(expand)Cost of Sales
16,034,735 GBP2023-04-01 ~ 2024-03-31
13,952,848 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
5,992,788 GBP2023-04-01 ~ 2024-03-31
5,094,761 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
5,132,468 GBP2023-04-01 ~ 2024-03-31
4,726,212 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
965,274 GBP2023-04-01 ~ 2024-03-31
450,207 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
5,209 GBP2023-04-01 ~ 2024-03-31
646 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
357,812 GBP2023-04-01 ~ 2024-03-31
218,687 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
612,671 GBP2023-04-01 ~ 2024-03-31
276,066 GBP2022-04-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
107,952 GBP2023-04-01 ~ 2024-03-31
88,407 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
504,719 GBP2023-04-01 ~ 2024-03-31
187,659 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
490,528 GBP2023-04-01 ~ 2024-03-31
1,001,647 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
2,994,191 GBP2024-03-31
3,171,455 GBP2023-03-31
Fixed Assets - Investments
30 GBP2024-03-31
30 GBP2023-03-31
Investment Property
543,910 GBP2024-03-31
404,400 GBP2023-03-31
Fixed Assets
3,538,131 GBP2024-03-31
3,575,885 GBP2023-03-31
Total Inventories
1,892,765 GBP2024-03-31
1,777,299 GBP2023-03-31
Debtors
4,241,120 GBP2024-03-31
5,378,128 GBP2023-03-31
Cash at bank and in hand
1,119,661 GBP2024-03-31
455,412 GBP2023-03-31
Current Assets
7,253,546 GBP2024-03-31
7,610,839 GBP2023-03-31
Creditors
Current
6,209,809 GBP2024-03-31
6,631,874 GBP2023-03-31
Net Current Assets/Liabilities
1,043,737 GBP2024-03-31
978,965 GBP2023-03-31
Total Assets Less Current Liabilities
4,581,868 GBP2024-03-31
4,554,850 GBP2023-03-31
Net Assets/Liabilities
2,309,405 GBP2024-03-31
2,064,477 GBP2023-03-31
Equity
Called up share capital
10,000 GBP2024-03-31
10,000 GBP2023-03-31
10,000 GBP2022-03-31
Revaluation reserve
684,769 GBP2024-03-31
558,784 GBP2023-03-31
Retained earnings (accumulated losses)
1,581,711 GBP2024-03-31
1,462,768 GBP2023-03-31
1,272,862 GBP2022-03-31
Equity
2,309,405 GBP2024-03-31
2,064,477 GBP2023-03-31
1,282,862 GBP2022-03-31
Dividends Paid
Retained earnings (accumulated losses)
-245,600 GBP2023-04-01 ~ 2024-03-31
-220,032 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-245,600 GBP2023-04-01 ~ 2024-03-31
-220,032 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
364,543 GBP2023-04-01 ~ 2024-03-31
409,938 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
6,432,347 GBP2023-04-01 ~ 2024-03-31
6,154,827 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
551,157 GBP2023-04-01 ~ 2024-03-31
527,162 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
118,392 GBP2023-04-01 ~ 2024-03-31
110,781 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
7,101,896 GBP2023-04-01 ~ 2024-03-31
6,792,770 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
2012023-04-01 ~ 2024-03-31
1932022-04-01 ~ 2023-03-31
Director Remuneration
8,784 GBP2023-04-01 ~ 2024-03-31
8,784 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
464,395 GBP2023-04-01 ~ 2024-03-31
370,031 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
21,000 GBP2023-04-01 ~ 2024-03-31
17,000 GBP2022-04-01 ~ 2023-03-31
Current Tax for the Period
158,006 GBP2023-04-01 ~ 2024-03-31
14,297 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
153,168 GBP2023-04-01 ~ 2024-03-31
69,017 GBP2022-04-01 ~ 2023-03-31
Dividends Paid on Shares
245,600 GBP2023-04-01 ~ 2024-03-31
220,032 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Net goodwill
286,894 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
286,894 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
1,895,811 GBP2024-03-31
1,718,700 GBP2023-03-31
Plant and equipment
313,879 GBP2024-03-31
326,788 GBP2023-03-31
Furniture and fittings
248,580 GBP2024-03-31
241,831 GBP2023-03-31
Motor vehicles
2,855,301 GBP2024-03-31
2,664,207 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
5,313,571 GBP2024-03-31
4,951,526 GBP2023-03-31
Property, Plant & Equipment - Disposals
Plant and equipment
-49,508 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
-38,956 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Disposals
-88,464 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
Land and buildings
192,996 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
192,996 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
267,399 GBP2024-03-31
277,688 GBP2023-03-31
Furniture and fittings
228,423 GBP2024-03-31
217,210 GBP2023-03-31
Motor vehicles
1,634,265 GBP2024-03-31
1,285,173 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,319,380 GBP2024-03-31
1,780,071 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
35,560 GBP2023-04-01 ~ 2024-03-31
Plant and equipment
34,015 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
11,213 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
383,607 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
464,395 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-49,508 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
-34,515 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-84,023 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
189,293 GBP2024-03-31
Property, Plant & Equipment
Land and buildings
1,706,518 GBP2024-03-31
1,718,700 GBP2023-03-31
Plant and equipment
46,480 GBP2024-03-31
49,100 GBP2023-03-31
Furniture and fittings
20,157 GBP2024-03-31
24,621 GBP2023-03-31
Motor vehicles
1,221,036 GBP2024-03-31
1,379,034 GBP2023-03-31
Investment Property - Fair Value Model
543,910 GBP2024-03-31
404,400 GBP2023-03-31
Value of work in progress
1,004,003 GBP2024-03-31
871,154 GBP2023-03-31
Finished Goods
888,762 GBP2024-03-31
906,145 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
3,630,639 GBP2024-03-31
4,727,342 GBP2023-03-31
Other Debtors
Current
82,765 GBP2024-03-31
55,799 GBP2023-03-31
Amount of corporation tax that is recoverable
Current
67,080 GBP2024-03-31
57,666 GBP2023-03-31
Prepayments
Current
112,724 GBP2024-03-31
143,638 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
4,241,120 GBP2024-03-31
5,378,128 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
899,231 GBP2024-03-31
1,069,185 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
448,595 GBP2024-03-31
507,043 GBP2023-03-31
Trade Creditors/Trade Payables
Current
2,935,719 GBP2024-03-31
2,765,084 GBP2023-03-31
Corporation Tax Payable
Current
204,378 GBP2024-03-31
14,297 GBP2023-03-31
Other Taxation & Social Security Payable
Current
179,784 GBP2024-03-31
806,647 GBP2023-03-31
Other Creditors
Current
53,096 GBP2024-03-31
68,541 GBP2023-03-31
Accrued Liabilities
Current
1,465,800 GBP2024-03-31
1,401,077 GBP2023-03-31
Bank Borrowings/Overdrafts
Non-current
914,647 GBP2024-03-31
990,389 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
815,249 GBP2024-03-31
955,613 GBP2023-03-31
Bank Borrowings
Current, Amounts falling due within one year
899,231 GBP2024-03-31
1,069,185 GBP2023-03-31
Non-current, Between one and two years
914,647 GBP2024-03-31
990,389 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
815,249 GBP2024-03-31
955,613 GBP2023-03-31
hire purchase agreements
1,263,844 GBP2024-03-31
1,462,656 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
16,160 GBP2024-03-31
13,186 GBP2023-03-31
Between one and five year
20,762 GBP2024-03-31
10,716 GBP2023-03-31
All periods
36,922 GBP2024-03-31
23,902 GBP2023-03-31
Bank Borrowings
Secured
1,813,878 GBP2024-03-31
2,059,574 GBP2023-03-31
Total Borrowings
Secured
3,077,722 GBP2024-03-31
3,522,230 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
542,567 GBP2024-03-31
544,371 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
9,950 shares2024-03-31
Class 2 ordinary share
49 shares2024-03-31
Class 3 ordinary share
1 shares2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
504,719 GBP2023-04-01 ~ 2024-03-31