2023-04-01 ~ 2024-03-31
503,994 GBP2022-04-01 ~ 2023-03-31
Equity
Retained earnings (accumulated losses)
2,402,603 GBP2024-03-31
2,058,839 GBP2023-03-31
1,662,121 GBP2022-04-01
Profit/Loss
Retained earnings (accumulated losses)
343,764 GBP2023-04-01 ~ 2024-03-31
396,718 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
122,411 GBP2024-03-31
154,546 GBP2023-03-31
Fixed Assets
122,411 GBP2024-03-31
154,546 GBP2023-03-31
Total Inventories
840,819 GBP2024-03-31
1,017,527 GBP2023-03-31
Debtors
Current
750,061 GBP2024-03-31
671,310 GBP2023-03-31
Current assets - Investments
1,512,347 GBP2024-03-31
1,339,394 GBP2023-03-31
Cash at bank and in hand
2,354,831 GBP2024-03-31
1,899,209 GBP2023-03-31
Current Assets
5,458,058 GBP2024-03-31
4,927,440 GBP2023-03-31
Creditors
Current, Amounts falling due within one year
-3,010,573 GBP2024-03-31
-2,755,364 GBP2023-03-31
Net Current Assets/Liabilities
2,447,485 GBP2024-03-31
2,172,076 GBP2023-03-31
Total Assets Less Current Liabilities
2,569,896 GBP2024-03-31
2,326,622 GBP2023-03-31
Creditors
Non-current, Amounts falling due after one year
-116,667 GBP2024-03-31
-208,333 GBP2023-03-31
Net Assets/Liabilities
2,416,603 GBP2024-03-31
2,072,839 GBP2023-03-31
Equity
Called up share capital
800 GBP2024-03-31
800 GBP2023-03-31
Share premium
12,935 GBP2024-03-31
12,935 GBP2023-03-31
Capital redemption reserve
265 GBP2024-03-31
265 GBP2023-03-31
Equity
2,416,603 GBP2024-03-31
2,072,839 GBP2023-03-31
Profit/Loss
343,764 GBP2023-04-01 ~ 2024-03-31
396,718 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
49,591 GBP2023-04-01 ~ 2024-03-31
61,575 GBP2022-04-01 ~ 2023-03-31
Cash and Cash Equivalents
2,354,831 GBP2024-03-31
1,899,209 GBP2023-03-31
2,023,517 GBP2022-04-01
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
102023-04-01 ~ 2024-03-31
Furniture and fittings
202023-04-01 ~ 2024-03-31
Computers
252023-04-01 ~ 2024-03-31
Audit Fees/Expenses
19,100 GBP2023-04-01 ~ 2024-03-31
23,235 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
4,255,691 GBP2023-04-01 ~ 2024-03-31
4,095,337 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
445,012 GBP2023-04-01 ~ 2024-03-31
469,750 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
4,979,794 GBP2023-04-01 ~ 2024-03-31
4,672,387 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
1,119,897 GBP2023-04-01 ~ 2024-03-31
1,173,694 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-8,824 GBP2023-04-01 ~ 2024-03-31
-10,729 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
111,623 GBP2023-04-01 ~ 2024-03-31
95,759 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
317,056 GBP2024-03-31
305,710 GBP2023-03-31
Furniture and fittings
33,526 GBP2024-03-31
32,944 GBP2023-03-31
Computers
85,309 GBP2024-03-31
79,781 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
532,073 GBP2024-03-31
514,617 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
177,091 GBP2023-03-31
Furniture and fittings
21,414 GBP2023-03-31
Computers
65,384 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
360,071 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
36,708 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings, Owned/Freehold
3,153 GBP2023-04-01 ~ 2024-03-31
Computers, Owned/Freehold
9,730 GBP2023-04-01 ~ 2024-03-31
Owned/Freehold
49,591 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
213,799 GBP2024-03-31
Furniture and fittings
24,567 GBP2024-03-31
Computers
75,114 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
409,662 GBP2024-03-31
Property, Plant & Equipment
Plant and equipment
103,257 GBP2024-03-31
128,619 GBP2023-03-31
Furniture and fittings
8,959 GBP2024-03-31
11,530 GBP2023-03-31
Computers
10,195 GBP2024-03-31
14,397 GBP2023-03-31
Raw materials and consumables
840,819 GBP2024-03-31
1,017,527 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
372,889 GBP2024-03-31
215,556 GBP2023-03-31
Other Debtors
Current
144,057 GBP2024-03-31
126,896 GBP2023-03-31
Prepayments/Accrued Income
Current
233,115 GBP2024-03-31
328,858 GBP2023-03-31
Bank Borrowings
Current
100,000 GBP2024-03-31
100,000 GBP2023-03-31
Trade Creditors/Trade Payables
Current
2,222,209 GBP2024-03-31
2,087,188 GBP2023-03-31
Corporation Tax Payable
Current
111,552 GBP2024-03-31
118,005 GBP2023-03-31
Taxation/Social Security Payable
Current
301,013 GBP2024-03-31
345,146 GBP2023-03-31
Other Creditors
Current
275,799 GBP2024-03-31
105,025 GBP2023-03-31
Creditors
Current
3,010,573 GBP2024-03-31
2,755,364 GBP2023-03-31
Bank Borrowings
Non-current
116,667 GBP2024-03-31
208,333 GBP2023-03-31
Creditors
Non-current
116,667 GBP2024-03-31
208,333 GBP2023-03-31
Bank Borrowings
Current, Amounts falling due within one year
100,000 GBP2024-03-31
100,000 GBP2023-03-31
Total Borrowings
Current, Amounts falling due within one year
100,000 GBP2024-03-31
100,000 GBP2023-03-31
Bank Borrowings
Non-current, Between two and five year
116,667 GBP2024-03-31
208,333 GBP2023-03-31
Total Borrowings
216,667 GBP2024-03-31
308,333 GBP2023-03-31
Net Deferred Tax Liability/Asset
-36,626 GBP2024-03-31
-45,450 GBP2023-03-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
8,824 GBP2023-04-01 ~ 2024-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
-23,173 GBP2024-03-31
-31,461 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
800 shares2024-03-31
800 shares2023-03-31
Par Value of Share
Class 1 ordinary share
1.002023-04-01 ~ 2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
362,892 GBP2024-03-31
362,892 GBP2023-03-31
Between one and five year
710,721 GBP2024-03-31
1,073,614 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,073,613 GBP2024-03-31
1,436,506 GBP2023-03-31