Cost of Sales
-17,318,907 GBP2023-04-01 ~ 2024-03-31
-21,951,931 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-3,925,357 GBP2023-04-01 ~ 2024-03-31
-4,877,913 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
-2,785,749 GBP2023-04-01 ~ 2024-03-31
-4,228,526 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
-2,741,290 GBP2023-04-01 ~ 2024-03-31
-4,221,710 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
-2,741,290 GBP2023-04-01 ~ 2024-03-31
-4,221,710 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
Goodwill
217,799 GBP2024-03-31
253,799 GBP2023-03-31
Other
9,862 GBP2024-03-31
12,815 GBP2023-03-31
Intangible Assets
227,661 GBP2024-03-31
266,614 GBP2023-03-31
Property, Plant & Equipment
149,843 GBP2024-03-31
177,324 GBP2023-03-31
Fixed Assets
377,504 GBP2024-03-31
443,938 GBP2023-03-31
Debtors
3,399,719 GBP2024-03-31
3,087,211 GBP2023-03-31
Cash at bank and in hand
18,908 GBP2024-03-31
13,116 GBP2023-03-31
Current Assets
6,857,239 GBP2024-03-31
11,266,706 GBP2023-03-31
Net Current Assets/Liabilities
-10,149 GBP2024-03-31
509,166 GBP2023-03-31
Total Assets Less Current Liabilities
367,355 GBP2024-03-31
953,104 GBP2023-03-31
Net Assets/Liabilities
367,355 GBP2024-03-31
908,645 GBP2023-03-31
Equity
Called up share capital
2,201,000 GBP2024-03-31
1,000 GBP2023-03-31
1,000 GBP2022-03-31
Retained earnings (accumulated losses)
-1,833,645 GBP2024-03-31
907,645 GBP2023-03-31
5,129,355 GBP2022-03-31
Equity
367,355 GBP2024-03-31
908,645 GBP2023-03-31
Profit/Loss
Retained earnings (accumulated losses)
-2,741,290 GBP2023-04-01 ~ 2024-03-31
-4,221,710 GBP2022-04-01 ~ 2023-03-31
Issue of Equity Instruments
Called up share capital
2,200,000 GBP2023-04-01 ~ 2024-03-31
Issue of Equity Instruments
2,200,000 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
22,000 GBP2023-04-01 ~ 2024-03-31
22,000 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
482023-04-01 ~ 2024-03-31
572022-04-01 ~ 2023-03-31
Wages/Salaries
1,637,404 GBP2023-04-01 ~ 2024-03-31
2,054,961 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
27,491 GBP2023-04-01 ~ 2024-03-31
33,073 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
1,831,330 GBP2023-04-01 ~ 2024-03-31
2,304,513 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
408,034 GBP2023-04-01 ~ 2024-03-31
379,872 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-44,459 GBP2023-04-01 ~ 2024-03-31
0 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Goodwill
829,799 GBP2024-03-31
829,799 GBP2023-03-31
Computer software
125,177 GBP2024-03-31
166,519 GBP2023-03-31
Patents/Trademarks/Licences/Concessions
99,876 GBP2024-03-31
142,896 GBP2023-03-31
Development expenditure
140,330 GBP2024-03-31
235,606 GBP2023-03-31
Intangible Assets - Gross Cost
1,195,182 GBP2024-03-31
1,374,820 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
612,000 GBP2024-03-31
576,000 GBP2023-03-31
Patents/Trademarks/Licences/Concessions
95,101 GBP2024-03-31
136,493 GBP2023-03-31
Development expenditure
139,915 GBP2024-03-31
235,461 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
967,521 GBP2024-03-31
1,108,206 GBP2023-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
36,000 GBP2023-04-01 ~ 2024-03-31
Patents/Trademarks/Licences/Concessions
3,219 GBP2023-04-01 ~ 2024-03-31
Development expenditure
-270 GBP2023-04-01 ~ 2024-03-31
Intangible Assets - Increase From Amortisation Charge for Year
40,980 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
Patents/Trademarks/Licences/Concessions
4,775 GBP2024-03-31
6,403 GBP2023-03-31
Development expenditure
415 GBP2024-03-31
145 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
144,785 GBP2024-03-31
475,635 GBP2023-03-31
Computers
83,279 GBP2024-03-31
387,610 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
442,047 GBP2024-03-31
1,558,323 GBP2023-03-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-332,503 GBP2023-04-01 ~ 2024-03-31
Computers
-309,465 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals
-1,129,730 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
109,835 GBP2024-03-31
432,292 GBP2023-03-31
Computers
54,470 GBP2024-03-31
351,352 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
292,204 GBP2024-03-31
1,380,999 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
10,046 GBP2023-04-01 ~ 2024-03-31
Computers
12,583 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
40,935 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-332,503 GBP2023-04-01 ~ 2024-03-31
Computers
-309,465 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-1,129,730 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Plant and equipment
34,950 GBP2024-03-31
43,343 GBP2023-03-31
Computers
28,809 GBP2024-03-31
36,258 GBP2023-03-31
Finished Goods/Goods for Resale
3,438,612 GBP2024-03-31
8,166,379 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
2,568,438 GBP2024-03-31
2,269,466 GBP2023-03-31
Amounts Owed by Group Undertakings
Current
567,752 GBP2024-03-31
645,187 GBP2023-03-31
Other Debtors
Current
94,733 GBP2024-03-31
75,254 GBP2023-03-31
Prepayments/Accrued Income
Current
168,796 GBP2024-03-31
97,304 GBP2023-03-31
Debtors
Amounts falling due within one year, Current
3,399,719 GBP2024-03-31
3,087,211 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
882,013 GBP2024-03-31
2,346,509 GBP2023-03-31
Trade Creditors/Trade Payables
Current
2,487,583 GBP2024-03-31
2,225,717 GBP2023-03-31
Amounts owed to group undertakings
Current
720,675 GBP2024-03-31
1,691,081 GBP2023-03-31
Corporation Tax Payable
Current
0 GBP2024-03-31
7,542 GBP2023-03-31
Other Taxation & Social Security Payable
Current
296,771 GBP2024-03-31
897,730 GBP2023-03-31
Other Creditors
Current
2,210,915 GBP2024-03-31
2,961,686 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
269,431 GBP2024-03-31
627,275 GBP2023-03-31
Creditors
Current
6,867,388 GBP2024-03-31
10,757,540 GBP2023-03-31
Bank Borrowings
882,013 GBP2024-03-31
2,346,509 GBP2023-03-31
Total Borrowings
Current
882,013 GBP2024-03-31
2,346,509 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
19,668 GBP2024-03-31
218,947 GBP2023-03-31
Between two and five year
22,337 GBP2024-03-31
77,213 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
42,005 GBP2024-03-31
296,160 GBP2023-03-31