Dividends Paid
784,563 GBP2024-04-01 ~ 2025-03-31
-784,563 GBP2024-04-01 ~ 2025-03-31
3,750,000 GBP2023-04-01 ~ 2024-03-31
Cost of Sales
-7,386,941 GBP2024-04-01 ~ 2025-03-31
-8,049,983 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
-2,392,155 GBP2024-04-01 ~ 2025-03-31
-2,180,120 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
8,354 GBP2024-04-01 ~ 2025-03-31
0 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
1,281,534 GBP2024-04-01 ~ 2025-03-31
1,075,435 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
952,549 GBP2024-04-01 ~ 2025-03-31
807,823 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
1,181,034 GBP2025-03-31
1,341,024 GBP2024-03-31
Debtors
2,166,810 GBP2025-03-31
1,974,812 GBP2024-03-31
Cash at bank and in hand
627,187 GBP2025-03-31
755,366 GBP2024-03-31
Current Assets
4,481,665 GBP2025-03-31
4,474,272 GBP2024-03-31
Creditors
Current, Amounts falling due within one year
-1,840,839 GBP2025-03-31
-1,889,376 GBP2024-03-31
Net Current Assets/Liabilities
2,640,826 GBP2025-03-31
2,584,896 GBP2024-03-31
Total Assets Less Current Liabilities
3,821,860 GBP2025-03-31
3,925,920 GBP2024-03-31
Creditors
Non-current, Amounts falling due after one year
-295,924 GBP2024-03-31
Net Assets/Liabilities
3,490,262 GBP2025-03-31
3,322,276 GBP2024-03-31
Equity
Called up share capital
42,055 GBP2025-03-31
42,055 GBP2024-03-31
42,055 GBP2023-03-31
Retained earnings (accumulated losses)
3,448,207 GBP2025-03-31
3,280,221 GBP2024-03-31
6,161,000 GBP2023-03-31
Equity
3,490,262 GBP2025-03-31
3,322,276 GBP2024-03-31
6,264,453 GBP2023-03-31
Share premium
0 GBP2025-03-31
0 GBP2024-03-31
16,213 GBP2023-03-31
Revaluation reserve
0 GBP2025-03-31
0 GBP2024-03-31
21,722 GBP2023-03-31
Capital redemption reserve
0 GBP2025-03-31
0 GBP2024-03-31
23,463 GBP2023-03-31
Profit/Loss
Retained earnings (accumulated losses)
952,549 GBP2024-04-01 ~ 2025-03-31
807,823 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
Retained earnings (accumulated losses)
-3,750,000 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
7,450 GBP2024-04-01 ~ 2025-03-31
7,250 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
732024-04-01 ~ 2025-03-31
742023-04-01 ~ 2024-03-31
Wages/Salaries
2,026,430 GBP2024-04-01 ~ 2025-03-31
1,932,832 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
144,930 GBP2024-04-01 ~ 2025-03-31
91,313 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
2,349,120 GBP2024-04-01 ~ 2025-03-31
2,197,109 GBP2023-04-01 ~ 2024-03-31
Director Remuneration
196,275 GBP2024-04-01 ~ 2025-03-31
206,306 GBP2023-04-01 ~ 2024-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-35,535 GBP2024-04-01 ~ 2025-03-31
39,632 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
308,115 GBP2025-03-31
273,115 GBP2024-03-31
Plant and equipment
1,747,371 GBP2025-03-31
2,191,184 GBP2024-03-31
Furniture and fittings
43,238 GBP2025-03-31
122,254 GBP2024-03-31
Motor vehicles
313,645 GBP2025-03-31
313,645 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
2,412,369 GBP2025-03-31
2,900,198 GBP2024-03-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-454,481 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
-86,423 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
0 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals
-540,904 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
64,397 GBP2025-03-31
53,262 GBP2024-03-31
Plant and equipment
967,397 GBP2025-03-31
1,273,980 GBP2024-03-31
Furniture and fittings
25,899 GBP2025-03-31
104,958 GBP2024-03-31
Motor vehicles
173,642 GBP2025-03-31
126,974 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,231,335 GBP2025-03-31
1,559,174 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
11,135 GBP2024-04-01 ~ 2025-03-31
Plant and equipment
93,445 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
5,356 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
46,668 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
156,604 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-400,028 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
-84,415 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
0 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-484,443 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Improvements to leasehold property
243,718 GBP2025-03-31
219,853 GBP2024-03-31
Plant and equipment
779,974 GBP2025-03-31
917,204 GBP2024-03-31
Furniture and fittings
17,339 GBP2025-03-31
17,296 GBP2024-03-31
Motor vehicles
140,003 GBP2025-03-31
186,671 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
1,862,750 GBP2025-03-31
1,461,130 GBP2024-03-31
Amounts Owed by Group Undertakings
Current
0 GBP2025-03-31
210,562 GBP2024-03-31
Other Debtors
Current
2,068 GBP2025-03-31
37,801 GBP2024-03-31
Prepayments/Accrued Income
Current
301,992 GBP2025-03-31
265,319 GBP2024-03-31
Bank Borrowings/Overdrafts
Current
168,000 GBP2025-03-31
168,000 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Current
67,023 GBP2025-03-31
86,262 GBP2024-03-31
Trade Creditors/Trade Payables
Current
842,358 GBP2025-03-31
722,804 GBP2024-03-31
Amounts owed to group undertakings
Current
395,622 GBP2025-03-31
439,792 GBP2024-03-31
Corporation Tax Payable
Current
84,402 GBP2025-03-31
8,523 GBP2024-03-31
Other Taxation & Social Security Payable
Current
73,775 GBP2025-03-31
93,476 GBP2024-03-31
Other Creditors
Current
52,973 GBP2025-03-31
41,967 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
156,686 GBP2025-03-31
328,552 GBP2024-03-31
Creditors
Current
1,840,839 GBP2025-03-31
1,889,376 GBP2024-03-31
Bank Borrowings/Overdrafts
Non-current
28,000 GBP2025-03-31
196,000 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Non-current
31,413 GBP2025-03-31
99,924 GBP2024-03-31
Creditors
Non-current
59,413 GBP2025-03-31
295,924 GBP2024-03-31
Bank Borrowings
196,000 GBP2025-03-31
364,000 GBP2024-03-31
Total Borrowings
Current
168,000 GBP2025-03-31
168,000 GBP2024-03-31
Non-current
28,000 GBP2025-03-31
196,000 GBP2024-03-31
Minimum gross finance lease payments owing
Amounts falling due within one year
67,021 GBP2025-03-31
86,262 GBP2024-03-31
Minimum gross finance lease payments owing
98,436 GBP2025-03-31
186,186 GBP2024-03-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-04-01 ~ 2025-03-31
Class 2 ordinary share
1 GBP2024-04-01 ~ 2025-03-31
Equity
Called up share capital
42,055 GBP2025-03-31
42,055 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
106,325 GBP2025-03-31
106,325 GBP2024-03-31
Between two and five year
265,813 GBP2025-03-31
372,138 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
372,138 GBP2025-03-31
478,463 GBP2024-03-31