Average Number of Employees
1362024-04-01 ~ 2025-03-31
1432023-04-01 ~ 2024-03-31
Turnover/Revenue
20,102,534 GBP2024-04-01 ~ 2025-03-31
21,673,880 GBP2023-04-01 ~ 2024-03-31
Cost of Sales
-14,577,310 GBP2024-04-01 ~ 2025-03-31
-15,839,649 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
5,525,224 GBP2024-04-01 ~ 2025-03-31
5,834,231 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
-3,793,764 GBP2024-04-01 ~ 2025-03-31
-3,674,836 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
1,831,120 GBP2024-04-01 ~ 2025-03-31
2,178,950 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
9,142 GBP2024-04-01 ~ 2025-03-31
2,637 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
1,420,923 GBP2024-04-01 ~ 2025-03-31
1,723,610 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
1,165,141 GBP2024-04-01 ~ 2025-03-31
1,392,745 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
3,211,626 GBP2025-03-31
3,488,342 GBP2024-03-31
Fixed Assets
3,211,626 GBP2025-03-31
3,488,342 GBP2024-03-31
Total Inventories
5,178,186 GBP2025-03-31
5,922,688 GBP2024-03-31
Debtors
Current
12,464,619 GBP2025-03-31
12,516,862 GBP2024-03-31
Cash at bank and in hand
98,341 GBP2025-03-31
7,540 GBP2024-03-31
Current Assets
17,741,146 GBP2025-03-31
18,447,090 GBP2024-03-31
Creditors
Current, Amounts falling due within one year
-8,418,618 GBP2025-03-31
-8,507,700 GBP2024-03-31
Net Current Assets/Liabilities
9,322,528 GBP2025-03-31
9,939,390 GBP2024-03-31
Total Assets Less Current Liabilities
12,534,154 GBP2025-03-31
13,427,732 GBP2024-03-31
Creditors
Non-current, Amounts falling due after one year
-3,340,657 GBP2025-03-31
-1,526,021 GBP2024-03-31
Net Assets/Liabilities
8,957,348 GBP2025-03-31
11,633,207 GBP2024-03-31
Equity
Called up share capital
254,042 GBP2025-03-31
254,042 GBP2024-03-31
254,042 GBP2023-04-01
Share premium
49,750 GBP2025-03-31
49,750 GBP2024-03-31
49,750 GBP2023-04-01
Capital redemption reserve
150,000 GBP2025-03-31
150,000 GBP2024-03-31
150,000 GBP2023-04-01
Retained earnings (accumulated losses)
8,503,556 GBP2025-03-31
11,179,415 GBP2024-03-31
10,026,670 GBP2023-04-01
Equity
8,957,348 GBP2025-03-31
11,633,207 GBP2024-03-31
10,480,462 GBP2023-04-01
Profit/Loss
Retained earnings (accumulated losses)
1,165,141 GBP2024-04-01 ~ 2025-03-31
1,392,745 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
Retained earnings (accumulated losses)
-3,841,000 GBP2024-04-01 ~ 2025-03-31
-240,000 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
-3,841,000 GBP2024-04-01 ~ 2025-03-31
-240,000 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
20,648 GBP2024-04-01 ~ 2025-03-31
20,648 GBP2023-04-01 ~ 2024-03-31
Wages/Salaries
5,088,474 GBP2024-04-01 ~ 2025-03-31
4,945,978 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
487,860 GBP2024-04-01 ~ 2025-03-31
458,716 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
5,833,270 GBP2024-04-01 ~ 2025-03-31
5,651,483 GBP2023-04-01 ~ 2024-03-31
Director Remuneration
422,483 GBP2024-04-01 ~ 2025-03-31
365,109 GBP2023-04-01 ~ 2024-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-32,355 GBP2024-04-01 ~ 2025-03-31
67,821 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
355,231 GBP2024-04-01 ~ 2025-03-31
430,903 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
Buildings
1,844,114 GBP2025-03-31
1,844,114 GBP2024-03-31
Plant and equipment
4,359,124 GBP2025-03-31
4,304,478 GBP2024-03-31
Motor vehicles
182,069 GBP2025-03-31
196,134 GBP2024-03-31
Furniture and fittings
745,755 GBP2025-03-31
741,517 GBP2024-03-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-161,860 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
3,350,803 GBP2025-03-31
3,110,107 GBP2024-03-31
Motor vehicles
63,536 GBP2025-03-31
73,461 GBP2024-03-31
Furniture and fittings
712,600 GBP2025-03-31
688,624 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
152,707 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings, Owned/Freehold
23,976 GBP2024-04-01 ~ 2025-03-31
Under hire purchased contracts or finance leases, Plant and equipment
87,989 GBP2024-04-01 ~ 2025-03-31
Motor vehicles, Under hire purchased contracts or finance leases
37,108 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-47,780 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Buildings
1,741,263 GBP2025-03-31
1,749,704 GBP2024-03-31
Plant and equipment
1,008,321 GBP2025-03-31
1,194,371 GBP2024-03-31
Motor vehicles
118,533 GBP2025-03-31
122,673 GBP2024-03-31
Furniture and fittings
33,155 GBP2025-03-31
52,893 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Other
1,344,657 GBP2025-03-31
1,316,703 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
8,700,760 GBP2025-03-31
8,627,987 GBP2024-03-31
Property, Plant & Equipment - Other Disposals
-161,860 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Other
1,148,991 GBP2025-03-31
1,085,193 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,489,134 GBP2025-03-31
5,139,645 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Owned/Freehold
272,172 GBP2024-04-01 ~ 2025-03-31
Under hire purchased contracts or finance leases
125,097 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-47,780 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Other
195,666 GBP2025-03-31
231,510 GBP2024-03-31
Plant and equipment, Under hire purchased contracts or finance leases
599,299 GBP2025-03-31
1,027,522 GBP2024-03-31
Under hire purchased contracts or finance leases, Motor vehicles
116,290 GBP2025-03-31
119,684 GBP2024-03-31
Under hire purchased contracts or finance leases
715,589 GBP2025-03-31
1,147,206 GBP2024-03-31
Raw materials and consumables
3,364,944 GBP2025-03-31
3,830,272 GBP2024-03-31
Value of work in progress
1,813,242 GBP2025-03-31
2,092,416 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
5,300,362 GBP2025-03-31
5,373,683 GBP2024-03-31
Amounts Owed by Group Undertakings
Current
6,813,507 GBP2025-03-31
6,966,015 GBP2024-03-31
Other Debtors
Current
98,034 GBP2025-03-31
1,211 GBP2024-03-31
Prepayments/Accrued Income
Current
225,125 GBP2025-03-31
148,362 GBP2024-03-31
Bank Borrowings
Current
564,617 GBP2025-03-31
119,450 GBP2024-03-31
Trade Creditors/Trade Payables
Current
2,791,463 GBP2025-03-31
2,173,982 GBP2024-03-31
Amounts owed to group undertakings
Current
87,681 GBP2024-03-31
Corporation Tax Payable
Current
233,538 GBP2025-03-31
274,294 GBP2024-03-31
Taxation/Social Security Payable
Current
515,965 GBP2025-03-31
640,509 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Current
190,276 GBP2025-03-31
218,614 GBP2024-03-31
Other Creditors
Current
56,784 GBP2025-03-31
60,885 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
300,030 GBP2025-03-31
210,705 GBP2024-03-31
Creditors
Current
8,418,618 GBP2025-03-31
8,507,700 GBP2024-03-31
Bank Borrowings
Non-current
3,114,678 GBP2025-03-31
1,174,884 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Non-current
225,979 GBP2025-03-31
351,137 GBP2024-03-31
Creditors
Non-current
3,340,657 GBP2025-03-31
1,526,021 GBP2024-03-31
Bank Borrowings
Current, Amounts falling due within one year
564,617 GBP2025-03-31
119,450 GBP2024-03-31
Between two and five year, Non-current
903,726 GBP2025-03-31
386,344 GBP2024-03-31
Total Borrowings
3,679,295 GBP2025-03-31
1,294,334 GBP2024-03-31
Minimum gross finance lease payments owing
416,255 GBP2025-03-31
569,751 GBP2024-03-31
Net Deferred Tax Liability/Asset
-236,149 GBP2025-03-31
-268,504 GBP2024-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
-241,434 GBP2025-03-31
-273,671 GBP2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
251,250 shares2025-03-31
251,250 shares2024-03-31
Par Value of Share
Class 1 ordinary share
1.002024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
27,917 shares2025-03-31
27,917 shares2024-03-31
Par Value of Share
Class 2 ordinary share
0.102024-04-01 ~ 2025-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
171,301 GBP2025-03-31
144,771 GBP2024-03-31
Between one and five year
451,441 GBP2025-03-31
400,912 GBP2024-03-31
More than five year
60,000 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
622,742 GBP2025-03-31
605,683 GBP2024-03-31