Cost of Sales
-11,546,839 GBP2023-04-01 ~ 2024-03-31
-9,397,943 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-2,430,727 GBP2023-04-01 ~ 2024-03-31
-1,972,808 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
4,132 GBP2023-04-01 ~ 2024-03-31
21,993 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
802,680 GBP2023-04-01 ~ 2024-03-31
1,001,225 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
621,200 GBP2023-04-01 ~ 2024-03-31
820,791 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
Goodwill
8,750 GBP2024-03-31
9,750 GBP2023-03-31
Property, Plant & Equipment
2,430,527 GBP2024-03-31
1,496,060 GBP2023-03-31
Fixed Assets
2,439,277 GBP2024-03-31
1,505,810 GBP2023-03-31
Debtors
5,231,860 GBP2024-03-31
4,005,569 GBP2023-03-31
Cash at bank and in hand
50 GBP2024-03-31
50 GBP2023-03-31
Current Assets
6,596,018 GBP2024-03-31
5,396,641 GBP2023-03-31
Creditors
Current, Amounts falling due within one year
-4,167,343 GBP2024-03-31
-2,861,479 GBP2023-03-31
Net Current Assets/Liabilities
2,428,675 GBP2024-03-31
2,535,162 GBP2023-03-31
Total Assets Less Current Liabilities
4,867,952 GBP2024-03-31
4,040,972 GBP2023-03-31
Creditors
Non-current, Amounts falling due after one year
-431,827 GBP2024-03-31
-228,316 GBP2023-03-31
Net Assets/Liabilities
4,114,970 GBP2024-03-31
3,493,770 GBP2023-03-31
Equity
Called up share capital
100,000 GBP2024-03-31
100,000 GBP2023-03-31
100,000 GBP2022-03-31
Retained earnings (accumulated losses)
4,014,970 GBP2024-03-31
3,393,770 GBP2023-03-31
4,177,979 GBP2022-03-31
Equity
4,114,970 GBP2024-03-31
3,493,770 GBP2023-03-31
Profit/Loss
Retained earnings (accumulated losses)
621,200 GBP2023-04-01 ~ 2024-03-31
820,791 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-1,605,000 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
1082023-04-01 ~ 2024-03-31
1032022-04-01 ~ 2023-03-31
Wages/Salaries
5,174,340 GBP2023-04-01 ~ 2024-03-31
4,672,184 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
80,198 GBP2023-04-01 ~ 2024-03-31
74,254 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
5,254,538 GBP2023-04-01 ~ 2024-03-31
4,746,438 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
93,715 GBP2023-04-01 ~ 2024-03-31
91,953 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
11,655 GBP2023-04-01 ~ 2024-03-31
10,845 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
2,269 GBP2023-04-01 ~ 2024-03-31
71,831 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Goodwill
24,007 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
15,257 GBP2024-03-31
14,257 GBP2023-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
1,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
709,928 GBP2024-03-31
709,928 GBP2023-03-31
Plant and equipment
1,885,947 GBP2024-03-31
1,789,511 GBP2023-03-31
Furniture and fittings
102,910 GBP2024-03-31
100,423 GBP2023-03-31
Motor vehicles
2,144,316 GBP2024-03-31
916,614 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
4,843,101 GBP2024-03-31
3,516,476 GBP2023-03-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
0 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
-18,500 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals
-18,500 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
548,459 GBP2024-03-31
523,072 GBP2023-03-31
Plant and equipment
1,237,811 GBP2024-03-31
1,134,537 GBP2023-03-31
Furniture and fittings
94,467 GBP2024-03-31
91,491 GBP2023-03-31
Motor vehicles
531,837 GBP2024-03-31
271,316 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,412,574 GBP2024-03-31
2,020,416 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
25,387 GBP2023-04-01 ~ 2024-03-31
Plant and equipment
103,274 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
2,976 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
269,145 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
400,782 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
0 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
-8,624 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-8,624 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
161,469 GBP2024-03-31
186,856 GBP2023-03-31
Plant and equipment
648,136 GBP2024-03-31
654,973 GBP2023-03-31
Furniture and fittings
8,443 GBP2024-03-31
8,932 GBP2023-03-31
Motor vehicles
1,612,479 GBP2024-03-31
645,299 GBP2023-03-31
Finished Goods/Goods for Resale
1,364,108 GBP2024-03-31
1,391,022 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
1,677,381 GBP2024-03-31
2,096,434 GBP2023-03-31
Amounts Owed by Group Undertakings
Current
1,469,647 GBP2024-03-31
0 GBP2023-03-31
Other Debtors
Current
2,060,047 GBP2024-03-31
1,799,449 GBP2023-03-31
Prepayments/Accrued Income
Current
24,785 GBP2024-03-31
109,686 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
1,173,947 GBP2024-03-31
641,364 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
625,730 GBP2024-03-31
233,107 GBP2023-03-31
Trade Creditors/Trade Payables
Current
1,081,057 GBP2024-03-31
1,152,205 GBP2023-03-31
Amounts owed to group undertakings
Current
0 GBP2024-03-31
3,697 GBP2023-03-31
Corporation Tax Payable
Current
204,947 GBP2024-03-31
128,982 GBP2023-03-31
Other Taxation & Social Security Payable
Current
481,555 GBP2024-03-31
380,232 GBP2023-03-31
Other Creditors
Current
85,542 GBP2024-03-31
45,620 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
514,565 GBP2024-03-31
276,272 GBP2023-03-31
Creditors
Current
4,167,343 GBP2024-03-31
2,861,479 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
431,827 GBP2024-03-31
228,316 GBP2023-03-31
Bank Borrowings
0 GBP2024-03-31
187,500 GBP2023-03-31
Bank Overdrafts
1,173,947 GBP2024-03-31
453,864 GBP2023-03-31
Total Borrowings
1,173,947 GBP2024-03-31
641,364 GBP2023-03-31
Current
1,173,947 GBP2024-03-31
641,364 GBP2023-03-31
Minimum gross finance lease payments owing
Amounts falling due within one year
689,184 GBP2024-03-31
248,467 GBP2023-03-31
Minimum gross finance lease payments owing
1,172,343 GBP2024-03-31
491,528 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
1,057,557 GBP2024-03-31
461,423 GBP2023-03-31
Equity
Called up share capital
100,000 GBP2024-03-31
100,000 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
281,129 GBP2024-03-31
214,833 GBP2023-03-31