Average Number of Employees
1582023-04-01 ~ 2024-03-31
1552022-04-01 ~ 2023-03-31
Turnover/Revenue
16,138,085 GBP2023-04-01 ~ 2024-03-31
14,313,042 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
-9,871,221 GBP2023-04-01 ~ 2024-03-31
-8,686,093 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
6,266,864 GBP2023-04-01 ~ 2024-03-31
5,626,949 GBP2022-04-01 ~ 2023-03-31
Distribution Costs
-52,413 GBP2023-04-01 ~ 2024-03-31
-45,090 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-5,374,953 GBP2023-04-01 ~ 2024-03-31
-5,144,950 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
839,498 GBP2023-04-01 ~ 2024-03-31
436,909 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
38,980 GBP2023-04-01 ~ 2024-03-31
1,625 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
868,484 GBP2023-04-01 ~ 2024-03-31
428,835 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
638,781 GBP2023-04-01 ~ 2024-03-31
368,913 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
841,746 GBP2024-03-31
801,937 GBP2023-03-31
Fixed Assets - Investments
500 GBP2024-03-31
500 GBP2023-03-31
Fixed Assets
842,246 GBP2024-03-31
802,437 GBP2023-03-31
Total Inventories
111,339 GBP2024-03-31
289,188 GBP2023-03-31
Debtors
Current
1,943,600 GBP2024-03-31
2,055,277 GBP2023-03-31
Cash at bank and in hand
1,977,591 GBP2024-03-31
1,478,308 GBP2023-03-31
Current Assets
4,032,530 GBP2024-03-31
3,822,773 GBP2023-03-31
Creditors
Current, Amounts falling due within one year
-3,241,341 GBP2024-03-31
-2,884,728 GBP2023-03-31
Net Current Assets/Liabilities
791,189 GBP2024-03-31
938,045 GBP2023-03-31
Total Assets Less Current Liabilities
1,633,435 GBP2024-03-31
1,740,482 GBP2023-03-31
Creditors
Non-current, Amounts falling due after one year
-25,455 GBP2024-03-31
-267,870 GBP2023-03-31
Net Assets/Liabilities
1,416,615 GBP2024-03-31
1,347,038 GBP2023-03-31
Equity
Called up share capital
2 GBP2024-03-31
2 GBP2023-03-31
2 GBP2022-04-01
Retained earnings (accumulated losses)
1,416,613 GBP2024-03-31
1,347,036 GBP2023-03-31
1,332,014 GBP2022-04-01
Equity
1,416,615 GBP2024-03-31
1,347,038 GBP2023-03-31
1,332,016 GBP2022-04-01
Profit/Loss
Retained earnings (accumulated losses)
638,781 GBP2023-04-01 ~ 2024-03-31
368,913 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-569,204 GBP2023-04-01 ~ 2024-03-31
-353,891 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-569,204 GBP2023-04-01 ~ 2024-03-31
-353,891 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
4,903,275 GBP2023-04-01 ~ 2024-03-31
4,627,306 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
481,285 GBP2023-04-01 ~ 2024-03-31
454,314 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
5,478,738 GBP2023-04-01 ~ 2024-03-31
5,161,252 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
46,687 GBP2023-04-01 ~ 2024-03-31
56,735 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
65,791 GBP2023-04-01 ~ 2024-03-31
-71,522 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
217,121 GBP2023-04-01 ~ 2024-03-31
81,479 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Plant and equipment
2,209,618 GBP2024-03-31
2,034,950 GBP2023-03-31
Motor vehicles
440,295 GBP2024-03-31
390,364 GBP2023-03-31
Office equipment
368,011 GBP2024-03-31
365,662 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
3,740,718 GBP2024-03-31
3,473,984 GBP2023-03-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-24,101 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals
-24,101 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
1,684,546 GBP2023-03-31
Motor vehicles
288,193 GBP2023-03-31
Office equipment
303,059 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
2,672,047 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
96,850 GBP2023-04-01 ~ 2024-03-31
Motor vehicles, Owned/Freehold
59,390 GBP2023-04-01 ~ 2024-03-31
Office equipment, Owned/Freehold
29,524 GBP2023-04-01 ~ 2024-03-31
Owned/Freehold
250,525 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-23,600 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-23,600 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,781,396 GBP2024-03-31
Motor vehicles
323,983 GBP2024-03-31
Office equipment
332,583 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,898,972 GBP2024-03-31
Property, Plant & Equipment
Plant and equipment
428,222 GBP2024-03-31
350,404 GBP2023-03-31
Motor vehicles
116,312 GBP2024-03-31
102,171 GBP2023-03-31
Office equipment
35,428 GBP2024-03-31
62,603 GBP2023-03-31
Plant and equipment, Under hire purchased contracts or finance leases
32,938 GBP2024-03-31
37,281 GBP2023-03-31
Motor vehicles, Under hire purchased contracts or finance leases
58,865 GBP2024-03-31
90,963 GBP2023-03-31
Under hire purchased contracts or finance leases
91,803 GBP2024-03-31
128,244 GBP2023-03-31
Finished Goods/Goods for Resale
111,339 GBP2024-03-31
289,188 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
481,463 GBP2024-03-31
576,904 GBP2023-03-31
Amounts Owed by Group Undertakings
Current
7,038 GBP2024-03-31
7,038 GBP2023-03-31
Other Debtors
Current
659,171 GBP2024-03-31
779,473 GBP2023-03-31
Prepayments/Accrued Income
Current
795,928 GBP2024-03-31
691,862 GBP2023-03-31
Bank Borrowings
Current
202,946 GBP2024-03-31
30,513 GBP2023-03-31
Trade Creditors/Trade Payables
Current
1,874,937 GBP2024-03-31
1,916,871 GBP2023-03-31
Amounts owed to group undertakings
Current
157,959 GBP2024-03-31
157,959 GBP2023-03-31
Corporation Tax Payable
Current
203,941 GBP2024-03-31
131,451 GBP2023-03-31
Taxation/Social Security Payable
Current
485,058 GBP2024-03-31
421,237 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
40,816 GBP2024-03-31
47,840 GBP2023-03-31
Other Creditors
Current
93,710 GBP2024-03-31
19,565 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
181,974 GBP2024-03-31
159,292 GBP2023-03-31
Creditors
Current
3,241,341 GBP2024-03-31
2,884,728 GBP2023-03-31
Bank Borrowings
Non-current
202,013 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
25,455 GBP2024-03-31
65,857 GBP2023-03-31
Creditors
Non-current
25,455 GBP2024-03-31
267,870 GBP2023-03-31
Bank Borrowings
Current, Amounts falling due within one year
202,946 GBP2024-03-31
30,513 GBP2023-03-31
Non-current, Between one and two years
202,013 GBP2023-03-31
Total Borrowings
202,946 GBP2024-03-31
232,526 GBP2023-03-31
Minimum gross finance lease payments owing
66,271 GBP2024-03-31
113,697 GBP2023-03-31
Net Deferred Tax Liability/Asset
-141,965 GBP2024-03-31
-76,174 GBP2023-03-31
-147,696 GBP2022-04-01
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-65,791 GBP2023-04-01 ~ 2024-03-31
71,522 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
-143,924 GBP2024-03-31
-108,432 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
2 shares2024-03-31
Par Value of Share
Class 1 ordinary share
1.002023-04-01 ~ 2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
1,136,424 GBP2024-03-31
1,715,495 GBP2023-03-31
Between one and five year
2,295,354 GBP2024-03-31
22,953,540 GBP2023-03-31
More than five year
276,958 GBP2024-03-31
484,779 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
3,708,736 GBP2024-03-31
25,153,814 GBP2023-03-31