Par Value of Share
Class 1 ordinary share
12023-04-01 ~ 2024-03-31
Turnover/Revenue
8,046,505 GBP2023-04-01 ~ 2024-03-31
8,077,087 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
-5,294,568 GBP2023-04-01 ~ 2024-03-31
-4,793,155 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
2,751,937 GBP2023-04-01 ~ 2024-03-31
3,283,932 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-3,112,476 GBP2023-04-01 ~ 2024-03-31
-2,938,811 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
-355,857 GBP2023-04-01 ~ 2024-03-31
349,169 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
-925,180 GBP2023-04-01 ~ 2024-03-31
-72,687 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
-899,004 GBP2023-04-01 ~ 2024-03-31
-75,884 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
-799,078 GBP2023-04-01 ~ 2024-03-31
-932,574 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
11,581,308 GBP2024-03-31
11,724,578 GBP2023-03-31
Fixed Assets - Investments
630,416 GBP2024-03-31
630,416 GBP2023-03-31
Fixed Assets
12,211,724 GBP2024-03-31
12,354,994 GBP2023-03-31
Total Inventories
191,755 GBP2024-03-31
133,243 GBP2023-03-31
Debtors
266,524 GBP2024-03-31
139,949 GBP2023-03-31
Cash at bank and in hand
47,184 GBP2024-03-31
16,907 GBP2023-03-31
Current Assets
505,463 GBP2024-03-31
290,099 GBP2023-03-31
Net Current Assets/Liabilities
-2,893,510 GBP2024-03-31
-2,343,471 GBP2023-03-31
Total Assets Less Current Liabilities
9,318,214 GBP2024-03-31
10,011,523 GBP2023-03-31
Net Assets/Liabilities
2,282,579 GBP2024-03-31
3,081,657 GBP2023-03-31
Equity
Called up share capital
700,000 GBP2024-03-31
700,000 GBP2023-03-31
700,000 GBP2022-03-31
Share premium
60,000 GBP2024-03-31
60,000 GBP2023-03-31
60,000 GBP2022-03-31
Revaluation reserve
1,813,150 GBP2024-03-31
1,713,224 GBP2023-03-31
2,569,914 GBP2022-03-31
Retained earnings (accumulated losses)
-290,571 GBP2024-03-31
608,433 GBP2023-03-31
684,317 GBP2022-03-31
Equity
2,282,579 GBP2024-03-31
3,081,657 GBP2023-03-31
4,014,231 GBP2022-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-899,004 GBP2023-04-01 ~ 2024-03-31
-75,884 GBP2022-04-01 ~ 2023-03-31
Bank Overdrafts
-749,378 GBP2024-03-31
-229,903 GBP2023-03-31
-67,519 GBP2022-03-31
Wages/Salaries
3,489,205 GBP2023-04-01 ~ 2024-03-31
3,108,015 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
252,880 GBP2023-04-01 ~ 2024-03-31
232,894 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
51,679 GBP2023-04-01 ~ 2024-03-31
46,133 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
3,793,764 GBP2023-04-01 ~ 2024-03-31
3,387,042 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
1392023-04-01 ~ 2024-03-31
1302022-04-01 ~ 2023-03-31
Director Remuneration
257,603 GBP2023-04-01 ~ 2024-03-31
252,993 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
283,126 GBP2023-04-01 ~ 2024-03-31
282,463 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
13,317 GBP2023-04-01 ~ 2024-03-31
14,222 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
-231,295 GBP2023-04-01 ~ 2024-03-31
-13,811 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Net goodwill
183,792 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
183,792 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
10,500,000 GBP2024-03-31
10,500,000 GBP2023-03-31
Plant and equipment
693,203 GBP2024-03-31
1,164,133 GBP2023-03-31
Furniture and fittings
2,109,973 GBP2024-03-31
2,326,140 GBP2023-03-31
Motor vehicles
79,755 GBP2024-03-31
79,755 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
13,382,931 GBP2024-03-31
14,070,028 GBP2023-03-31
Property, Plant & Equipment - Disposals
Plant and equipment
-519,710 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
-282,125 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Disposals
-801,835 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
Land and buildings
-5,125 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
-5,125 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
428,506 GBP2024-03-31
868,389 GBP2023-03-31
Furniture and fittings
1,329,993 GBP2024-03-31
1,446,149 GBP2023-03-31
Motor vehicles
43,124 GBP2024-03-31
30,912 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,801,623 GBP2024-03-31
2,345,450 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
105,051 GBP2023-04-01 ~ 2024-03-31
Plant and equipment
44,362 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
131,998 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
12,212 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
293,623 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-484,245 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings
-248,154 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-732,399 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Land and buildings
10,500,000 GBP2024-03-31
10,500,000 GBP2023-03-31
Plant and equipment
264,697 GBP2024-03-31
295,744 GBP2023-03-31
Furniture and fittings
779,980 GBP2024-03-31
879,991 GBP2023-03-31
Motor vehicles
36,631 GBP2024-03-31
48,843 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
7,963 GBP2023-04-01 ~ 2024-03-31
Under hire purchased contracts or finance leases
10,497 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
23,887 GBP2024-03-31
31,850 GBP2023-03-31
Under hire purchased contracts or finance leases
23,887 GBP2024-03-31
48,742 GBP2023-03-31
Merchandise
191,755 GBP2024-03-31
133,243 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
14,216 GBP2024-03-31
7,042 GBP2023-03-31
Other Debtors
Current
3,688 GBP2024-03-31
Prepayments/Accrued Income
Current
70,056 GBP2024-03-31
130,020 GBP2023-03-31
Debtors
Amounts falling due within one year, Current
266,524 GBP2024-03-31
Current, Amounts falling due within one year
139,949 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
970,775 GBP2024-03-31
792,407 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
5,525 GBP2024-03-31
10,201 GBP2023-03-31
Trade Creditors/Trade Payables
Current
516,797 GBP2024-03-31
282,633 GBP2023-03-31
Other Taxation & Social Security Payable
Current
470,749 GBP2024-03-31
291,401 GBP2023-03-31
Other Creditors
Current
86,752 GBP2024-03-31
185,507 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
1,348,375 GBP2024-03-31
1,071,421 GBP2023-03-31
Bank Borrowings/Overdrafts
Non-current
6,289,189 GBP2024-03-31
6,148,577 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
16,103 GBP2024-03-31
21,628 GBP2023-03-31
Bank Borrowings
Current, Amounts falling due within one year
562,504 GBP2023-03-31
Total Borrowings
Current, Amounts falling due within one year
792,407 GBP2023-03-31
Bank Borrowings
Non-current, Between one and two years
826,020 GBP2024-03-31
581,564 GBP2023-03-31
Between two and five year, Non-current
5,463,169 GBP2024-03-31
5,567,013 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Between one and five year, hire purchase agreements
16,103 GBP2024-03-31
hire purchase agreements
21,628 GBP2024-03-31
31,829 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
54,440 GBP2024-03-31
53,921 GBP2023-03-31
Between one and five year
150,351 GBP2024-03-31
175,794 GBP2023-03-31
More than five year
2,931,552 GBP2024-03-31
2,967,744 GBP2023-03-31
All periods
3,136,343 GBP2024-03-31
3,197,459 GBP2023-03-31
Bank Overdrafts
Secured
749,378 GBP2024-03-31
229,903 GBP2023-03-31
Bank Borrowings
Secured
6,510,586 GBP2024-03-31
6,711,081 GBP2023-03-31
Total Borrowings
Secured
7,289,592 GBP2024-03-31
6,980,813 GBP2023-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
651,818 GBP2024-03-31
677,994 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
651,818 GBP2024-03-31
677,994 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
700,000 shares2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
-899,004 GBP2023-04-01 ~ 2024-03-31