Cost of Sales
-4,296,696 GBP2023-04-01 ~ 2024-03-31
-4,652,244 GBP2022-04-01 ~ 2023-03-31
Distribution Costs
-198,636 GBP2023-04-01 ~ 2024-03-31
-193,268 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-2,026,919 GBP2023-04-01 ~ 2024-03-31
-1,681,095 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
-290,411 GBP2023-04-01 ~ 2024-03-31
-92,087 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
-1,124,348 GBP2023-04-01 ~ 2024-03-31
28,140 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
-1,016,090 GBP2023-04-01 ~ 2024-03-31
5,817 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
570,714 GBP2024-03-31
589,880 GBP2023-03-31
Property, Plant & Equipment
663,764 GBP2024-03-31
737,463 GBP2023-03-31
Fixed Assets
1,234,478 GBP2024-03-31
1,327,343 GBP2023-03-31
Debtors
1,511,387 GBP2024-03-31
1,561,143 GBP2023-03-31
Cash at bank and in hand
1,178,340 GBP2024-03-31
1,540,720 GBP2023-03-31
Current Assets
3,525,957 GBP2024-03-31
4,099,659 GBP2023-03-31
Creditors
Current, Amounts falling due within one year
-5,458,734 GBP2024-03-31
-4,986,804 GBP2023-03-31
Net Current Assets/Liabilities
-1,932,777 GBP2024-03-31
-887,145 GBP2023-03-31
Total Assets Less Current Liabilities
-698,299 GBP2024-03-31
440,198 GBP2023-03-31
Net Assets/Liabilities
-698,299 GBP2024-03-31
317,791 GBP2023-03-31
Equity
Called up share capital
193,421 GBP2024-03-31
193,421 GBP2023-03-31
193,421 GBP2022-03-31
Share premium
762,500 GBP2024-03-31
762,500 GBP2023-03-31
762,500 GBP2022-03-31
Capital redemption reserve
569,079 GBP2024-03-31
569,079 GBP2023-03-31
569,079 GBP2022-03-31
Retained earnings (accumulated losses)
-2,223,299 GBP2024-03-31
-1,207,209 GBP2023-03-31
-1,213,026 GBP2022-03-31
Equity
-698,299 GBP2024-03-31
317,791 GBP2023-03-31
Profit/Loss
Retained earnings (accumulated losses)
-1,016,090 GBP2023-04-01 ~ 2024-03-31
5,817 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
482023-04-01 ~ 2024-03-31
652022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-122,407 GBP2023-04-01 ~ 2024-03-31
7,299 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,924,817 GBP2024-03-31
2,743,822 GBP2023-03-31
Furniture and fittings
523,188 GBP2024-03-31
606,111 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
3,448,005 GBP2024-03-31
3,349,933 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
2,336,710 GBP2024-03-31
2,099,340 GBP2023-03-31
Furniture and fittings
447,531 GBP2024-03-31
513,130 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,784,241 GBP2024-03-31
2,612,470 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
116,716 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
38,980 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
155,696 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Plant and equipment
588,107 GBP2024-03-31
644,482 GBP2023-03-31
Furniture and fittings
75,657 GBP2024-03-31
92,981 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
1,040,107 GBP2024-03-31
1,178,612 GBP2023-03-31
Amounts Owed By Related Parties
271,616 GBP2024-03-31
Current
280,877 GBP2023-03-31
Prepayments/Accrued Income
Current
174,826 GBP2024-03-31
88,303 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
448,445 GBP2024-03-31
0 GBP2023-03-31
Trade Creditors/Trade Payables
Current
680,634 GBP2024-03-31
791,995 GBP2023-03-31
Amounts owed to group undertakings
Current
4,132,853 GBP2024-03-31
3,966,603 GBP2023-03-31
Corporation Tax Payable
Current
847 GBP2024-03-31
847 GBP2023-03-31
Other Taxation & Social Security Payable
Current
36,332 GBP2024-03-31
55,117 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
103,632 GBP2024-03-31
115,290 GBP2023-03-31
Equity
Called up share capital
193,421 GBP2024-03-31
193,421 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
581,781 GBP2024-03-31
753,753 GBP2023-03-31