Par Value of Share
Class 1 ordinary share
12020-05-01 ~ 2021-04-30
Class 2 ordinary share
12020-05-01 ~ 2021-04-30
Turnover/Revenue
613,150 GBP2020-05-01 ~ 2021-04-30
1,821,151 GBP2019-05-01 ~ 2020-04-30
Cost of Sales
776,568 GBP2020-05-01 ~ 2021-04-30
1,159,882 GBP2019-05-01 ~ 2020-04-30
Gross Profit/Loss
-163,418 GBP2020-05-01 ~ 2021-04-30
661,269 GBP2019-05-01 ~ 2020-04-30
Administrative Expenses
351,037 GBP2020-05-01 ~ 2021-04-30
653,249 GBP2019-05-01 ~ 2020-04-30
Operating Profit/Loss
363,977 GBP2020-05-01 ~ 2021-04-30
75,596 GBP2019-05-01 ~ 2020-04-30
Interest Payable/Similar Charges (Finance Costs)
47,444 GBP2020-05-01 ~ 2021-04-30
17,888 GBP2019-05-01 ~ 2020-04-30
Profit/Loss on Ordinary Activities Before Tax
316,533 GBP2020-05-01 ~ 2021-04-30
57,708 GBP2019-05-01 ~ 2020-04-30
Tax/Tax Credit on Profit or Loss on Ordinary Activities
65,290 GBP2020-05-01 ~ 2021-04-30
17,572 GBP2019-05-01 ~ 2020-04-30
Profit/Loss
251,243 GBP2020-05-01 ~ 2021-04-30
40,136 GBP2019-05-01 ~ 2020-04-30
Comprehensive Income/Expense
251,243 GBP2020-05-01 ~ 2021-04-30
40,136 GBP2019-05-01 ~ 2020-04-30
Property, Plant & Equipment
1,442,260 GBP2021-04-30
1,467,497 GBP2020-04-30
Fixed Assets
1,442,260 GBP2021-04-30
1,467,497 GBP2020-04-30
Total Inventories
44,644 GBP2021-04-30
65,100 GBP2020-04-30
Debtors
413,457 GBP2021-04-30
12,273 GBP2020-04-30
Cash at bank and in hand
878,017 GBP2021-04-30
553,878 GBP2020-04-30
Current Assets
1,336,118 GBP2021-04-30
631,251 GBP2020-04-30
Creditors
Current
714,487 GBP2021-04-30
602,504 GBP2020-04-30
Net Current Assets/Liabilities
621,631 GBP2021-04-30
28,747 GBP2020-04-30
Total Assets Less Current Liabilities
2,063,891 GBP2021-04-30
1,496,244 GBP2020-04-30
Net Assets/Liabilities
1,289,850 GBP2021-04-30
1,038,607 GBP2020-04-30
Equity
Called up share capital
50,200 GBP2021-04-30
50,200 GBP2020-04-30
50,200 GBP2019-04-30
Capital redemption reserve
47,500 GBP2021-04-30
47,500 GBP2020-04-30
47,500 GBP2019-04-30
Retained earnings (accumulated losses)
1,192,150 GBP2021-04-30
940,907 GBP2020-04-30
920,771 GBP2019-04-30
Equity
1,289,850 GBP2021-04-30
1,038,607 GBP2020-04-30
1,018,471 GBP2019-04-30
Dividends Paid
Retained earnings (accumulated losses)
-20,000 GBP2019-05-01 ~ 2020-04-30
Dividends Paid
-20,000 GBP2019-05-01 ~ 2020-04-30
Comprehensive Income/Expense
Retained earnings (accumulated losses)
251,243 GBP2020-05-01 ~ 2021-04-30
40,136 GBP2019-05-01 ~ 2020-04-30
Wages/Salaries
720,931 GBP2020-05-01 ~ 2021-04-30
908,496 GBP2019-05-01 ~ 2020-04-30
Social Security Costs
36,355 GBP2020-05-01 ~ 2021-04-30
47,421 GBP2019-05-01 ~ 2020-04-30
Pension & Other Post-employment Benefit Costs/Other Pension Costs
9,196 GBP2020-05-01 ~ 2021-04-30
76,650 GBP2019-05-01 ~ 2020-04-30
Staff Costs/Employee Benefits Expense
766,482 GBP2020-05-01 ~ 2021-04-30
1,032,567 GBP2019-05-01 ~ 2020-04-30
Average Number of Employees
582020-05-01 ~ 2021-04-30
682019-05-01 ~ 2020-04-30
Director Remuneration
83,650 GBP2020-05-01 ~ 2021-04-30
97,812 GBP2019-05-01 ~ 2020-04-30
Property, Plant & Equipment - Depreciation Expense
Owned assets
37,733 GBP2020-05-01 ~ 2021-04-30
44,926 GBP2019-05-01 ~ 2020-04-30
Audit Fees/Expenses
7,300 GBP2020-05-01 ~ 2021-04-30
7,200 GBP2019-05-01 ~ 2020-04-30
Current Tax for the Period
73,557 GBP2020-05-01 ~ 2021-04-30
13,564 GBP2019-05-01 ~ 2020-04-30
Tax Expense/Credit at Applicable Tax Rate
60,141 GBP2020-05-01 ~ 2021-04-30
10,965 GBP2019-05-01 ~ 2020-04-30
Intangible Assets - Gross Cost
Net goodwill
90,001 GBP2020-04-30
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
90,001 GBP2020-04-30
Property, Plant & Equipment - Gross Cost
Land and buildings
1,348,472 GBP2021-04-30
1,313,402 GBP2020-04-30
Plant and equipment
772,234 GBP2021-04-30
768,371 GBP2020-04-30
Motor vehicles
30,194 GBP2021-04-30
30,194 GBP2020-04-30
Computers
24,375 GBP2021-04-30
24,375 GBP2020-04-30
Property, Plant & Equipment - Gross Cost
2,175,275 GBP2021-04-30
2,136,342 GBP2020-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
98,500 GBP2021-04-30
98,500 GBP2020-04-30
Plant and equipment
587,616 GBP2021-04-30
526,506 GBP2020-04-30
Motor vehicles
25,687 GBP2021-04-30
24,186 GBP2020-04-30
Computers
21,212 GBP2021-04-30
19,653 GBP2020-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
733,015 GBP2021-04-30
668,845 GBP2020-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
61,110 GBP2020-05-01 ~ 2021-04-30
Motor vehicles
1,501 GBP2020-05-01 ~ 2021-04-30
Computers
1,559 GBP2020-05-01 ~ 2021-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
64,170 GBP2020-05-01 ~ 2021-04-30
Property, Plant & Equipment
Land and buildings
1,249,972 GBP2021-04-30
1,214,902 GBP2020-04-30
Plant and equipment
184,618 GBP2021-04-30
241,865 GBP2020-04-30
Motor vehicles
4,507 GBP2021-04-30
6,008 GBP2020-04-30
Computers
3,163 GBP2021-04-30
4,722 GBP2020-04-30
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Plant and equipment
214,851 GBP2020-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
135,541 GBP2021-04-30
109,104 GBP2020-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Under hire purchased contracts or finance leases, Plant and equipment
26,437 GBP2020-05-01 ~ 2021-04-30
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Plant and equipment
79,310 GBP2021-04-30
105,747 GBP2020-04-30
Finished Goods
44,644 GBP2021-04-30
65,100 GBP2020-04-30
Trade Debtors/Trade Receivables
Current
1,816 GBP2021-04-30
1,075 GBP2020-04-30
Other Debtors
Current
403,912 GBP2021-04-30
Amount of corporation tax that is recoverable
Current
1,630 GBP2021-04-30
1,630 GBP2020-04-30
Prepayments/Accrued Income
Current
1,083 GBP2021-04-30
4,552 GBP2020-04-30
Debtors
Current, Amounts falling due within one year
413,457 GBP2021-04-30
12,273 GBP2020-04-30
Bank Borrowings/Overdrafts
Current
129,916 GBP2021-04-30
29,524 GBP2020-04-30
Finance Lease Liabilities - Total Present Value
Current
42,558 GBP2021-04-30
42,558 GBP2020-04-30
Trade Creditors/Trade Payables
Current
23,671 GBP2021-04-30
16,585 GBP2020-04-30
Corporation Tax Payable
Current
73,557 GBP2021-04-30
13,564 GBP2020-04-30
Other Taxation & Social Security Payable
Current
4,833 GBP2021-04-30
5,587 GBP2020-04-30
Other Creditors
Current
3,649 GBP2021-04-30
4,397 GBP2020-04-30
Accrued Liabilities/Deferred Income
Current
390,603 GBP2021-04-30
446,592 GBP2020-04-30
Bank Borrowings/Overdrafts
Non-current
681,493 GBP2021-04-30
342,374 GBP2020-04-30
Finance Lease Liabilities - Total Present Value
Non-current
45,852 GBP2021-04-30
60,300 GBP2020-04-30
Bank Borrowings
Current, Amounts falling due within one year
129,916 GBP2021-04-30
29,524 GBP2020-04-30
Between two and five year, Non-current
335,584 GBP2021-04-30
94,572 GBP2020-04-30
Finance Lease Liabilities - Total Present Value
Current, hire purchase agreements, Amounts falling due within one year
42,558 GBP2021-04-30
42,558 GBP2020-04-30
hire purchase agreements
88,410 GBP2021-04-30
102,858 GBP2020-04-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
7,879 GBP2021-04-30
8,146 GBP2020-04-30
Between one and five year
26,211 GBP2021-04-30
27,589 GBP2020-04-30
More than five year
6,500 GBP2020-04-30
All periods
34,090 GBP2021-04-30
42,235 GBP2020-04-30
Total Borrowings
Secured
649,819 GBP2021-04-30
474,756 GBP2020-04-30
Deferred Tax Liabilities
Accelerated tax depreciation
46,956 GBP2021-04-30
55,276 GBP2020-04-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
46,696 GBP2021-04-30
54,963 GBP2020-04-30
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
50,000 shares2021-04-30
Class 2 ordinary share
200 shares2021-04-30
Profit/Loss
Retained earnings (accumulated losses)
251,243 GBP2020-05-01 ~ 2021-04-30