(expand)Other Interest Receivable/Similar Income (Finance Income)
4,057 GBP2024-04-01 ~ 2025-03-31
21,841 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
866,431 GBP2024-04-01 ~ 2025-03-31
1,170,179 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
755,586 GBP2024-04-01 ~ 2025-03-31
868,632 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
270,731 GBP2025-03-31
176,458 GBP2024-03-31
Property, Plant & Equipment
1,116,390 GBP2025-03-31
860,210 GBP2024-03-31
Fixed Assets
1,387,121 GBP2025-03-31
1,036,668 GBP2024-03-31
Total Inventories
7,402,812 GBP2025-03-31
7,031,682 GBP2024-03-31
Debtors
Non-current
1,225 GBP2025-03-31
1,812 GBP2024-03-31
Current
9,470,540 GBP2025-03-31
8,680,914 GBP2024-03-31
Cash at bank and in hand
1,416,339 GBP2025-03-31
1,959,843 GBP2024-03-31
Current Assets
18,290,916 GBP2025-03-31
17,674,251 GBP2024-03-31
Creditors
Current, Amounts falling due within one year
-4,004,742 GBP2025-03-31
Net Current Assets/Liabilities
14,286,174 GBP2025-03-31
14,209,944 GBP2024-03-31
Total Assets Less Current Liabilities
15,673,295 GBP2025-03-31
15,246,612 GBP2024-03-31
Creditors
Non-current, Amounts falling due after one year
-554,167 GBP2024-03-31
Net Assets/Liabilities
15,322,936 GBP2025-03-31
14,567,350 GBP2024-03-31
Equity
Called up share capital
2 GBP2025-03-31
2 GBP2024-03-31
2 GBP2023-04-01
Retained earnings (accumulated losses)
15,322,934 GBP2025-03-31
14,567,348 GBP2024-03-31
13,698,716 GBP2023-04-01
Equity
15,322,936 GBP2025-03-31
14,567,350 GBP2024-03-31
13,698,718 GBP2023-04-01
Profit/Loss
Retained earnings (accumulated losses)
755,586 GBP2024-04-01 ~ 2025-03-31
868,632 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation Expense
348,129 GBP2024-04-01 ~ 2025-03-31
397,327 GBP2023-04-01 ~ 2024-03-31
Cash and Cash Equivalents
1,416,339 GBP2025-03-31
1,959,843 GBP2024-03-31
431,563 GBP2023-04-01
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
252024-04-01 ~ 2025-03-31
Motor vehicles
252024-04-01 ~ 2025-03-31
Furniture and fittings
252024-04-01 ~ 2025-03-31
Office equipment
252024-04-01 ~ 2025-03-31
Audit Fees/Expenses
15,500 GBP2024-04-01 ~ 2025-03-31
14,000 GBP2023-04-01 ~ 2024-03-31
Wages/Salaries
2,943,197 GBP2024-04-01 ~ 2025-03-31
2,959,962 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
291,774 GBP2024-04-01 ~ 2025-03-31
298,663 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
3,297,717 GBP2024-04-01 ~ 2025-03-31
3,323,852 GBP2023-04-01 ~ 2024-03-31
Director Remuneration
371,589 GBP2024-04-01 ~ 2025-03-31
409,012 GBP2023-04-01 ~ 2024-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
21,685 GBP2024-04-01 ~ 2025-03-31
-95,973 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
216,608 GBP2024-04-01 ~ 2025-03-31
292,545 GBP2023-04-01 ~ 2024-03-31
Intangible Assets - Gross Cost
Development expenditure
622,553 GBP2025-03-31
592,416 GBP2024-03-31
Goodwill
42,850 GBP2025-03-31
42,850 GBP2024-03-31
Intangible Assets - Gross Cost
734,901 GBP2025-03-31
704,764 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
351,822 GBP2025-03-31
415,958 GBP2024-03-31
Goodwill
42,850 GBP2025-03-31
42,850 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
464,170 GBP2025-03-31
528,306 GBP2024-03-31
Intangible Assets - Increase From Amortisation Charge for Year
73,776 GBP2024-04-01 ~ 2025-03-31
Intangible Assets
Development expenditure
270,731 GBP2025-03-31
176,458 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
1,100,453 GBP2025-03-31
1,377,157 GBP2024-03-31
Motor vehicles
273,592 GBP2025-03-31
288,342 GBP2024-03-31
Furniture and fittings
435,796 GBP2025-03-31
515,836 GBP2024-03-31
Office equipment
252,760 GBP2025-03-31
225,374 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
3,679,526 GBP2025-03-31
3,837,171 GBP2024-03-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-446,803 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
-14,750 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
-80,040 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals
-889,922 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,081,129 GBP2024-03-31
Motor vehicles
157,231 GBP2024-03-31
Furniture and fittings
357,947 GBP2024-03-31
Office equipment
193,822 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,976,961 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Office equipment, Owned/Freehold
19,232 GBP2024-04-01 ~ 2025-03-31
Owned/Freehold
348,129 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-437,734 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
-14,749 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
-75,286 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-761,954 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
785,894 GBP2025-03-31
Motor vehicles
198,646 GBP2025-03-31
Furniture and fittings
331,925 GBP2025-03-31
Office equipment
213,054 GBP2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,563,136 GBP2025-03-31
Property, Plant & Equipment
Plant and equipment
314,559 GBP2025-03-31
296,028 GBP2024-03-31
Motor vehicles
74,946 GBP2025-03-31
131,111 GBP2024-03-31
Furniture and fittings
103,871 GBP2025-03-31
157,889 GBP2024-03-31
Office equipment
39,706 GBP2025-03-31
31,552 GBP2024-03-31
Value of work in progress
190,716 GBP2025-03-31
112,415 GBP2024-03-31
Finished Goods/Goods for Resale
7,212,096 GBP2025-03-31
6,919,267 GBP2024-03-31
Other Debtors
Non-current
1,225 GBP2025-03-31
1,812 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
810,558 GBP2025-03-31
659,631 GBP2024-03-31
Other Debtors
Current
7,967,164 GBP2025-03-31
7,409,646 GBP2024-03-31
Prepayments/Accrued Income
Current
432,089 GBP2025-03-31
349,156 GBP2024-03-31
Amount of corporation tax that is recoverable
Current
260,729 GBP2025-03-31
262,481 GBP2024-03-31
Bank Borrowings
Current
350,000 GBP2025-03-31
350,000 GBP2024-03-31
Trade Creditors/Trade Payables
Current
1,528,757 GBP2025-03-31
1,374,377 GBP2024-03-31
Corporation Tax Payable
Current
86,897 GBP2025-03-31
351,571 GBP2024-03-31
Taxation/Social Security Payable
Current
351,256 GBP2025-03-31
388,175 GBP2024-03-31
Other Creditors
Current
254,152 GBP2025-03-31
321,102 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
1,433,680 GBP2025-03-31
679,082 GBP2024-03-31
Creditors
Current
4,004,742 GBP2025-03-31
3,464,307 GBP2024-03-31
Bank Borrowings
Non-current
204,166 GBP2025-03-31
554,167 GBP2024-03-31
Creditors
Non-current
204,166 GBP2025-03-31
554,167 GBP2024-03-31
Bank Borrowings
Current, Amounts falling due within one year
350,000 GBP2025-03-31
Non-current, Between one and two years
350,000 GBP2024-03-31
Between two and five year, Non-current
204,167 GBP2024-03-31
Total Borrowings
554,166 GBP2025-03-31
904,167 GBP2024-03-31
Net Deferred Tax Liability/Asset
-146,193 GBP2025-03-31
-125,095 GBP2024-03-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-21,098 GBP2024-04-01 ~ 2025-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
-125,095 GBP2025-03-31
-174,480 GBP2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
200 shares2024-03-31
Par Value of Share
Class 1 ordinary share
0.012024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
20,000,000 shares2025-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
835,903 GBP2025-03-31
548,859 GBP2024-03-31
Between one and five year
289,185 GBP2025-03-31
1,524,370 GBP2024-03-31
More than five year
194,000 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,125,088 GBP2025-03-31
2,267,229 GBP2024-03-31