Turnover/Revenue
15,432,000 GBP2023-04-01 ~ 2024-03-31
14,390,000 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
-10,804,000 GBP2023-04-01 ~ 2024-03-31
-10,176,000 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
4,628,000 GBP2023-04-01 ~ 2024-03-31
4,214,000 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-3,906,000 GBP2023-04-01 ~ 2024-03-31
-4,182,000 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
722,000 GBP2023-04-01 ~ 2024-03-31
32,000 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
-6,000 GBP2023-04-01 ~ 2024-03-31
-10,000 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
716,000 GBP2023-04-01 ~ 2024-03-31
-152,000 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
716,000 GBP2023-04-01 ~ 2024-03-31
-152,000 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
886,000 GBP2024-03-31
997,000 GBP2023-03-31
Fixed Assets
886,000 GBP2024-03-31
997,000 GBP2023-03-31
Total Inventories
4,000 GBP2023-03-31
Debtors
8,842,000 GBP2024-03-31
4,789,000 GBP2023-03-31
Cash at bank and in hand
688,000 GBP2024-03-31
3,380,000 GBP2023-03-31
Current Assets
9,530,000 GBP2024-03-31
8,173,000 GBP2023-03-31
Net Current Assets/Liabilities
1,569,000 GBP2024-03-31
783,000 GBP2023-03-31
Total Assets Less Current Liabilities
2,455,000 GBP2024-03-31
1,780,000 GBP2023-03-31
Creditors
Non-current, Amounts falling due after one year
-41,000 GBP2023-03-31
Net Assets/Liabilities
2,455,000 GBP2024-03-31
1,739,000 GBP2023-03-31
Equity
Called up share capital
1,000 GBP2024-03-31
1,000 GBP2023-03-31
1,000 GBP2022-03-31
Share premium
170,000 GBP2024-03-31
170,000 GBP2023-03-31
170,000 GBP2022-03-31
Retained earnings (accumulated losses)
2,284,000 GBP2024-03-31
1,568,000 GBP2023-03-31
1,720,000 GBP2022-03-31
Equity
2,455,000 GBP2024-03-31
1,739,000 GBP2023-03-31
1,891,000 GBP2022-03-31
Profit/Loss
Retained earnings (accumulated losses)
716,000 GBP2023-04-01 ~ 2024-03-31
-152,000 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
381,000 GBP2023-04-01 ~ 2024-03-31
490,000 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
8,772,000 GBP2023-04-01 ~ 2024-03-31
7,197,000 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
731,000 GBP2023-04-01 ~ 2024-03-31
639,000 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
9,678,000 GBP2023-04-01 ~ 2024-03-31
7,979,000 GBP2022-04-01 ~ 2023-03-31
Average number of employees in administration and support functions
2,0002023-04-01 ~ 2024-03-31
2,0002022-04-01 ~ 2023-03-31
Average Number of Employees
3890002023-04-01 ~ 2024-03-31
3340002022-04-01 ~ 2023-03-31
Director Remuneration
130,000 GBP2023-04-01 ~ 2024-03-31
119,000 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
179,000 GBP2023-04-01 ~ 2024-03-31
-29,000 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
264,000 GBP2024-03-31
264,000 GBP2023-03-31
Tools/Equipment for furniture and fittings
1,613,000 GBP2024-03-31
1,570,000 GBP2023-03-31
Motor vehicles
235,000 GBP2024-03-31
235,000 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
2,112,000 GBP2024-03-31
2,069,000 GBP2023-03-31
Property, Plant & Equipment - Disposals
Tools/Equipment for furniture and fittings
-230,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Disposals
-230,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
251,000 GBP2024-03-31
165,000 GBP2023-03-31
Tools/Equipment for furniture and fittings
812,000 GBP2024-03-31
768,000 GBP2023-03-31
Motor vehicles
163,000 GBP2024-03-31
139,000 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,226,000 GBP2024-03-31
1,072,000 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
86,000 GBP2023-04-01 ~ 2024-03-31
Tools/Equipment for furniture and fittings
270,000 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
24,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
381,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Tools/Equipment for furniture and fittings
-226,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-226,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Land and buildings
13,000 GBP2024-03-31
99,000 GBP2023-03-31
Tools/Equipment for furniture and fittings
801,000 GBP2024-03-31
802,000 GBP2023-03-31
Motor vehicles
72,000 GBP2024-03-31
96,000 GBP2023-03-31
Raw materials and consumables
4,000 GBP2023-03-31
Trade Debtors/Trade Receivables
995,000 GBP2024-03-31
755,000 GBP2023-03-31
Amounts Owed By Related Parties
7,075,000 GBP2024-03-31
3,546,000 GBP2023-03-31
Other Debtors
4,000 GBP2024-03-31
Prepayments
768,000 GBP2024-03-31
488,000 GBP2023-03-31
Total Borrowings
Current, Amounts falling due within one year
42,000 GBP2024-03-31
43,000 GBP2023-03-31
Trade Creditors/Trade Payables
52,000 GBP2024-03-31
454,000 GBP2023-03-31
Amounts Owed to Related Parties
5,699,000 GBP2024-03-31
4,323,000 GBP2023-03-31
Taxation/Social Security Payable
175,000 GBP2024-03-31
307,000 GBP2023-03-31
Other Creditors
1,423,000 GBP2024-03-31
1,337,000 GBP2023-03-31
Total Borrowings
Non-current, Amounts falling due after one year
41,000 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
42,000 GBP2024-03-31
43,000 GBP2023-03-31
Non-current
41,000 GBP2023-03-31
Par Value of Share
Class 1 ordinary share
12023-04-01 ~ 2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
1,000 shares2024-03-31
1,000 shares2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,101,000 GBP2024-03-31
972,000 GBP2023-03-31
Between two and five year
3,943,000 GBP2024-03-31
3,888,000 GBP2023-03-31
More than five year
667,000 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
5,044,000 GBP2024-03-31
5,527,000 GBP2023-03-31