Par Value of Share
Class 1 ordinary share
12024-04-01 ~ 2025-03-31
Turnover/Revenue
25,034,382 GBP2024-04-01 ~ 2025-03-31
24,846,920 GBP2023-04-01 ~ 2024-03-31
Cost of Sales
15,236,766 GBP2024-04-01 ~ 2025-03-31
14,786,321 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
9,797,616 GBP2024-04-01 ~ 2025-03-31
10,060,599 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
8,419,730 GBP2024-04-01 ~ 2025-03-31
8,056,803 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
1,378,798 GBP2024-04-01 ~ 2025-03-31
2,005,536 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
25,601 GBP2024-04-01 ~ 2025-03-31
12,065 GBP2023-04-01 ~ 2024-03-31
Interest Payable/Similar Charges (Finance Costs)
122,735 GBP2024-04-01 ~ 2025-03-31
118,496 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
1,281,664 GBP2024-04-01 ~ 2025-03-31
1,899,105 GBP2023-04-01 ~ 2024-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
290,525 GBP2024-04-01 ~ 2025-03-31
104,208 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
991,139 GBP2024-04-01 ~ 2025-03-31
1,794,897 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
991,139 GBP2024-04-01 ~ 2025-03-31
1,794,897 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
2,512,007 GBP2025-03-31
151,523 GBP2024-03-31
Property, Plant & Equipment
781,901 GBP2025-03-31
295,769 GBP2024-03-31
Fixed Assets
3,293,908 GBP2025-03-31
447,292 GBP2024-03-31
Total Inventories
1,302,973 GBP2025-03-31
1,165,992 GBP2024-03-31
Debtors
5,622,500 GBP2025-03-31
5,351,001 GBP2024-03-31
Cash at bank and in hand
584,286 GBP2025-03-31
752,683 GBP2024-03-31
Current Assets
7,509,759 GBP2025-03-31
7,269,676 GBP2024-03-31
Creditors
Current
6,890,562 GBP2025-03-31
6,782,646 GBP2024-03-31
Net Current Assets/Liabilities
619,197 GBP2025-03-31
487,030 GBP2024-03-31
Total Assets Less Current Liabilities
3,913,105 GBP2025-03-31
934,322 GBP2024-03-31
Net Assets/Liabilities
1,916,709 GBP2025-03-31
925,570 GBP2024-03-31
Equity
Called up share capital
100,000 GBP2025-03-31
100,000 GBP2024-03-31
100,000 GBP2023-03-31
Retained earnings (accumulated losses)
1,816,709 GBP2025-03-31
825,570 GBP2024-03-31
-969,327 GBP2023-03-31
Equity
1,916,709 GBP2025-03-31
925,570 GBP2024-03-31
-869,327 GBP2023-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
991,139 GBP2024-04-01 ~ 2025-03-31
1,794,897 GBP2023-04-01 ~ 2024-03-31
Wages/Salaries
8,128,710 GBP2024-04-01 ~ 2025-03-31
7,662,677 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
860,087 GBP2024-04-01 ~ 2025-03-31
788,637 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
222,755 GBP2024-04-01 ~ 2025-03-31
200,460 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
9,211,552 GBP2024-04-01 ~ 2025-03-31
8,651,774 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
2172024-04-01 ~ 2025-03-31
2112023-04-01 ~ 2024-03-31
Director Remuneration
342,069 GBP2024-04-01 ~ 2025-03-31
327,054 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
94,986 GBP2024-04-01 ~ 2025-03-31
76,713 GBP2023-04-01 ~ 2024-03-31
Current Tax for the Period
81,358 GBP2024-04-01 ~ 2025-03-31
95,456 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
320,416 GBP2024-04-01 ~ 2025-03-31
360,830 GBP2023-04-01 ~ 2024-03-31
Intangible Assets - Gross Cost
Development expenditure
172,852 GBP2025-03-31
172,852 GBP2024-03-31
Intangible Assets - Gross Cost
2,593,562 GBP2025-03-31
172,852 GBP2024-03-31
Patents/Trademarks/Licences/Concessions
2,420,710 GBP2025-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
38,837 GBP2025-03-31
21,329 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
81,555 GBP2025-03-31
21,329 GBP2024-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Patents/Trademarks/Licences/Concessions
42,718 GBP2024-04-01 ~ 2025-03-31
Development expenditure
17,508 GBP2024-04-01 ~ 2025-03-31
Intangible Assets - Increase From Amortisation Charge for Year
60,226 GBP2024-04-01 ~ 2025-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
42,718 GBP2025-03-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
2,377,992 GBP2025-03-31
Development expenditure
134,015 GBP2025-03-31
151,523 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,416,039 GBP2025-03-31
887,321 GBP2024-03-31
Furniture and fittings
242,791 GBP2025-03-31
224,639 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
853,876 GBP2025-03-31
796,501 GBP2024-03-31
Furniture and fittings
163,912 GBP2025-03-31
148,657 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
57,375 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
15,255 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Plant and equipment
562,163 GBP2025-03-31
90,820 GBP2024-03-31
Furniture and fittings
78,879 GBP2025-03-31
75,982 GBP2024-03-31
Land and buildings, Short leasehold
56,315 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
25,000 GBP2025-03-31
25,000 GBP2024-03-31
Computers
1,062,941 GBP2025-03-31
1,010,974 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
2,926,740 GBP2025-03-31
2,327,903 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
24,078 GBP2025-03-31
23,769 GBP2024-03-31
Computers
976,191 GBP2025-03-31
939,553 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,144,839 GBP2025-03-31
2,032,134 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
309 GBP2024-04-01 ~ 2025-03-31
Computers
36,638 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
112,705 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Motor vehicles
922 GBP2025-03-31
1,231 GBP2024-03-31
Computers
86,750 GBP2025-03-31
71,421 GBP2024-03-31
Property, Plant & Equipment - Increase or decrease
Plant and equipment, Under hire purchased contracts or finance leases
472,500 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Plant and equipment
472,500 GBP2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
17,719 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
17,719 GBP2025-03-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Plant and equipment
454,781 GBP2025-03-31
Raw Materials
1,177,092 GBP2025-03-31
1,032,977 GBP2024-03-31
Value of work in progress
125,881 GBP2025-03-31
133,015 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
5,473,417 GBP2025-03-31
5,197,411 GBP2024-03-31
Other Debtors
Current
5,629 GBP2025-03-31
20,211 GBP2024-03-31
Prepayments/Accrued Income
Current
143,454 GBP2025-03-31
133,379 GBP2024-03-31
Debtors
Current, Amounts falling due within one year
5,622,500 GBP2025-03-31
5,351,001 GBP2024-03-31
Bank Borrowings/Overdrafts
Current
766,055 GBP2025-03-31
Finance Lease Liabilities - Total Present Value
Current
85,050 GBP2025-03-31
Trade Creditors/Trade Payables
Current
3,635,228 GBP2025-03-31
3,288,931 GBP2024-03-31
Amounts owed to group undertakings
Current
1,083,938 GBP2025-03-31
1,986,246 GBP2024-03-31
Corporation Tax Payable
Current
81,358 GBP2025-03-31
Other Taxation & Social Security Payable
Current
966,973 GBP2025-03-31
1,034,192 GBP2024-03-31
Other Creditors
Current
43,975 GBP2025-03-31
38,870 GBP2024-03-31
Accrued Liabilities
Current
227,985 GBP2025-03-31
434,407 GBP2024-03-31
Bank Borrowings/Overdrafts
Non-current
1,452,452 GBP2025-03-31
Finance Lease Liabilities - Total Present Value
Non-current
326,025 GBP2025-03-31
Bank Borrowings
Current, Amounts falling due within one year
766,055 GBP2025-03-31
Between two and five year, Non-current
628,082 GBP2025-03-31
Finance Lease Liabilities - Total Present Value
hire purchase agreements
411,075 GBP2025-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
411,818 GBP2025-03-31
287,213 GBP2024-03-31
Between one and five year
633,158 GBP2025-03-31
507,291 GBP2024-03-31
More than five year
18,765 GBP2024-03-31
All periods
1,044,976 GBP2025-03-31
813,269 GBP2024-03-31
Bank Borrowings
Secured
2,218,507 GBP2025-03-31
Total Borrowings
Secured
2,629,582 GBP2025-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
217,919 GBP2025-03-31
8,752 GBP2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2025-03-31