Par Value of Share
Class 1 ordinary share
12024-05-01 ~ 2025-04-30
Turnover/Revenue
20,903,806 GBP2024-05-01 ~ 2025-04-30
19,871,419 GBP2023-05-01 ~ 2024-04-30
Cost of Sales
17,443,542 GBP2024-05-01 ~ 2025-04-30
16,263,298 GBP2023-05-01 ~ 2024-04-30
Gross Profit/Loss
3,460,264 GBP2024-05-01 ~ 2025-04-30
3,608,121 GBP2023-05-01 ~ 2024-04-30
Administrative Expenses
2,918,516 GBP2024-05-01 ~ 2025-04-30
2,178,135 GBP2023-05-01 ~ 2024-04-30
Operating Profit/Loss
554,087 GBP2024-05-01 ~ 2025-04-30
1,436,413 GBP2023-05-01 ~ 2024-04-30
Other Interest Receivable/Similar Income (Finance Income)
11,072 GBP2024-05-01 ~ 2025-04-30
8,261 GBP2023-05-01 ~ 2024-04-30
Interest Payable/Similar Charges (Finance Costs)
39,456 GBP2024-05-01 ~ 2025-04-30
35,768 GBP2023-05-01 ~ 2024-04-30
Profit/Loss on Ordinary Activities Before Tax
525,703 GBP2024-05-01 ~ 2025-04-30
1,408,906 GBP2023-05-01 ~ 2024-04-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
268,657 GBP2024-05-01 ~ 2025-04-30
361,446 GBP2023-05-01 ~ 2024-04-30
Profit/Loss
257,046 GBP2024-05-01 ~ 2025-04-30
1,047,460 GBP2023-05-01 ~ 2024-04-30
Comprehensive Income/Expense
257,046 GBP2024-05-01 ~ 2025-04-30
1,047,460 GBP2023-05-01 ~ 2024-04-30
Intangible Assets
8,975 GBP2025-04-30
Property, Plant & Equipment
2,664,340 GBP2025-04-30
1,821,986 GBP2024-04-30
Fixed Assets
2,673,315 GBP2025-04-30
1,821,986 GBP2024-04-30
Total Inventories
8,610 GBP2025-04-30
17,194 GBP2024-04-30
Debtors
3,103,181 GBP2025-04-30
4,668,162 GBP2024-04-30
Cash at bank and in hand
995,155 GBP2025-04-30
809,219 GBP2024-04-30
Current Assets
4,106,946 GBP2025-04-30
5,494,575 GBP2024-04-30
Creditors
Current
3,022,225 GBP2025-04-30
3,222,366 GBP2024-04-30
Net Current Assets/Liabilities
1,084,721 GBP2025-04-30
2,272,209 GBP2024-04-30
Total Assets Less Current Liabilities
3,758,036 GBP2025-04-30
4,094,195 GBP2024-04-30
Net Assets/Liabilities
2,679,109 GBP2025-04-30
3,422,063 GBP2024-04-30
Equity
Called up share capital
100,000 GBP2025-04-30
100,000 GBP2024-04-30
100,000 GBP2023-04-30
Retained earnings (accumulated losses)
2,579,109 GBP2025-04-30
3,322,063 GBP2024-04-30
3,024,603 GBP2023-04-30
Equity
2,679,109 GBP2025-04-30
3,422,063 GBP2024-04-30
3,124,603 GBP2023-04-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
257,046 GBP2024-05-01 ~ 2025-04-30
1,047,460 GBP2023-05-01 ~ 2024-04-30
Dividends Paid
Retained earnings (accumulated losses)
-1,000,000 GBP2024-05-01 ~ 2025-04-30
-750,000 GBP2023-05-01 ~ 2024-04-30
Dividends Paid
-1,000,000 GBP2024-05-01 ~ 2025-04-30
-750,000 GBP2023-05-01 ~ 2024-04-30
Wages/Salaries
3,239,119 GBP2024-05-01 ~ 2025-04-30
2,731,552 GBP2023-05-01 ~ 2024-04-30
Social Security Costs
386,334 GBP2024-05-01 ~ 2025-04-30
319,382 GBP2023-05-01 ~ 2024-04-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
67,336 GBP2024-05-01 ~ 2025-04-30
50,616 GBP2023-05-01 ~ 2024-04-30
Staff Costs/Employee Benefits Expense
3,692,789 GBP2024-05-01 ~ 2025-04-30
3,101,550 GBP2023-05-01 ~ 2024-04-30
Average Number of Employees
542024-05-01 ~ 2025-04-30
502023-05-01 ~ 2024-04-30
Director Remuneration
126,781 GBP2024-05-01 ~ 2025-04-30
126,687 GBP2023-05-01 ~ 2024-04-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
368,831 GBP2024-05-01 ~ 2025-04-30
235,042 GBP2023-05-01 ~ 2024-04-30
Audit Fees/Expenses
26,492 GBP2024-05-01 ~ 2025-04-30
15,900 GBP2023-05-01 ~ 2024-04-30
Current Tax for the Period
-78,500 GBP2024-05-01 ~ 2025-04-30
225,509 GBP2023-05-01 ~ 2024-04-30
Tax Expense/Credit at Applicable Tax Rate
131,426 GBP2024-05-01 ~ 2025-04-30
352,227 GBP2023-05-01 ~ 2024-04-30
Intangible Assets - Gross Cost
Development expenditure
8,975 GBP2025-04-30
Intangible Assets
Development expenditure
8,975 GBP2025-04-30
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
1,082,082 GBP2025-04-30
500,454 GBP2024-04-30
Plant and equipment
2,123,408 GBP2025-04-30
1,684,482 GBP2024-04-30
Furniture and fittings
666,849 GBP2025-04-30
514,390 GBP2024-04-30
Motor vehicles
646,156 GBP2025-04-30
516,564 GBP2024-04-30
Property, Plant & Equipment - Gross Cost
4,518,495 GBP2025-04-30
3,215,890 GBP2024-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
290,328 GBP2025-04-30
120,163 GBP2024-04-30
Plant and equipment
1,025,343 GBP2025-04-30
894,791 GBP2024-04-30
Furniture and fittings
273,577 GBP2025-04-30
190,556 GBP2024-04-30
Motor vehicles
264,907 GBP2025-04-30
188,394 GBP2024-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,854,155 GBP2025-04-30
1,393,904 GBP2024-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
170,165 GBP2024-05-01 ~ 2025-04-30
Plant and equipment
130,552 GBP2024-05-01 ~ 2025-04-30
Furniture and fittings
83,021 GBP2024-05-01 ~ 2025-04-30
Motor vehicles
76,513 GBP2024-05-01 ~ 2025-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
460,251 GBP2024-05-01 ~ 2025-04-30
Property, Plant & Equipment
Improvements to leasehold property
791,754 GBP2025-04-30
380,291 GBP2024-04-30
Plant and equipment
1,098,065 GBP2025-04-30
789,691 GBP2024-04-30
Furniture and fittings
393,272 GBP2025-04-30
323,834 GBP2024-04-30
Motor vehicles
381,249 GBP2025-04-30
328,170 GBP2024-04-30
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
320,591 GBP2025-04-30
265,501 GBP2024-04-30
Under hire purchased contracts or finance leases, Motor vehicles
311,982 GBP2024-04-30
Property, Plant & Equipment - Increase or decrease
Under hire purchased contracts or finance leases, Motor vehicles
101,445 GBP2024-05-01 ~ 2025-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
200,059 GBP2025-04-30
160,970 GBP2024-04-30
Under hire purchased contracts or finance leases, Motor vehicles
48,400 GBP2024-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Plant and equipment
39,089 GBP2024-05-01 ~ 2025-04-30
Under hire purchased contracts or finance leases, Motor vehicles
52,331 GBP2024-05-01 ~ 2025-04-30
Under hire purchased contracts or finance leases
91,420 GBP2024-05-01 ~ 2025-04-30
Property, Plant & Equipment
Plant and equipment, Under hire purchased contracts or finance leases
120,532 GBP2025-04-30
104,531 GBP2024-04-30
Motor vehicles, Under hire purchased contracts or finance leases
312,696 GBP2025-04-30
Under hire purchased contracts or finance leases
433,228 GBP2025-04-30
368,113 GBP2024-04-30
Under hire purchased contracts or finance leases, Motor vehicles
263,582 GBP2024-04-30
Merchandise
8,610 GBP2025-04-30
17,194 GBP2024-04-30
Trade Debtors/Trade Receivables
Current
2,400,434 GBP2025-04-30
3,212,372 GBP2024-04-30
Amounts Owed by Group Undertakings
Current
58,947 GBP2025-04-30
542,971 GBP2024-04-30
Amount of corporation tax that is recoverable
Current
70,578 GBP2025-04-30
190,317 GBP2024-04-30
Prepayments/Accrued Income
Current
573,222 GBP2025-04-30
722,502 GBP2024-04-30
Debtors
Amounts falling due within one year, Current
3,103,181 GBP2025-04-30
4,668,162 GBP2024-04-30
Bank Borrowings/Overdrafts
Current
242,335 GBP2025-04-30
154,916 GBP2024-04-30
Finance Lease Liabilities - Total Present Value
Current
189,665 GBP2025-04-30
105,592 GBP2024-04-30
Trade Creditors/Trade Payables
Current
1,318,869 GBP2025-04-30
1,695,121 GBP2024-04-30
Amounts owed to group undertakings
Current
304,358 GBP2025-04-30
Corporation Tax Payable
Current
225,509 GBP2024-04-30
Other Taxation & Social Security Payable
Current
111,989 GBP2025-04-30
107,353 GBP2024-04-30
Other Creditors
Current
12,952 GBP2025-04-30
10,929 GBP2024-04-30
Accrued Liabilities/Deferred Income
Current
496,712 GBP2025-04-30
517,711 GBP2024-04-30
Bank Borrowings/Overdrafts
Non-current
59,634 GBP2024-04-30
Finance Lease Liabilities - Total Present Value
Non-current
522,443 GBP2025-04-30
212,854 GBP2024-04-30
Bank Borrowings
Non-current, Between one and two years
59,634 GBP2024-04-30
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
105,592 GBP2024-04-30
hire purchase agreements
712,108 GBP2025-04-30
318,446 GBP2024-04-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
205,000 GBP2025-04-30
205,000 GBP2024-04-30
Between one and five year
480,000 GBP2025-04-30
685,000 GBP2024-04-30
All periods
685,000 GBP2025-04-30
890,000 GBP2024-04-30
Bank Overdrafts
Secured
159,910 GBP2025-04-30
Bank Borrowings
Secured
82,425 GBP2025-04-30
214,550 GBP2024-04-30
Total Borrowings
Secured
954,443 GBP2025-04-30
532,996 GBP2024-04-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
556,484 GBP2025-04-30
399,644 GBP2024-04-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2025-04-30