Par Value of Share
Class 1 ordinary share
12023-04-01 ~ 2024-03-31
Turnover/Revenue
18,082,753 GBP2023-04-01 ~ 2024-03-31
21,027,663 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
14,196,455 GBP2023-04-01 ~ 2024-03-31
16,507,674 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
3,886,298 GBP2023-04-01 ~ 2024-03-31
4,519,989 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
2,985,867 GBP2023-04-01 ~ 2024-03-31
2,693,372 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
901,368 GBP2023-04-01 ~ 2024-03-31
1,827,554 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
9,454 GBP2023-04-01 ~ 2024-03-31
51 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
31,460 GBP2023-04-01 ~ 2024-03-31
30,829 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
879,362 GBP2023-04-01 ~ 2024-03-31
1,796,776 GBP2022-04-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
155,363 GBP2023-04-01 ~ 2024-03-31
-24,637 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
723,999 GBP2023-04-01 ~ 2024-03-31
1,821,413 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
723,999 GBP2023-04-01 ~ 2024-03-31
1,821,413 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
2,770,247 GBP2024-03-31
2,639,941 GBP2023-03-31
Fixed Assets
2,770,247 GBP2024-03-31
2,639,941 GBP2023-03-31
Total Inventories
3,613,537 GBP2024-03-31
2,905,856 GBP2023-03-31
Debtors
3,990,353 GBP2024-03-31
3,199,127 GBP2023-03-31
Cash at bank and in hand
2,633,381 GBP2024-03-31
6,016,353 GBP2023-03-31
Current Assets
10,237,271 GBP2024-03-31
12,121,336 GBP2023-03-31
Creditors
Current
4,222,905 GBP2024-03-31
6,383,461 GBP2023-03-31
Net Current Assets/Liabilities
6,014,366 GBP2024-03-31
5,737,875 GBP2023-03-31
Total Assets Less Current Liabilities
8,784,613 GBP2024-03-31
8,377,816 GBP2023-03-31
Net Assets/Liabilities
7,880,738 GBP2024-03-31
7,456,739 GBP2023-03-31
Equity
Called up share capital
75,000 GBP2024-03-31
75,000 GBP2023-03-31
Capital redemption reserve
340,710 GBP2024-03-31
340,710 GBP2023-03-31
Retained earnings (accumulated losses)
7,465,028 GBP2024-03-31
7,041,029 GBP2023-03-31
Equity
7,880,738 GBP2024-03-31
7,456,739 GBP2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-300,000 GBP2023-04-01 ~ 2024-03-31
-200,000 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-300,000 GBP2023-04-01 ~ 2024-03-31
-200,000 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
723,999 GBP2023-04-01 ~ 2024-03-31
1,821,413 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
4,133,758 GBP2023-04-01 ~ 2024-03-31
3,831,017 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
383,126 GBP2023-04-01 ~ 2024-03-31
367,533 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
125,018 GBP2023-04-01 ~ 2024-03-31
120,791 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
4,641,902 GBP2023-04-01 ~ 2024-03-31
4,319,341 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
1222023-04-01 ~ 2024-03-31
1252022-04-01 ~ 2023-03-31
Director Remuneration
209,000 GBP2023-04-01 ~ 2024-03-31
193,787 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
102,557 GBP2023-04-01 ~ 2024-03-31
112,478 GBP2022-04-01 ~ 2023-03-31
Current Tax for the Period
149,215 GBP2023-04-01 ~ 2024-03-31
14,016 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
219,841 GBP2023-04-01 ~ 2024-03-31
341,387 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Net goodwill
196,000 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
196,000 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
2,700,346 GBP2024-03-31
2,700,346 GBP2023-03-31
Plant and equipment
2,620,096 GBP2024-03-31
2,383,096 GBP2023-03-31
Motor vehicles
252,498 GBP2024-03-31
217,961 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
5,572,940 GBP2024-03-31
5,301,403 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
620,015 GBP2024-03-31
581,941 GBP2023-03-31
Plant and equipment
1,985,744 GBP2024-03-31
1,897,267 GBP2023-03-31
Motor vehicles
196,934 GBP2024-03-31
182,254 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,802,693 GBP2024-03-31
2,661,462 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
38,074 GBP2023-04-01 ~ 2024-03-31
Plant and equipment
88,477 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
14,680 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
141,231 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Land and buildings
2,080,331 GBP2024-03-31
2,118,405 GBP2023-03-31
Plant and equipment
634,352 GBP2024-03-31
485,829 GBP2023-03-31
Motor vehicles
55,564 GBP2024-03-31
35,707 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment, Under hire purchased contracts or finance leases
149,850 GBP2023-03-31
Property, Plant & Equipment - Increase or decrease
Plant and equipment, Under hire purchased contracts or finance leases
221,000 GBP2023-04-01 ~ 2024-03-31
Under hire purchased contracts or finance leases, Motor vehicles
34,537 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Plant and equipment
370,850 GBP2024-03-31
Under hire purchased contracts or finance leases, Motor vehicles
34,537 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment, Under hire purchased contracts or finance leases
22,477 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Under hire purchased contracts or finance leases
32,918 GBP2023-04-01 ~ 2024-03-31
Under hire purchased contracts or finance leases, Motor vehicles
5,756 GBP2023-04-01 ~ 2024-03-31
Under hire purchased contracts or finance leases
38,674 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Plant and equipment
55,395 GBP2024-03-31
Under hire purchased contracts or finance leases, Motor vehicles
5,756 GBP2024-03-31
Property, Plant & Equipment
Under hire purchased contracts or finance leases, Plant and equipment
315,455 GBP2024-03-31
127,373 GBP2023-03-31
Under hire purchased contracts or finance leases, Motor vehicles
28,781 GBP2024-03-31
Under hire purchased contracts or finance leases
344,236 GBP2024-03-31
127,373 GBP2023-03-31
Raw Materials
466,452 GBP2024-03-31
311,337 GBP2023-03-31
Value of work in progress
3,147,085 GBP2024-03-31
2,594,519 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
3,416,712 GBP2024-03-31
2,788,450 GBP2023-03-31
Amounts Owed by Group Undertakings
Current
562,025 GBP2024-03-31
Other Debtors
Current
11,516 GBP2024-03-31
343,369 GBP2023-03-31
Prepayments
Current
100 GBP2024-03-31
100 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
3,990,353 GBP2024-03-31
3,199,127 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
169,000 GBP2024-03-31
166,000 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
100,020 GBP2024-03-31
25,485 GBP2023-03-31
Trade Creditors/Trade Payables
Current
3,200,954 GBP2024-03-31
3,797,751 GBP2023-03-31
Corporation Tax Payable
Current
262,485 GBP2024-03-31
142,206 GBP2023-03-31
Other Taxation & Social Security Payable
Current
96,586 GBP2024-03-31
76,992 GBP2023-03-31
Other Creditors
Current
152,279 GBP2024-03-31
1,915,074 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
119,160 GBP2024-03-31
124,756 GBP2023-03-31
Bank Borrowings/Overdrafts
Non-current
479,593 GBP2024-03-31
652,330 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
217,322 GBP2024-03-31
95,934 GBP2023-03-31
Bank Borrowings
Current, Amounts falling due within one year
169,000 GBP2024-03-31
166,000 GBP2023-03-31
Between two and five year, Non-current
387,955 GBP2024-03-31
512,391 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
217,322 GBP2024-03-31
hire purchase agreements
317,342 GBP2024-03-31
121,419 GBP2023-03-31
Bank Borrowings
Secured
648,593 GBP2024-03-31
818,330 GBP2023-03-31
Total Borrowings
Secured
965,935 GBP2024-03-31
939,749 GBP2023-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
131,084 GBP2024-03-31
96,000 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
131,084 GBP2024-03-31
96,000 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
75,000 shares2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
723,999 GBP2023-04-01 ~ 2024-03-31