Turnover/Revenue
26,405,842 GBP2024-04-01 ~ 2025-03-31
23,304,452 GBP2023-04-01 ~ 2024-03-31
Cost of Sales
-20,403,316 GBP2024-04-01 ~ 2025-03-31
-17,904,390 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
6,002,526 GBP2024-04-01 ~ 2025-03-31
5,400,062 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
-4,129,374 GBP2024-04-01 ~ 2025-03-31
-3,757,169 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
1,873,152 GBP2024-04-01 ~ 2025-03-31
1,305,002 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
2,523 GBP2024-04-01 ~ 2025-03-31
Interest Payable/Similar Charges (Finance Costs)
-327,296 GBP2024-04-01 ~ 2025-03-31
-394,272 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
1,548,379 GBP2024-04-01 ~ 2025-03-31
622,327 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
1,232,854 GBP2024-04-01 ~ 2025-03-31
432,704 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
23,623 GBP2024-03-31
Property, Plant & Equipment
35,843 GBP2025-03-31
37,050 GBP2024-03-31
Fixed Assets - Investments
7,833,640 GBP2025-03-31
6,716,500 GBP2024-03-31
Fixed Assets
7,869,483 GBP2025-03-31
6,777,173 GBP2024-03-31
Debtors
Current
13,631,351 GBP2025-03-31
14,433,934 GBP2024-03-31
Cash at bank and in hand
1,118,010 GBP2025-03-31
976,439 GBP2024-03-31
Current Assets
14,749,361 GBP2025-03-31
15,410,373 GBP2024-03-31
Net Current Assets/Liabilities
-1,151,934 GBP2025-03-31
-107,945 GBP2024-03-31
Total Assets Less Current Liabilities
6,717,549 GBP2025-03-31
6,669,228 GBP2024-03-31
Creditors
Non-current, Amounts falling due after one year
-1,981,024 GBP2025-03-31
-3,037,012 GBP2024-03-31
Net Assets/Liabilities
4,664,749 GBP2025-03-31
3,431,895 GBP2024-03-31
Equity
Called up share capital
166 GBP2025-03-31
166 GBP2024-03-31
166 GBP2023-03-31
Share premium
1,999,934 GBP2025-03-31
1,999,934 GBP2024-03-31
1,999,934 GBP2023-03-31
Capital redemption reserve
9 GBP2025-03-31
9 GBP2024-03-31
9 GBP2023-03-31
Retained earnings (accumulated losses)
2,664,640 GBP2025-03-31
1,431,786 GBP2024-03-31
1,399,082 GBP2023-03-31
Equity
4,664,749 GBP2025-03-31
3,431,895 GBP2024-03-31
3,399,191 GBP2023-03-31
Profit/Loss
Retained earnings (accumulated losses)
1,232,854 GBP2024-04-01 ~ 2025-03-31
432,704 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
Retained earnings (accumulated losses)
-400,000 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
-400,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation Expense
22,374 GBP2024-04-01 ~ 2025-03-31
27,309 GBP2023-04-01 ~ 2024-03-31
Wages/Salaries
2,897,856 GBP2024-04-01 ~ 2025-03-31
2,557,278 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
294,369 GBP2024-04-01 ~ 2025-03-31
270,526 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
3,276,424 GBP2024-04-01 ~ 2025-03-31
2,905,460 GBP2023-04-01 ~ 2024-03-31
Average number of employees in administration and support functions
362024-04-01 ~ 2025-03-31
302023-04-01 ~ 2024-03-31
Average Number of Employees
742024-04-01 ~ 2025-03-31
672023-04-01 ~ 2024-03-31
Director Remuneration
251,429 GBP2024-04-01 ~ 2025-03-31
230,626 GBP2023-04-01 ~ 2024-03-31
Audit Fees/Expenses
30,500 GBP2024-04-01 ~ 2025-03-31
24,900 GBP2023-04-01 ~ 2024-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-5,991 GBP2024-04-01 ~ 2025-03-31
-1,669 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
387,095 GBP2024-04-01 ~ 2025-03-31
155,582 GBP2023-04-01 ~ 2024-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
3,486 GBP2025-03-31
9,344 GBP2024-03-31
Deferred Tax Liabilities
1,776 GBP2025-03-31
7,767 GBP2024-03-31
Intangible Assets - Gross Cost
Development expenditure
1,127,000 GBP2024-03-31
Patents/Trademarks/Licences/Concessions
508,000 GBP2024-03-31
Goodwill
363,963 GBP2024-03-31
Intangible Assets - Gross Cost
1,998,963 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
1,127,000 GBP2025-03-31
1,127,000 GBP2024-03-31
Patents/Trademarks/Licences/Concessions
508,000 GBP2025-03-31
508,000 GBP2024-03-31
Goodwill
363,963 GBP2025-03-31
340,340 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
1,998,963 GBP2025-03-31
1,975,340 GBP2024-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
23,623 GBP2024-04-01 ~ 2025-03-31
Intangible Assets - Increase From Amortisation Charge for Year
23,623 GBP2024-04-01 ~ 2025-03-31
Intangible Assets
Goodwill
23,623 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Tools/Equipment for furniture and fittings
84,893 GBP2025-03-31
262,081 GBP2024-03-31
Other
189,681 GBP2025-03-31
391,322 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
274,574 GBP2025-03-31
653,403 GBP2024-03-31
Property, Plant & Equipment - Disposals
Tools/Equipment for furniture and fittings
-177,188 GBP2024-04-01 ~ 2025-03-31
Other
-222,808 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Disposals
-399,996 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Tools/Equipment for furniture and fittings
80,970 GBP2025-03-31
257,912 GBP2024-03-31
Other
157,761 GBP2025-03-31
358,441 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
238,731 GBP2025-03-31
616,353 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Tools/Equipment for furniture and fittings
246 GBP2024-04-01 ~ 2025-03-31
Other
22,128 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
22,374 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Tools/Equipment for furniture and fittings
-177,188 GBP2024-04-01 ~ 2025-03-31
Other
-222,808 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-399,996 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Tools/Equipment for furniture and fittings
3,923 GBP2025-03-31
4,169 GBP2024-03-31
Other
31,920 GBP2025-03-31
32,881 GBP2024-03-31
Investments in Subsidiaries
7,833,640 GBP2025-03-31
6,716,500 GBP2024-03-31
Cost valuation
7,833,640 GBP2025-03-31
6,716,500 GBP2024-03-31
Trade Debtors/Trade Receivables
1,193,053 GBP2025-03-31
2,460,712 GBP2024-03-31
Other Debtors
1,559,889 GBP2025-03-31
1,651,465 GBP2024-03-31
Prepayments
6,750,632 GBP2025-03-31
6,531,313 GBP2024-03-31
Total Borrowings
Current, Amounts falling due within one year
902,663 GBP2025-03-31
Trade Creditors/Trade Payables
775,344 GBP2025-03-31
785,089 GBP2024-03-31
Amounts Owed to Related Parties
400,000 GBP2024-03-31
Taxation/Social Security Payable
761,421 GBP2025-03-31
814,921 GBP2024-03-31
Other Creditors
734,903 GBP2025-03-31
753,472 GBP2024-03-31
Accrued Liabilities/Deferred Income
12,479,365 GBP2025-03-31
11,804,742 GBP2024-03-31
Corporation Tax Payable
231,997 GBP2025-03-31
283,571 GBP2024-03-31
Total Borrowings
Non-current, Amounts falling due after one year
1,981,024 GBP2025-03-31
3,037,012 GBP2024-03-31
Bank Borrowings
Current
902,663 GBP2025-03-31
660,986 GBP2024-03-31
Non-current
1,981,024 GBP2025-03-31
3,037,012 GBP2024-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
1,776 GBP2025-03-31
7,767 GBP2024-03-31
Number of Shares Issued (Fully Paid)
16,600 shares2025-03-31
16,600 shares2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
99,688 GBP2025-03-31
92,397 GBP2024-03-31
Between two and five year
162,870 GBP2025-03-31
82,974 GBP2024-03-31
More than five year
7,396 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
262,558 GBP2025-03-31
182,767 GBP2024-03-31