Turnover/Revenue
23,304,452 GBP2023-04-01 ~ 2024-03-31
20,234,262 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
-17,904,390 GBP2023-04-01 ~ 2024-03-31
-15,525,047 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
5,400,062 GBP2023-04-01 ~ 2024-03-31
4,709,215 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-3,757,169 GBP2023-04-01 ~ 2024-03-31
-3,703,863 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
1,305,002 GBP2023-04-01 ~ 2024-03-31
1,005,352 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
-394,272 GBP2023-04-01 ~ 2024-03-31
-292,990 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
622,327 GBP2023-04-01 ~ 2024-03-31
712,362 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
432,704 GBP2023-04-01 ~ 2024-03-31
567,640 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
23,623 GBP2024-03-31
60,019 GBP2023-03-31
Property, Plant & Equipment
37,050 GBP2024-03-31
43,530 GBP2023-03-31
Fixed Assets - Investments
6,716,500 GBP2024-03-31
5,415,510 GBP2023-03-31
Fixed Assets
6,777,173 GBP2024-03-31
5,519,059 GBP2023-03-31
Debtors
14,433,934 GBP2024-03-31
18,159,332 GBP2023-03-31
Cash at bank and in hand
976,439 GBP2024-03-31
1,357,854 GBP2023-03-31
Current Assets
15,410,373 GBP2024-03-31
19,517,186 GBP2023-03-31
Net Current Assets/Liabilities
-107,945 GBP2024-03-31
1,504,217 GBP2023-03-31
Total Assets Less Current Liabilities
6,669,228 GBP2024-03-31
7,023,276 GBP2023-03-31
Creditors
Non-current, Amounts falling due after one year
-3,037,012 GBP2024-03-31
-3,422,095 GBP2023-03-31
Net Assets/Liabilities
3,431,895 GBP2024-03-31
3,399,191 GBP2023-03-31
Equity
Called up share capital
166 GBP2024-03-31
166 GBP2023-03-31
166 GBP2022-03-31
Share premium
1,999,934 GBP2024-03-31
1,999,934 GBP2023-03-31
1,999,934 GBP2022-03-31
Capital redemption reserve
9 GBP2024-03-31
9 GBP2023-03-31
9 GBP2022-03-31
Retained earnings (accumulated losses)
1,431,786 GBP2024-03-31
1,399,082 GBP2023-03-31
831,442 GBP2022-03-31
Equity
3,431,895 GBP2024-03-31
3,399,191 GBP2023-03-31
2,831,551 GBP2022-03-31
Profit/Loss
Retained earnings (accumulated losses)
432,704 GBP2023-04-01 ~ 2024-03-31
567,640 GBP2022-04-01 ~ 2023-03-31
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
27,309 GBP2023-04-01 ~ 2024-03-31
32,707 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
2,557,278 GBP2023-04-01 ~ 2024-03-31
2,316,649 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
270,526 GBP2023-04-01 ~ 2024-03-31
255,487 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
2,905,460 GBP2023-04-01 ~ 2024-03-31
2,641,599 GBP2022-04-01 ~ 2023-03-31
Average number of employees in administration and support functions
302023-04-01 ~ 2024-03-31
292022-04-01 ~ 2023-03-31
Average Number of Employees
672023-04-01 ~ 2024-03-31
672022-04-01 ~ 2023-03-31
Director Remuneration
230,626 GBP2023-04-01 ~ 2024-03-31
240,120 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
24,900 GBP2023-04-01 ~ 2024-03-31
22,500 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-1,669 GBP2023-04-01 ~ 2024-03-31
144,722 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
155,582 GBP2023-04-01 ~ 2024-03-31
135,349 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
9,344 GBP2024-03-31
17,954 GBP2023-03-31
Deferred Tax Liabilities
7,767 GBP2024-03-31
9,436 GBP2023-03-31
Intangible Assets - Gross Cost
Development expenditure
1,127,000 GBP2023-03-31
Patents/Trademarks/Licences/Concessions
508,000 GBP2023-03-31
Goodwill
363,963 GBP2023-03-31
Intangible Assets - Gross Cost
1,998,963 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
1,127,000 GBP2024-03-31
1,127,000 GBP2023-03-31
Patents/Trademarks/Licences/Concessions
508,000 GBP2024-03-31
508,000 GBP2023-03-31
Goodwill
340,340 GBP2024-03-31
303,944 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
1,975,340 GBP2024-03-31
1,938,944 GBP2023-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Goodwill
36,396 GBP2023-04-01 ~ 2024-03-31
Intangible Assets - Increase From Amortisation Charge for Year
36,396 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
Goodwill
23,623 GBP2024-03-31
60,019 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Tools/Equipment for furniture and fittings
262,081 GBP2024-03-31
261,673 GBP2023-03-31
Other
391,322 GBP2024-03-31
370,901 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
653,403 GBP2024-03-31
632,574 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Tools/Equipment for furniture and fittings
257,912 GBP2024-03-31
257,202 GBP2023-03-31
Other
358,441 GBP2024-03-31
331,842 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
616,353 GBP2024-03-31
589,044 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Tools/Equipment for furniture and fittings
710 GBP2023-04-01 ~ 2024-03-31
Other
26,599 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
27,309 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Tools/Equipment for furniture and fittings
4,169 GBP2024-03-31
4,471 GBP2023-03-31
Other
32,881 GBP2024-03-31
39,059 GBP2023-03-31
Investments in Subsidiaries
6,716,500 GBP2024-03-31
5,415,510 GBP2023-03-31
Cost valuation
7,004,903 GBP2024-03-31
5,415,510 GBP2023-03-31
Trade Debtors/Trade Receivables
2,460,712 GBP2024-03-31
3,865,186 GBP2023-03-31
Amounts Owed By Related Parties
3,790,444 GBP2024-03-31
3,649,293 GBP2023-03-31
Other Debtors
1,651,465 GBP2024-03-31
1,860,031 GBP2023-03-31
Prepayments
6,531,313 GBP2024-03-31
8,784,822 GBP2023-03-31
Debtors
Current
14,433,934 GBP2024-03-31
18,159,332 GBP2023-03-31
Total Borrowings
Current, Amounts falling due within one year
660,986 GBP2024-03-31
1,015,416 GBP2023-03-31
Trade Creditors/Trade Payables
785,089 GBP2024-03-31
1,560,411 GBP2023-03-31
Amounts Owed to Related Parties
400,000 GBP2024-03-31
Taxation/Social Security Payable
814,921 GBP2024-03-31
1,114,801 GBP2023-03-31
Other Creditors
753,472 GBP2024-03-31
1,005,605 GBP2023-03-31
Total Borrowings
Non-current, Amounts falling due after one year
3,037,012 GBP2024-03-31
3,422,095 GBP2023-03-31
Bank Borrowings
Current
660,986 GBP2024-03-31
1,015,416 GBP2023-03-31
Non-current
3,037,012 GBP2024-03-31
3,422,095 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
7,767 GBP2024-03-31
9,436 GBP2023-03-31
Number of Shares Issued (Fully Paid)
16,600 shares2024-03-31
16,600 shares2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
92,397 GBP2024-03-31
42,861 GBP2023-03-31
Between two and five year
82,974 GBP2024-03-31
100,193 GBP2023-03-31
More than five year
7,396 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
182,767 GBP2024-03-31
143,054 GBP2023-03-31