(expand)Property, Plant & Equipment
2,946,725 GBP2023-03-31
4,048,764 GBP2022-03-31
Fixed Assets - Investments
33,375 GBP2023-03-31
183,375 GBP2022-03-31
Investment Property
1,795,303 GBP2023-03-31
738,288 GBP2022-03-31
Fixed Assets
5,541,787 GBP2023-03-31
5,808,194 GBP2022-03-31
Debtors
6,190,697 GBP2023-03-31
10,152,249 GBP2022-03-31
Cash at bank and in hand
42,300 GBP2023-03-31
3,386,570 GBP2022-03-31
Current Assets
6,232,997 GBP2023-03-31
13,538,819 GBP2022-03-31
Net Current Assets/Liabilities
4,162,074 GBP2023-03-31
6,424,946 GBP2022-03-31
Total Assets Less Current Liabilities
9,703,861 GBP2023-03-31
12,233,140 GBP2022-03-31
Net Assets/Liabilities
7,415,422 GBP2023-03-31
9,747,347 GBP2022-03-31
Equity
Called up share capital
500,000 GBP2023-03-31
500,000 GBP2022-03-31
500,000 GBP2021-03-31
Retained earnings (accumulated losses)
6,915,422 GBP2023-03-31
9,247,347 GBP2022-03-31
3,530,147 GBP2021-03-31
Equity
7,415,422 GBP2023-03-31
9,747,347 GBP2022-03-31
4,030,147 GBP2021-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-1,900,646 GBP2022-04-01 ~ 2023-03-31
5,717,200 GBP2021-04-01 ~ 2022-03-31
Dividends Paid
Retained earnings (accumulated losses)
-431,279 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-431,279 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
10,829,874 GBP2022-04-01 ~ 2023-03-31
31,457,100 GBP2021-04-01 ~ 2022-03-31
Social Security Costs
586,465 GBP2022-04-01 ~ 2023-03-31
1,757,725 GBP2021-04-01 ~ 2022-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
123,919 GBP2022-04-01 ~ 2023-03-31
180,050 GBP2021-04-01 ~ 2022-03-31
Staff Costs/Employee Benefits Expense
11,540,258 GBP2022-04-01 ~ 2023-03-31
33,394,875 GBP2021-04-01 ~ 2022-03-31
Average Number of Employees
10042022-04-01 ~ 2023-03-31
14062021-04-01 ~ 2022-03-31
Director Remuneration
120,000 GBP2022-04-01 ~ 2023-03-31
120,000 GBP2021-04-01 ~ 2022-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
394,272 GBP2022-04-01 ~ 2023-03-31
443,835 GBP2021-04-01 ~ 2022-03-31
Audit Fees/Expenses
86,000 GBP2022-04-01 ~ 2023-03-31
59,250 GBP2021-04-01 ~ 2022-03-31
Current Tax for the Period
-409,522 GBP2022-04-01 ~ 2023-03-31
1,249,772 GBP2021-04-01 ~ 2022-03-31
Tax Expense/Credit at Applicable Tax Rate
-484,001 GBP2022-04-01 ~ 2023-03-31
1,359,858 GBP2021-04-01 ~ 2022-03-31
Intangible Assets - Gross Cost
Net goodwill
2,000,000 GBP2023-03-31
2,000,000 GBP2022-03-31
Patents/Trademarks/Licences/Concessions
360,190 GBP2023-03-31
328,476 GBP2022-03-31
Computer software
15,485 GBP2023-03-31
15,485 GBP2022-03-31
Intangible Assets - Gross Cost
2,375,675 GBP2023-03-31
2,343,961 GBP2022-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
1,600,000 GBP2023-03-31
1,500,000 GBP2022-03-31
Intangible Assets - Accumulated Amortisation & Impairment
1,609,291 GBP2023-03-31
1,506,194 GBP2022-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
100,000 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Increase From Amortisation Charge for Year
103,097 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
Net goodwill
400,000 GBP2023-03-31
500,000 GBP2022-03-31
Patents/Trademarks/Licences/Concessions
360,190 GBP2023-03-31
328,476 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
2,020,493 GBP2023-03-31
2,034,408 GBP2022-03-31
Improvements to leasehold property
301,408 GBP2023-03-31
301,408 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
148,421 GBP2023-03-31
125,302 GBP2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
21,027 GBP2022-04-01 ~ 2023-03-31
Improvements to leasehold property
23,119 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
10,102 GBP2023-03-31
Property, Plant & Equipment
Land and buildings
2,010,391 GBP2023-03-31
2,034,408 GBP2022-03-31
Improvements to leasehold property
152,987 GBP2023-03-31
176,106 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,128,635 GBP2023-03-31
1,800,437 GBP2022-03-31
Furniture and fittings
219,763 GBP2023-03-31
129,734 GBP2022-03-31
Motor vehicles
498,330 GBP2023-03-31
339,492 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
4,168,629 GBP2023-03-31
4,910,954 GBP2022-03-31
Property, Plant & Equipment - Disposals
Plant and equipment
-672,781 GBP2022-04-01 ~ 2023-03-31
Motor vehicles
-62,000 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Disposals
-734,781 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Increase or decrease due to transfers between classes
-851,703 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
787,086 GBP2023-03-31
542,299 GBP2022-03-31
Furniture and fittings
61,374 GBP2023-03-31
43,910 GBP2022-03-31
Motor vehicles
214,921 GBP2023-03-31
149,152 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,221,904 GBP2023-03-31
862,190 GBP2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
325,169 GBP2022-04-01 ~ 2023-03-31
Furniture and fittings
17,464 GBP2022-04-01 ~ 2023-03-31
Motor vehicles
76,102 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
469,035 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-321,325 GBP2022-04-01 ~ 2023-03-31
Motor vehicles
-10,333 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-331,658 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
Plant and equipment
341,549 GBP2023-03-31
1,258,138 GBP2022-03-31
Furniture and fittings
158,389 GBP2023-03-31
85,824 GBP2022-03-31
Motor vehicles
283,409 GBP2023-03-31
190,340 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
12,000 GBP2023-03-31
12,000 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
8,200 GBP2023-03-31
5,800 GBP2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
2,400 GBP2022-04-01 ~ 2023-03-31
Motor vehicles, Under hire purchased contracts or finance leases
64,078 GBP2022-04-01 ~ 2023-03-31
Under hire purchased contracts or finance leases
74,763 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
3,800 GBP2023-03-31
6,200 GBP2022-03-31
Motor vehicles, Under hire purchased contracts or finance leases
247,607 GBP2023-03-31
142,514 GBP2022-03-31
Under hire purchased contracts or finance leases
251,407 GBP2023-03-31
211,539 GBP2022-03-31
Investment Property - Fair Value Model
1,795,303 GBP2023-03-31
738,288 GBP2022-03-31
Trade Debtors/Trade Receivables
Current
1,391,755 GBP2023-03-31
5,684,345 GBP2022-03-31
Amounts Owed by Group Undertakings
Current
3,320,506 GBP2023-03-31
2,613,980 GBP2022-03-31
Other Debtors
Current
670,063 GBP2023-03-31
292,655 GBP2022-03-31
Prepayments/Accrued Income
Current
217,658 GBP2023-03-31
193,276 GBP2022-03-31
Debtors
Amounts falling due within one year, Current
6,190,697 GBP2023-03-31
10,152,249 GBP2022-03-31
Bank Borrowings/Overdrafts
Current
120,505 GBP2023-03-31
120,505 GBP2022-03-31
Other Remaining Borrowings
Current
50,244 GBP2023-03-31
67,598 GBP2022-03-31
Finance Lease Liabilities - Total Present Value
Current
48,342 GBP2023-03-31
60,009 GBP2022-03-31
Trade Creditors/Trade Payables
Current
207,616 GBP2023-03-31
634,366 GBP2022-03-31
Amounts owed to group undertakings
Current
19,133 GBP2023-03-31
19,133 GBP2022-03-31
Corporation Tax Payable
Current
74,210 GBP2023-03-31
1,249,772 GBP2022-03-31
Other Taxation & Social Security Payable
Current
163,051 GBP2023-03-31
704,883 GBP2022-03-31
Other Creditors
Current
3,211 GBP2023-03-31
3,211 GBP2022-03-31
Accrued Liabilities/Deferred Income
Current
337,563 GBP2023-03-31
1,080,978 GBP2022-03-31
Bank Borrowings/Overdrafts
Non-current
1,926,336 GBP2023-03-31
2,004,495 GBP2022-03-31
Other Remaining Borrowings
Non-current
21,244 GBP2023-03-31
68,091 GBP2022-03-31
Finance Lease Liabilities - Total Present Value
Non-current
187,022 GBP2023-03-31
87,187 GBP2022-03-31
Bank Borrowings
Between two and five year, Non-current
1,926,336 GBP2023-03-31
2,004,495 GBP2022-03-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
187,022 GBP2023-03-31
87,187 GBP2022-03-31
hire purchase agreements
235,364 GBP2023-03-31
122,911 GBP2022-03-31
Bank Borrowings
Secured
2,046,841 GBP2023-03-31
2,125,000 GBP2022-03-31
Total Borrowings
Secured
2,643,462 GBP2023-03-31
2,684,472 GBP2022-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
153,837 GBP2023-03-31
326,020 GBP2022-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
500,000 shares2023-03-31
Profit/Loss
Retained earnings (accumulated losses)
-1,900,646 GBP2022-04-01 ~ 2023-03-31