Cost of Sales
-1,064,312 GBP2024-04-01 ~ 2025-03-31
-1,011,445 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
-5,755,730 GBP2024-04-01 ~ 2025-03-31
-5,417,977 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
10,771 GBP2024-04-01 ~ 2025-03-31
12,775 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
738,564 GBP2024-04-01 ~ 2025-03-31
789,427 GBP2023-04-01 ~ 2024-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
-2,427 GBP2024-04-01 ~ 2025-03-31
-2,867 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
736,137 GBP2024-04-01 ~ 2025-03-31
786,560 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
4,234,997 GBP2025-03-31
3,981,063 GBP2024-03-31
Debtors
1,154,031 GBP2025-03-31
722,530 GBP2024-03-31
Cash at bank and in hand
362,074 GBP2025-03-31
939,951 GBP2024-03-31
Current Assets
1,869,833 GBP2025-03-31
1,980,839 GBP2024-03-31
Net Current Assets/Liabilities
-1,147,021 GBP2025-03-31
-1,687,251 GBP2024-03-31
Total Assets Less Current Liabilities
3,087,976 GBP2025-03-31
2,293,812 GBP2024-03-31
Creditors
Non-current, Amounts falling due after one year
-3,877,191 GBP2024-03-31
Net Assets/Liabilities
-847,242 GBP2025-03-31
-1,583,379 GBP2024-03-31
Equity
Called up share capital
50,358 GBP2025-03-31
50,358 GBP2024-03-31
50,358 GBP2023-03-31
Share premium
7,405,642 GBP2025-03-31
7,405,642 GBP2024-03-31
7,405,642 GBP2023-03-31
Other miscellaneous reserve
413,630 GBP2025-03-31
413,630 GBP2024-03-31
Retained earnings (accumulated losses)
-8,716,872 GBP2025-03-31
-9,453,009 GBP2024-03-31
-10,239,569 GBP2023-03-31
Equity
-847,242 GBP2025-03-31
-1,583,379 GBP2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
736,137 GBP2024-04-01 ~ 2025-03-31
786,560 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
1462024-04-01 ~ 2025-03-31
1442023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Owned/Freehold
128,027 GBP2024-03-31
Plant and equipment
2,628,268 GBP2025-03-31
2,326,892 GBP2024-03-31
Furniture and fittings
598,113 GBP2025-03-31
560,092 GBP2024-03-31
Motor vehicles
49,076 GBP2025-03-31
49,076 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
10,844,877 GBP2025-03-31
10,437,078 GBP2024-03-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-339,280 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
-151,982 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
0 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals
-491,262 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Gross Cost
Owned/Freehold, Land and buildings
196,429 GBP2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Owned/Freehold
21,184 GBP2024-03-31
Plant and equipment
1,559,012 GBP2025-03-31
1,503,375 GBP2024-03-31
Furniture and fittings
394,465 GBP2025-03-31
477,467 GBP2024-03-31
Motor vehicles
49,076 GBP2025-03-31
49,076 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
6,609,880 GBP2025-03-31
6,456,015 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
344,184 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
68,980 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
0 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
594,394 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-288,547 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
-151,982 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
0 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-440,529 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Owned/Freehold, Land and buildings
141,660 GBP2025-03-31
106,843 GBP2024-03-31
Plant and equipment
1,069,256 GBP2025-03-31
823,517 GBP2024-03-31
Furniture and fittings
203,648 GBP2025-03-31
82,625 GBP2024-03-31
Motor vehicles
0 GBP2025-03-31
0 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
150,056 GBP2025-03-31
350,008 GBP2024-03-31
Amounts Owed by Group Undertakings
Current
600,241 GBP2025-03-31
0 GBP2024-03-31
Other Debtors
Current
305,282 GBP2025-03-31
259,105 GBP2024-03-31
Prepayments/Accrued Income
Current
98,452 GBP2025-03-31
113,417 GBP2024-03-31
Debtors
Amounts falling due within one year, Current
1,154,031 GBP2025-03-31
722,530 GBP2024-03-31
Bank Borrowings/Overdrafts
Current
100,000 GBP2025-03-31
100,000 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Current
319,012 GBP2025-03-31
307,879 GBP2024-03-31
Trade Creditors/Trade Payables
Current
476,134 GBP2025-03-31
609,096 GBP2024-03-31
Amounts owed to group undertakings
Current
0 GBP2025-03-31
779,726 GBP2024-03-31
Other Taxation & Social Security Payable
Current
313,603 GBP2025-03-31
245,694 GBP2024-03-31
Other Creditors
Current
24,851 GBP2025-03-31
52,642 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
1,783,254 GBP2025-03-31
1,573,053 GBP2024-03-31
Creditors
Current
3,016,854 GBP2025-03-31
3,668,090 GBP2024-03-31
Bank Borrowings
3,300,000 GBP2025-03-31
3,400,000 GBP2024-03-31
Total Borrowings
3,300,368 GBP2025-03-31
3,400,368 GBP2024-03-31
Current
100,000 GBP2025-03-31
100,000 GBP2024-03-31
Non-current
3,200,368 GBP2025-03-31
3,300,368 GBP2024-03-31
Bank Borrowings/Overdrafts
Non-current
3,200,000 GBP2025-03-31
3,300,000 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Non-current
734,850 GBP2025-03-31
576,823 GBP2024-03-31
Creditors
Non-current
3,935,218 GBP2025-03-31
3,877,191 GBP2024-03-31
Minimum gross finance lease payments owing
Amounts falling due within one year
319,012 GBP2025-03-31
307,879 GBP2024-03-31
Minimum gross finance lease payments owing
1,053,862 GBP2025-03-31
884,702 GBP2024-03-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,000 shares2025-03-31
50,000 shares2024-03-31
Par Value of Share
Class 2 ordinary share
1 GBP2024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
280 shares2025-03-31
280 shares2024-03-31
Par Value of Share
Class 3 ordinary share
1 GBP2024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
14 shares2025-03-31
14 shares2024-03-31
Par Value of Share
Class 4 ordinary share
1 GBP2024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
10 shares2025-03-31
10 shares2024-03-31
Equity
Called up share capital
50,358 GBP2025-03-31
50,358 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
50,137 GBP2025-03-31
47,097 GBP2024-03-31
Between two and five year
135,942 GBP2025-03-31
122,942 GBP2024-03-31
More than five year
324,948 GBP2025-03-31
349,944 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
511,027 GBP2025-03-31
519,983 GBP2024-03-31