Par Value of Share
Class 1 ordinary share
12024-04-01 ~ 2025-03-31
Class 2 ordinary share
12024-04-01 ~ 2025-03-31
Turnover/Revenue
18,201,304 GBP2024-04-01 ~ 2025-03-31
17,689,549 GBP2023-04-01 ~ 2024-03-31
Cost of Sales
-11,491,199 GBP2024-04-01 ~ 2025-03-31
-11,209,318 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
6,710,105 GBP2024-04-01 ~ 2025-03-31
6,480,231 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
-4,578,226 GBP2024-04-01 ~ 2025-03-31
-4,366,892 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
2,131,879 GBP2024-04-01 ~ 2025-03-31
2,113,339 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
44,524 GBP2024-04-01 ~ 2025-03-31
36,927 GBP2023-04-01 ~ 2024-03-31
Interest Payable/Similar Charges (Finance Costs)
-15,000 GBP2024-04-01 ~ 2025-03-31
-15,000 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
2,161,403 GBP2024-04-01 ~ 2025-03-31
2,108,358 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
1,583,627 GBP2024-04-01 ~ 2025-03-31
1,516,658 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
1,583,627 GBP2024-04-01 ~ 2025-03-31
1,516,658 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
2,530,072 GBP2025-03-31
1,515,839 GBP2024-03-31
Property, Plant & Equipment
213,469 GBP2025-03-31
580,530 GBP2024-03-31
Fixed Assets
2,743,541 GBP2025-03-31
2,096,369 GBP2024-03-31
Total Inventories
1,216,816 GBP2025-03-31
681,927 GBP2024-03-31
Debtors
2,832,623 GBP2025-03-31
2,841,030 GBP2024-03-31
Cash at bank and in hand
7,470,199 GBP2025-03-31
8,159,495 GBP2024-03-31
Current Assets
11,519,638 GBP2025-03-31
11,682,452 GBP2024-03-31
Net Current Assets/Liabilities
4,658,495 GBP2025-03-31
5,224,536 GBP2024-03-31
Total Assets Less Current Liabilities
7,402,036 GBP2025-03-31
7,320,905 GBP2024-03-31
Net Assets/Liabilities
6,632,555 GBP2025-03-31
6,814,167 GBP2024-03-31
Equity
Called up share capital
900 GBP2025-03-31
900 GBP2024-03-31
900 GBP2023-03-31
Retained earnings (accumulated losses)
6,631,655 GBP2025-03-31
6,813,267 GBP2024-03-31
5,728,947 GBP2023-03-31
Equity
6,632,555 GBP2025-03-31
6,814,167 GBP2024-03-31
5,729,847 GBP2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-1,765,239 GBP2024-04-01 ~ 2025-03-31
-432,338 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
-1,765,239 GBP2024-04-01 ~ 2025-03-31
-432,338 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,583,627 GBP2024-04-01 ~ 2025-03-31
1,516,658 GBP2023-04-01 ~ 2024-03-31
Wages/Salaries
2,983,233 GBP2024-04-01 ~ 2025-03-31
2,804,152 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
340,362 GBP2024-04-01 ~ 2025-03-31
346,603 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
352,021 GBP2024-04-01 ~ 2025-03-31
272,734 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
3,675,616 GBP2024-04-01 ~ 2025-03-31
3,423,489 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
852024-04-01 ~ 2025-03-31
832023-04-01 ~ 2024-03-31
Director Remuneration
239,396 GBP2024-04-01 ~ 2025-03-31
297,329 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
121,142 GBP2024-04-01 ~ 2025-03-31
107,267 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
15,006 GBP2024-04-01 ~ 2025-03-31
14,907 GBP2023-04-01 ~ 2024-03-31
Current Tax for the Period
270,853 GBP2024-04-01 ~ 2025-03-31
361,665 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
540,351 GBP2024-04-01 ~ 2025-03-31
527,090 GBP2023-04-01 ~ 2024-03-31
Intangible Assets - Gross Cost
Development expenditure
2,503,205 GBP2025-03-31
1,472,022 GBP2024-03-31
Computer software
60,545 GBP2025-03-31
57,049 GBP2024-03-31
Intangible Assets - Gross Cost
2,563,750 GBP2025-03-31
1,529,071 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
33,678 GBP2025-03-31
13,232 GBP2024-03-31
Intangible Assets - Increase From Amortisation Charge for Year
20,446 GBP2024-04-01 ~ 2025-03-31
Intangible Assets
Development expenditure
2,503,205 GBP2025-03-31
1,472,022 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
10,000 GBP2025-03-31
472,488 GBP2024-03-31
Plant and equipment
487,897 GBP2025-03-31
785,883 GBP2024-03-31
Furniture and fittings
311,238 GBP2025-03-31
378,398 GBP2024-03-31
Motor vehicles
12,741 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
809,135 GBP2025-03-31
1,649,510 GBP2024-03-31
Property, Plant & Equipment - Disposals
Land and buildings
-462,488 GBP2024-04-01 ~ 2025-03-31
Plant and equipment
-320,648 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
-138,579 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
-12,741 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Disposals
-934,456 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
122,488 GBP2024-03-31
Plant and equipment
356,895 GBP2025-03-31
587,009 GBP2024-03-31
Furniture and fittings
238,771 GBP2025-03-31
346,742 GBP2024-03-31
Motor vehicles
12,741 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
595,666 GBP2025-03-31
1,068,980 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
90,500 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
30,642 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
121,142 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Land and buildings
-122,488 GBP2024-04-01 ~ 2025-03-31
Plant and equipment
-320,614 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
-138,613 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
-12,741 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-594,456 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Land and buildings
10,000 GBP2025-03-31
350,000 GBP2024-03-31
Plant and equipment
131,002 GBP2025-03-31
198,874 GBP2024-03-31
Furniture and fittings
72,467 GBP2025-03-31
31,656 GBP2024-03-31
Merchandise
502,404 GBP2025-03-31
443,058 GBP2024-03-31
Finished Goods
714,412 GBP2025-03-31
238,869 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
2,527,113 GBP2025-03-31
2,583,578 GBP2024-03-31
Amounts Owed by Group Undertakings
Current
2,045 GBP2025-03-31
1,307 GBP2024-03-31
Other Debtors
Current
232 GBP2024-03-31
Amount of corporation tax that is recoverable
Current
62,236 GBP2025-03-31
Prepayments/Accrued Income
Current
241,229 GBP2025-03-31
255,913 GBP2024-03-31
Debtors
Amounts falling due within one year, Current
2,832,623 GBP2025-03-31
2,841,030 GBP2024-03-31
Trade Creditors/Trade Payables
Current
167,823 GBP2025-03-31
153,784 GBP2024-03-31
Amounts owed to group undertakings
Current
128,288 GBP2025-03-31
112,015 GBP2024-03-31
Corporation Tax Payable
Current
96,062 GBP2024-03-31
Other Taxation & Social Security Payable
Current
208,938 GBP2025-03-31
369,169 GBP2024-03-31
Other Creditors
Current
221,988 GBP2025-03-31
269,410 GBP2024-03-31
Accrued Liabilities
Current
5,984,106 GBP2025-03-31
5,307,476 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
302,035 GBP2025-03-31
289,315 GBP2024-03-31
Between one and five year
204,095 GBP2025-03-31
256,799 GBP2024-03-31
All periods
506,130 GBP2025-03-31
546,114 GBP2024-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
678,866 GBP2025-03-31
416,123 GBP2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
500 shares2025-03-31
Class 2 ordinary share
400 shares2025-03-31
Profit/Loss
Retained earnings (accumulated losses)
1,583,627 GBP2024-04-01 ~ 2025-03-31