Par Value of Share
Class 1 ordinary share
12024-03-31 ~ 2025-03-30
Turnover/Revenue
10,538,290 GBP2024-03-31 ~ 2025-03-30
11,586,552 GBP2023-03-31 ~ 2024-03-30
Cost of Sales
8,142,982 GBP2024-03-31 ~ 2025-03-30
9,064,689 GBP2023-03-31 ~ 2024-03-30
Gross Profit/Loss
2,395,308 GBP2024-03-31 ~ 2025-03-30
2,521,863 GBP2023-03-31 ~ 2024-03-30
Administrative Expenses
1,783,678 GBP2024-03-31 ~ 2025-03-30
1,827,980 GBP2023-03-31 ~ 2024-03-30
Operating Profit/Loss
611,630 GBP2024-03-31 ~ 2025-03-30
693,883 GBP2023-03-31 ~ 2024-03-30
Other Interest Receivable/Similar Income (Finance Income)
111,584 GBP2024-03-31 ~ 2025-03-30
56,689 GBP2023-03-31 ~ 2024-03-30
Interest Payable/Similar Charges (Finance Costs)
102,820 GBP2024-03-31 ~ 2025-03-30
118,848 GBP2023-03-31 ~ 2024-03-30
Profit/Loss on Ordinary Activities Before Tax
620,394 GBP2024-03-31 ~ 2025-03-30
631,724 GBP2023-03-31 ~ 2024-03-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
110,923 GBP2024-03-31 ~ 2025-03-30
132,321 GBP2023-03-31 ~ 2024-03-30
Profit/Loss
509,471 GBP2024-03-31 ~ 2025-03-30
499,403 GBP2023-03-31 ~ 2024-03-30
Comprehensive Income/Expense
509,471 GBP2024-03-31 ~ 2025-03-30
499,403 GBP2023-03-31 ~ 2024-03-30
Property, Plant & Equipment
1,281,854 GBP2025-03-30
1,390,901 GBP2024-03-30
Fixed Assets - Investments
400,575 GBP2025-03-30
400,575 GBP2024-03-30
Fixed Assets
1,682,429 GBP2025-03-30
1,791,476 GBP2024-03-30
Total Inventories
690,761 GBP2025-03-30
553,378 GBP2024-03-30
Debtors
11,285,681 GBP2025-03-30
11,296,077 GBP2024-03-30
Cash at bank and in hand
191,472 GBP2025-03-30
79,630 GBP2024-03-30
Current Assets
12,167,914 GBP2025-03-30
11,929,085 GBP2024-03-30
Creditors
Current
3,192,606 GBP2025-03-30
3,493,453 GBP2024-03-30
Net Current Assets/Liabilities
8,975,308 GBP2025-03-30
8,435,632 GBP2024-03-30
Total Assets Less Current Liabilities
10,657,737 GBP2025-03-30
10,227,108 GBP2024-03-30
Net Assets/Liabilities
10,048,933 GBP2025-03-30
9,626,949 GBP2024-03-30
Equity
Called up share capital
1,500 GBP2025-03-30
1,500 GBP2024-03-30
1,500 GBP2023-03-30
Retained earnings (accumulated losses)
10,047,433 GBP2025-03-30
9,625,449 GBP2024-03-30
9,215,501 GBP2023-03-30
Equity
10,048,933 GBP2025-03-30
9,626,949 GBP2024-03-30
9,217,001 GBP2023-03-30
Dividends Paid
Retained earnings (accumulated losses)
-87,487 GBP2024-03-31 ~ 2025-03-30
-89,455 GBP2023-03-31 ~ 2024-03-30
Dividends Paid
-87,487 GBP2024-03-31 ~ 2025-03-30
-89,455 GBP2023-03-31 ~ 2024-03-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
509,471 GBP2024-03-31 ~ 2025-03-30
499,403 GBP2023-03-31 ~ 2024-03-30
Wages/Salaries
1,490,061 GBP2024-03-31 ~ 2025-03-30
1,454,314 GBP2023-03-31 ~ 2024-03-30
Social Security Costs
169,966 GBP2024-03-31 ~ 2025-03-30
165,930 GBP2023-03-31 ~ 2024-03-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
96,719 GBP2024-03-31 ~ 2025-03-30
93,264 GBP2023-03-31 ~ 2024-03-30
Staff Costs/Employee Benefits Expense
1,756,746 GBP2024-03-31 ~ 2025-03-30
1,713,508 GBP2023-03-31 ~ 2024-03-30
Average Number of Employees
432024-03-31 ~ 2025-03-30
442023-03-31 ~ 2024-03-30
Director Remuneration
91,306 GBP2024-03-31 ~ 2025-03-30
91,306 GBP2023-03-31 ~ 2024-03-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
196,439 GBP2024-03-31 ~ 2025-03-30
164,971 GBP2023-03-31 ~ 2024-03-30
Audit Fees/Expenses
61,250 GBP2024-03-31 ~ 2025-03-30
43,578 GBP2023-03-31 ~ 2024-03-30
Current Tax for the Period
113,796 GBP2024-03-31 ~ 2025-03-30
133,839 GBP2023-03-31 ~ 2024-03-30
Tax Expense/Credit at Applicable Tax Rate
155,099 GBP2024-03-31 ~ 2025-03-30
157,931 GBP2023-03-31 ~ 2024-03-30
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
6,361 GBP2024-03-30
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
6,361 GBP2024-03-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
1,035,043 GBP2025-03-30
1,035,043 GBP2024-03-30
Plant and equipment
4,770,068 GBP2025-03-30
4,682,676 GBP2024-03-30
Furniture and fittings
168,028 GBP2025-03-30
168,028 GBP2024-03-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
4,168,729 GBP2025-03-30
4,009,504 GBP2024-03-30
Furniture and fittings
168,028 GBP2025-03-30
168,029 GBP2024-03-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
159,225 GBP2024-03-31 ~ 2025-03-30
Furniture and fittings
-1 GBP2024-03-31 ~ 2025-03-30
Property, Plant & Equipment
Land and buildings, Long leasehold
680,515 GBP2025-03-30
717,730 GBP2024-03-30
Plant and equipment
601,339 GBP2025-03-30
673,172 GBP2024-03-30
Furniture and fittings
-1 GBP2024-03-30
Property, Plant & Equipment - Gross Cost
Motor vehicles
8,780 GBP2025-03-30
8,780 GBP2024-03-30
Computers
151,514 GBP2025-03-30
151,514 GBP2024-03-30
Property, Plant & Equipment - Gross Cost
6,133,433 GBP2025-03-30
6,046,041 GBP2024-03-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
8,780 GBP2025-03-30
8,780 GBP2024-03-30
Computers
151,514 GBP2025-03-30
151,514 GBP2024-03-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,851,579 GBP2025-03-30
4,655,140 GBP2024-03-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
196,439 GBP2024-03-31 ~ 2025-03-30
Investments in Group Undertakings
Cost valuation
400,575 GBP2024-03-30
Investments in Group Undertakings
400,575 GBP2025-03-30
400,575 GBP2024-03-30
Raw Materials
511,753 GBP2025-03-30
353,837 GBP2024-03-30
Value of work in progress
4,709 GBP2025-03-30
33,796 GBP2024-03-30
Finished Goods
174,299 GBP2025-03-30
165,745 GBP2024-03-30
Trade Debtors/Trade Receivables
Current
1,553,340 GBP2025-03-30
1,632,071 GBP2024-03-30
Amounts Owed by Group Undertakings
Current
5,446,821 GBP2025-03-30
5,497,223 GBP2024-03-30
Other Debtors
Current
3,976,496 GBP2025-03-30
3,864,912 GBP2024-03-30
Amount of value-added tax that is recoverable
Current
86,808 GBP2025-03-30
53,184 GBP2024-03-30
Prepayments
Current
222,216 GBP2025-03-30
248,687 GBP2024-03-30
Debtors
Current, Amounts falling due within one year
11,285,681 GBP2025-03-30
Amounts falling due within one year, Current
11,296,077 GBP2024-03-30
Bank Borrowings/Overdrafts
Current
59,095 GBP2025-03-30
58,040 GBP2024-03-30
Finance Lease Liabilities - Total Present Value
Current
25,441 GBP2025-03-30
Trade Creditors/Trade Payables
Current
900,898 GBP2025-03-30
1,073,654 GBP2024-03-30
Amounts owed to group undertakings
Current
6,042 GBP2025-03-30
142,292 GBP2024-03-30
Corporation Tax Payable
Current
113,796 GBP2025-03-30
133,839 GBP2024-03-30
Other Taxation & Social Security Payable
Current
48,203 GBP2025-03-30
47,610 GBP2024-03-30
Other Creditors
Current
1,615,778 GBP2025-03-30
1,552,994 GBP2024-03-30
Amounts owed to directors
190,000 GBP2025-03-30
220,000 GBP2024-03-30
Accrued Liabilities
Current
233,353 GBP2025-03-30
265,024 GBP2024-03-30
Bank Borrowings/Overdrafts
Non-current
453,327 GBP2025-03-30
515,672 GBP2024-03-30
Finance Lease Liabilities - Total Present Value
Non-current
73,863 GBP2025-03-30
Bank Borrowings
Current, Amounts falling due within one year
59,095 GBP2025-03-30
Non-current, Between one and two years
62,345 GBP2025-03-30
Non-current, Between two and five year
390,982 GBP2025-03-30
453,326 GBP2024-03-30
Finance Lease Liabilities - Total Present Value
hire purchase agreements
99,304 GBP2025-03-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
80,702 GBP2025-03-30
90,173 GBP2024-03-30
Between one and five year
5,702 GBP2024-03-30
All periods
80,702 GBP2025-03-30
95,875 GBP2024-03-30
Bank Borrowings
Secured
512,422 GBP2025-03-30
573,712 GBP2024-03-30
Total Borrowings
Secured
1,529,504 GBP2025-03-30
1,528,705 GBP2024-03-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
81,614 GBP2025-03-30
84,487 GBP2024-03-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,500 shares2025-03-30
Profit/Loss
Retained earnings (accumulated losses)
509,471 GBP2024-03-31 ~ 2025-03-30