Cost of Sales
-4,612,522 GBP2022-04-01 ~ 2023-03-31
-3,782,987 GBP2021-04-01 ~ 2022-03-31
Administrative Expenses
-4,209,836 GBP2022-04-01 ~ 2023-03-31
-3,030,959 GBP2021-04-01 ~ 2022-03-31
Other Interest Receivable/Similar Income (Finance Income)
1,939 GBP2022-04-01 ~ 2023-03-31
87 GBP2021-04-01 ~ 2022-03-31
Profit/Loss on Ordinary Activities Before Tax
1,498,250 GBP2022-04-01 ~ 2023-03-31
1,761,413 GBP2021-04-01 ~ 2022-03-31
Profit/Loss
1,320,597 GBP2022-04-01 ~ 2023-03-31
1,737,506 GBP2021-04-01 ~ 2022-03-31
Equity
Retained earnings (accumulated losses)
3,876,892 GBP2023-03-31
3,698,797 GBP2022-03-31
2,465,509 GBP2021-03-31
Dividends Paid
-1,142,502 GBP2022-04-01 ~ 2023-03-31
Retained earnings (accumulated losses)
-504,218 GBP2021-04-01 ~ 2022-03-31
Intangible Assets
Goodwill
3,192,775 GBP2023-03-31
3,564,749 GBP2022-03-31
Property, Plant & Equipment
291,424 GBP2023-03-31
446,417 GBP2022-03-31
Fixed Assets
3,484,199 GBP2023-03-31
4,011,166 GBP2022-03-31
Debtors
2,749,764 GBP2023-03-31
2,856,712 GBP2022-03-31
Cash at bank and in hand
2,488,701 GBP2023-03-31
2,294,799 GBP2022-03-31
Current Assets
5,238,465 GBP2023-03-31
5,151,511 GBP2022-03-31
Creditors
Current, Amounts falling due within one year
-3,977,792 GBP2023-03-31
-4,555,809 GBP2022-03-31
Net Current Assets/Liabilities
1,260,673 GBP2023-03-31
595,702 GBP2022-03-31
Total Assets Less Current Liabilities
4,744,872 GBP2023-03-31
4,606,868 GBP2022-03-31
Creditors
Non-current, Amounts falling due after one year
-798,971 GBP2023-03-31
-843,318 GBP2022-03-31
Net Assets/Liabilities
3,876,894 GBP2023-03-31
3,698,799 GBP2022-03-31
Equity
Called up share capital
2 GBP2023-03-31
2 GBP2022-03-31
Equity
3,876,894 GBP2023-03-31
3,698,799 GBP2022-03-31
Audit Fees/Expenses
19,500 GBP2022-04-01 ~ 2023-03-31
19,500 GBP2021-04-01 ~ 2022-03-31
Average Number of Employees
1052022-04-01 ~ 2023-03-31
852021-04-01 ~ 2022-03-31
Wages/Salaries
4,589,301 GBP2022-04-01 ~ 2023-03-31
3,463,360 GBP2021-04-01 ~ 2022-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
187,639 GBP2022-04-01 ~ 2023-03-31
129,523 GBP2021-04-01 ~ 2022-03-31
Staff Costs/Employee Benefits Expense
5,269,529 GBP2022-04-01 ~ 2023-03-31
3,965,693 GBP2021-04-01 ~ 2022-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-18,419 GBP2022-04-01 ~ 2023-03-31
17,979 GBP2021-04-01 ~ 2022-03-31
Intangible Assets - Gross Cost
Goodwill
3,719,738 GBP2022-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
526,963 GBP2023-03-31
154,989 GBP2022-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
371,974 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
40,854 GBP2022-03-31
Plant and equipment
661,812 GBP2022-03-31
Furniture and fittings
559,240 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
1,261,906 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
18,390 GBP2023-03-31
14,748 GBP2022-03-31
Plant and equipment
429,994 GBP2023-03-31
292,413 GBP2022-03-31
Furniture and fittings
522,098 GBP2023-03-31
508,328 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
970,482 GBP2023-03-31
815,489 GBP2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
3,642 GBP2022-04-01 ~ 2023-03-31
Plant and equipment
137,581 GBP2022-04-01 ~ 2023-03-31
Furniture and fittings
13,770 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
154,993 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
Improvements to leasehold property
22,464 GBP2023-03-31
26,106 GBP2022-03-31
Plant and equipment
231,818 GBP2023-03-31
369,399 GBP2022-03-31
Furniture and fittings
37,142 GBP2023-03-31
50,912 GBP2022-03-31
Trade Debtors/Trade Receivables
Current
1,519,875 GBP2023-03-31
1,837,536 GBP2022-03-31
Amounts Owed by Group Undertakings
Current
70,662 GBP2023-03-31
0 GBP2022-03-31
Other Debtors
Current
6,067 GBP2023-03-31
4,936 GBP2022-03-31
Prepayments/Accrued Income
Current
1,153,160 GBP2023-03-31
1,014,240 GBP2022-03-31
Debtors
Current, Amounts falling due within one year
2,749,764 GBP2023-03-31
2,856,712 GBP2022-03-31
Bank Borrowings/Overdrafts
Current
199,992 GBP2023-03-31
199,992 GBP2022-03-31
Finance Lease Liabilities - Total Present Value
Current
531,532 GBP2023-03-31
114,127 GBP2022-03-31
Trade Creditors/Trade Payables
Current
245,135 GBP2023-03-31
768,888 GBP2022-03-31
Corporation Tax Payable
Current
244,053 GBP2023-03-31
220,741 GBP2022-03-31
Other Taxation & Social Security Payable
Current
325,880 GBP2023-03-31
227,267 GBP2022-03-31
Other Creditors
Current
40,963 GBP2023-03-31
669,086 GBP2022-03-31
Accrued Liabilities/Deferred Income
Current
2,390,237 GBP2023-03-31
2,355,708 GBP2022-03-31
Creditors
Current
3,977,792 GBP2023-03-31
4,555,809 GBP2022-03-31
Bank Borrowings/Overdrafts
Non-current
550,018 GBP2023-03-31
750,010 GBP2022-03-31
Finance Lease Liabilities - Total Present Value
Non-current
248,953 GBP2023-03-31
93,308 GBP2022-03-31
Creditors
Non-current
798,971 GBP2023-03-31
843,318 GBP2022-03-31
Bank Borrowings
750,010 GBP2023-03-31
950,002 GBP2022-03-31
Total Borrowings
Current
199,992 GBP2023-03-31
199,992 GBP2022-03-31
Non-current
550,018 GBP2023-03-31
750,010 GBP2022-03-31
Minimum gross finance lease payments owing
Amounts falling due within one year
531,532 GBP2023-03-31
114,127 GBP2022-03-31
Minimum gross finance lease payments owing
780,485 GBP2023-03-31
207,435 GBP2022-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
521,000 GBP2023-03-31
539,000 GBP2022-03-31
Between two and five year
449,875 GBP2023-03-31
970,875 GBP2022-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
970,875 GBP2023-03-31
1,509,875 GBP2022-03-31