Par Value of Share
Class 2 ordinary share
12024-04-01 ~ 2025-03-31
Class 3 ordinary share
12024-04-01 ~ 2025-03-31
Turnover/Revenue
25,001,392 GBP2024-04-01 ~ 2025-03-31
23,217,753 GBP2023-04-01 ~ 2024-03-31
Cost of Sales
18,976,485 GBP2024-04-01 ~ 2025-03-31
17,239,596 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
6,024,907 GBP2024-04-01 ~ 2025-03-31
5,978,157 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
4,993,754 GBP2024-04-01 ~ 2025-03-31
5,243,513 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
1,169,788 GBP2024-04-01 ~ 2025-03-31
734,644 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
11,860 GBP2024-04-01 ~ 2025-03-31
38,287 GBP2023-04-01 ~ 2024-03-31
Interest Payable/Similar Charges (Finance Costs)
8,022 GBP2024-04-01 ~ 2025-03-31
18,816 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
1,173,626 GBP2024-04-01 ~ 2025-03-31
754,115 GBP2023-04-01 ~ 2024-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
285,797 GBP2024-04-01 ~ 2025-03-31
264,613 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
887,829 GBP2024-04-01 ~ 2025-03-31
489,502 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
887,829 GBP2024-04-01 ~ 2025-03-31
489,502 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
2,169,438 GBP2025-03-31
2,124,296 GBP2024-03-31
Fixed Assets
2,169,438 GBP2025-03-31
2,124,296 GBP2024-03-31
Total Inventories
277,230 GBP2025-03-31
178,042 GBP2024-03-31
Debtors
4,384,964 GBP2025-03-31
4,249,312 GBP2024-03-31
Cash at bank and in hand
2,432,912 GBP2025-03-31
1,790,778 GBP2024-03-31
Current Assets
7,095,106 GBP2025-03-31
6,218,132 GBP2024-03-31
Creditors
Current
3,710,269 GBP2025-03-31
3,678,950 GBP2024-03-31
Net Current Assets/Liabilities
3,384,837 GBP2025-03-31
2,539,182 GBP2024-03-31
Total Assets Less Current Liabilities
5,554,275 GBP2025-03-31
4,663,478 GBP2024-03-31
Creditors
Non-current
-54,788 GBP2024-03-31
Net Assets/Liabilities
5,063,898 GBP2025-03-31
4,176,069 GBP2024-03-31
Equity
Called up share capital
200,000 GBP2025-03-31
200,000 GBP2024-03-31
200,000 GBP2023-03-31
Share premium
220,000 GBP2025-03-31
220,000 GBP2024-03-31
220,000 GBP2023-03-31
Retained earnings (accumulated losses)
4,643,898 GBP2025-03-31
3,756,069 GBP2024-03-31
4,066,567 GBP2023-03-31
Equity
5,063,898 GBP2025-03-31
4,176,069 GBP2024-03-31
4,486,567 GBP2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-800,000 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
-800,000 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
887,829 GBP2024-04-01 ~ 2025-03-31
489,502 GBP2023-04-01 ~ 2024-03-31
Wages/Salaries
4,108,700 GBP2024-04-01 ~ 2025-03-31
3,824,548 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
356,595 GBP2024-04-01 ~ 2025-03-31
412,842 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
219,327 GBP2024-04-01 ~ 2025-03-31
263,758 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
4,684,622 GBP2024-04-01 ~ 2025-03-31
4,501,148 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
662024-04-01 ~ 2025-03-31
602023-04-01 ~ 2024-03-31
Director Remuneration
710,860 GBP2024-04-01 ~ 2025-03-31
996,346 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
1,015,597 GBP2024-04-01 ~ 2025-03-31
837,556 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
15,000 GBP2024-04-01 ~ 2025-03-31
16,000 GBP2023-04-01 ~ 2024-03-31
Current Tax for the Period
228,041 GBP2024-04-01 ~ 2025-03-31
219,745 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
293,407 GBP2024-04-01 ~ 2025-03-31
188,529 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,520,523 GBP2025-03-31
2,268,237 GBP2024-03-31
Motor vehicles
2,798,477 GBP2025-03-31
2,653,892 GBP2024-03-31
Computers
120,646 GBP2025-03-31
114,238 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
5,439,646 GBP2025-03-31
5,036,367 GBP2024-03-31
Property, Plant & Equipment - Disposals
Plant and equipment
-533,880 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
-385,033 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Disposals
-918,913 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,438,607 GBP2025-03-31
1,352,327 GBP2024-03-31
Motor vehicles
1,732,318 GBP2025-03-31
1,473,692 GBP2024-03-31
Computers
99,283 GBP2025-03-31
86,052 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
3,270,208 GBP2025-03-31
2,912,071 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
503,448 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
545,480 GBP2024-04-01 ~ 2025-03-31
Computers
13,231 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
1,062,159 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-417,168 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
-286,854 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-704,022 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Plant and equipment
1,081,916 GBP2025-03-31
915,910 GBP2024-03-31
Motor vehicles
1,066,159 GBP2025-03-31
1,180,200 GBP2024-03-31
Computers
21,363 GBP2025-03-31
28,186 GBP2024-03-31
Raw Materials
190,600 GBP2025-03-31
157,686 GBP2024-03-31
Value of work in progress
86,630 GBP2025-03-31
20,356 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
4,166,113 GBP2025-03-31
4,054,039 GBP2024-03-31
Amounts Owed by Group Undertakings
Current
1,212 GBP2024-03-31
Amount of value-added tax that is recoverable
Current
186,832 GBP2025-03-31
170,454 GBP2024-03-31
Prepayments/Accrued Income
Current
32,019 GBP2025-03-31
23,607 GBP2024-03-31
Debtors
Current, Amounts falling due within one year
4,384,964 GBP2025-03-31
4,249,312 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Current
51,547 GBP2025-03-31
126,281 GBP2024-03-31
Trade Creditors/Trade Payables
Current
1,045,499 GBP2025-03-31
1,620,135 GBP2024-03-31
Amounts owed to group undertakings
Current
1,880,252 GBP2025-03-31
1,082,474 GBP2024-03-31
Corporation Tax Payable
Current
60,771 GBP2025-03-31
27,495 GBP2024-03-31
Other Taxation & Social Security Payable
Current
106,384 GBP2025-03-31
117,422 GBP2024-03-31
Other Creditors
Current
107,921 GBP2025-03-31
267,470 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
425,275 GBP2025-03-31
407,843 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Non-current
54,788 GBP2024-03-31
hire purchase agreements
51,547 GBP2025-03-31
181,069 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
60,000 GBP2025-03-31
60,000 GBP2024-03-31
Between one and five year
120,000 GBP2025-03-31
180,000 GBP2024-03-31
All periods
180,000 GBP2025-03-31
240,000 GBP2024-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
490,377 GBP2025-03-31
432,621 GBP2024-03-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
160,000 shares2025-03-31
Class 3 ordinary share
40,000 shares2025-03-31
Profit/Loss
Retained earnings (accumulated losses)
887,829 GBP2024-04-01 ~ 2025-03-31