Par Value of Share
Class 1 ordinary share
12024-04-01 ~ 2025-03-31
Turnover/Revenue
6,804,844 GBP2024-04-01 ~ 2025-03-31
8,237,473 GBP2023-04-01 ~ 2024-03-31
Cost of Sales
9,674,850 GBP2024-04-01 ~ 2025-03-31
8,690,554 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
-2,870,006 GBP2024-04-01 ~ 2025-03-31
-453,081 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
7,046,482 GBP2024-04-01 ~ 2025-03-31
6,982,841 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
-9,913,924 GBP2024-04-01 ~ 2025-03-31
-6,693,739 GBP2023-04-01 ~ 2024-03-31
Interest Payable/Similar Charges (Finance Costs)
792,812 GBP2024-04-01 ~ 2025-03-31
532,558 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
-10,706,736 GBP2024-04-01 ~ 2025-03-31
-7,226,297 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
-10,706,736 GBP2024-04-01 ~ 2025-03-31
-7,226,297 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
-10,706,736 GBP2024-04-01 ~ 2025-03-31
-7,226,297 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
1 GBP2025-03-31
868 GBP2024-03-31
Property, Plant & Equipment
3,470,790 GBP2025-03-31
3,641,861 GBP2024-03-31
Fixed Assets
3,470,791 GBP2025-03-31
3,642,729 GBP2024-03-31
Total Inventories
8,740,279 GBP2025-03-31
7,642,930 GBP2024-03-31
Debtors
5,091,560 GBP2025-03-31
5,041,674 GBP2024-03-31
Cash at bank and in hand
47,710 GBP2025-03-31
65,133 GBP2024-03-31
Current Assets
13,879,549 GBP2025-03-31
12,749,737 GBP2024-03-31
Creditors
Current
70,826,985 GBP2025-03-31
59,162,375 GBP2024-03-31
Net Current Assets/Liabilities
-56,947,436 GBP2025-03-31
-46,412,638 GBP2024-03-31
Total Assets Less Current Liabilities
-53,476,645 GBP2025-03-31
-42,769,909 GBP2024-03-31
Equity
Called up share capital
8,264,817 GBP2025-03-31
8,264,817 GBP2024-03-31
Share premium
228,700 GBP2025-03-31
228,700 GBP2024-03-31
228,700 GBP2023-03-31
Retained earnings (accumulated losses)
-61,970,162 GBP2025-03-31
-51,263,426 GBP2024-03-31
-44,037,129 GBP2023-03-31
Equity
-53,476,645 GBP2025-03-31
-42,769,909 GBP2024-03-31
-43,808,429 GBP2023-03-31
Issue of Equity Instruments
Called up share capital
8,264,817 GBP2023-04-01 ~ 2024-03-31
Issue of Equity Instruments
8,264,817 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-10,706,736 GBP2024-04-01 ~ 2025-03-31
-7,226,297 GBP2023-04-01 ~ 2024-03-31
Wages/Salaries
3,169,630 GBP2024-04-01 ~ 2025-03-31
3,247,983 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
327,306 GBP2024-04-01 ~ 2025-03-31
296,701 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
60,371 GBP2024-04-01 ~ 2025-03-31
64,586 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
3,557,307 GBP2024-04-01 ~ 2025-03-31
3,609,270 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
942024-04-01 ~ 2025-03-31
962023-04-01 ~ 2024-03-31
Director Remuneration
177,402 GBP2024-04-01 ~ 2025-03-31
194,975 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
394,495 GBP2024-04-01 ~ 2025-03-31
446,689 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
-2,676,684 GBP2024-04-01 ~ 2025-03-31
-1,806,574 GBP2023-04-01 ~ 2024-03-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
1,500,000 GBP2024-03-31
Development expenditure
1,727,331 GBP2024-03-31
Intangible Assets - Gross Cost
3,227,331 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
1,500,000 GBP2025-03-31
1,500,000 GBP2024-03-31
Development expenditure
1,727,330 GBP2025-03-31
1,726,463 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
3,227,330 GBP2025-03-31
3,226,463 GBP2024-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
867 GBP2024-04-01 ~ 2025-03-31
Intangible Assets - Increase From Amortisation Charge for Year
867 GBP2024-04-01 ~ 2025-03-31
Intangible Assets
Development expenditure
1 GBP2025-03-31
868 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,850,668 GBP2025-03-31
1,850,668 GBP2024-03-31
Plant and equipment
4,779,502 GBP2025-03-31
4,731,111 GBP2024-03-31
Furniture and fittings
491,425 GBP2025-03-31
488,774 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,634,371 GBP2025-03-31
3,358,056 GBP2024-03-31
Furniture and fittings
345,881 GBP2025-03-31
301,301 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
276,315 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
44,580 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Land and buildings
1,850,668 GBP2025-03-31
1,850,668 GBP2024-03-31
Plant and equipment
1,145,131 GBP2025-03-31
1,373,055 GBP2024-03-31
Furniture and fittings
145,544 GBP2025-03-31
187,473 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
919,058 GBP2025-03-31
755,534 GBP2024-03-31
Computers
44,414 GBP2025-03-31
42,320 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
8,085,067 GBP2025-03-31
7,868,407 GBP2024-03-31
Property, Plant & Equipment - Disposals
Motor vehicles
-16,663 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Disposals
-16,663 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
591,129 GBP2025-03-31
524,869 GBP2024-03-31
Computers
42,896 GBP2025-03-31
42,320 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
4,614,277 GBP2025-03-31
4,226,546 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
73,024 GBP2024-04-01 ~ 2025-03-31
Computers
576 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
394,495 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-6,764 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-6,764 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Motor vehicles
327,929 GBP2025-03-31
230,665 GBP2024-03-31
Computers
1,518 GBP2025-03-31
Merchandise
4,044,271 GBP2025-03-31
4,083,669 GBP2024-03-31
Value of work in progress
1,703,470 GBP2025-03-31
943,806 GBP2024-03-31
Finished Goods
2,992,538 GBP2025-03-31
2,615,455 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
977,740 GBP2025-03-31
542,059 GBP2024-03-31
Amounts Owed by Group Undertakings
Current
3,570,625 GBP2025-03-31
2,852,841 GBP2024-03-31
Other Debtors
Current
11,849 GBP2025-03-31
309,360 GBP2024-03-31
Amount of corporation tax that is recoverable
Current
742,183 GBP2024-03-31
Amount of value-added tax that is recoverable
Current
233,704 GBP2025-03-31
Prepayments/Accrued Income
Current
132,129 GBP2025-03-31
563,231 GBP2024-03-31
Debtors
Current, Amounts falling due within one year
5,091,560 GBP2025-03-31
Amounts falling due within one year, Current
5,041,674 GBP2024-03-31
Trade Creditors/Trade Payables
Current
909,639 GBP2025-03-31
1,140,915 GBP2024-03-31
Amounts owed to group undertakings
Current
67,969,897 GBP2025-03-31
55,669,071 GBP2024-03-31
Other Taxation & Social Security Payable
Current
160,695 GBP2025-03-31
65,284 GBP2024-03-31
Other Creditors
Current
200,472 GBP2025-03-31
Accrued Liabilities/Deferred Income
Current
1,395,544 GBP2025-03-31
2,273,768 GBP2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
8,264,817 shares2025-03-31
Profit/Loss
Retained earnings (accumulated losses)
-10,706,736 GBP2024-04-01 ~ 2025-03-31