Turnover/Revenue
30,393,724 GBP2022-04-01 ~ 2023-03-31
31,036,459 GBP2021-04-01 ~ 2022-03-31
Cost of Sales
-24,643,499 GBP2022-04-01 ~ 2023-03-31
-25,843,206 GBP2021-04-01 ~ 2022-03-31
Gross Profit/Loss
5,750,225 GBP2022-04-01 ~ 2023-03-31
5,193,253 GBP2021-04-01 ~ 2022-03-31
Administrative Expenses
-4,386,825 GBP2022-04-01 ~ 2023-03-31
-3,831,500 GBP2021-04-01 ~ 2022-03-31
Other Interest Receivable/Similar Income (Finance Income)
13,781 GBP2021-04-01 ~ 2022-03-31
Profit/Loss on Ordinary Activities Before Tax
1,018,699 GBP2022-04-01 ~ 2023-03-31
1,326,919 GBP2021-04-01 ~ 2022-03-31
Profit/Loss
813,194 GBP2022-04-01 ~ 2023-03-31
1,162,007 GBP2021-04-01 ~ 2022-03-31
Intangible Assets
454,090 GBP2023-03-31
506,891 GBP2022-03-31
Property, Plant & Equipment
98,902 GBP2023-03-31
89,472 GBP2022-03-31
Investment Property
1,240,000 GBP2023-03-31
1,240,000 GBP2022-03-31
Fixed Assets - Investments
2 GBP2023-03-31
2 GBP2022-03-31
Fixed Assets
1,792,994 GBP2023-03-31
1,836,365 GBP2022-03-31
Total Inventories
3,022,870 GBP2023-03-31
2,320,123 GBP2022-03-31
Debtors
3,043,217 GBP2023-03-31
2,741,039 GBP2022-03-31
Cash at bank and in hand
1,994,230 GBP2023-03-31
2,028,239 GBP2022-03-31
Current Assets
8,060,317 GBP2023-03-31
7,089,401 GBP2022-03-31
Net Current Assets/Liabilities
4,920,354 GBP2023-03-31
4,513,474 GBP2022-03-31
Total Assets Less Current Liabilities
6,713,348 GBP2023-03-31
6,349,839 GBP2022-03-31
Creditors
Non-current, Amounts falling due after one year
-797,213 GBP2022-03-31
Net Assets/Liabilities
6,008,058 GBP2023-03-31
5,524,864 GBP2022-03-31
Equity
Called up share capital
25,000 GBP2023-03-31
25,000 GBP2022-03-31
25,000 GBP2021-03-31
Retained earnings (accumulated losses)
5,983,058 GBP2023-03-31
5,499,864 GBP2022-03-31
4,502,857 GBP2021-03-31
Equity
6,008,058 GBP2023-03-31
5,524,864 GBP2022-03-31
4,527,857 GBP2021-03-31
Profit/Loss
Retained earnings (accumulated losses)
813,194 GBP2022-04-01 ~ 2023-03-31
1,162,007 GBP2021-04-01 ~ 2022-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
813,194 GBP2022-04-01 ~ 2023-03-31
1,162,007 GBP2021-04-01 ~ 2022-03-31
Comprehensive Income/Expense
813,194 GBP2022-04-01 ~ 2023-03-31
1,162,007 GBP2021-04-01 ~ 2022-03-31
Dividends Paid
Retained earnings (accumulated losses)
-330,000 GBP2022-04-01 ~ 2023-03-31
-165,000 GBP2021-04-01 ~ 2022-03-31
Dividends Paid
-330,000 GBP2022-04-01 ~ 2023-03-31
-165,000 GBP2021-04-01 ~ 2022-03-31
Wages/Salaries
1,939,739 GBP2022-04-01 ~ 2023-03-31
2,002,298 GBP2021-04-01 ~ 2022-03-31
Social Security Costs
230,254 GBP2022-04-01 ~ 2023-03-31
222,252 GBP2021-04-01 ~ 2022-03-31
Staff Costs/Employee Benefits Expense
2,405,709 GBP2022-04-01 ~ 2023-03-31
2,362,789 GBP2021-04-01 ~ 2022-03-31
Average number of employees in administration and support functions
432022-04-01 ~ 2023-03-31
432021-04-01 ~ 2022-03-31
Average Number of Employees
452022-04-01 ~ 2023-03-31
452021-04-01 ~ 2022-03-31
Director Remuneration
601,573 GBP2022-04-01 ~ 2023-03-31
693,047 GBP2021-04-01 ~ 2022-03-31
Audit Fees/Expenses
12,530 GBP2022-04-01 ~ 2023-03-31
11,690 GBP2021-04-01 ~ 2022-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
21,343 GBP2021-04-01 ~ 2022-03-31
Tax Expense/Credit at Applicable Tax Rate
193,553 GBP2022-04-01 ~ 2023-03-31
252,115 GBP2021-04-01 ~ 2022-03-31
Intangible Assets - Gross Cost
Patents/Trademarks/Licences/Concessions
8,198 GBP2023-03-31
8,198 GBP2022-03-31
Development expenditure
506,891 GBP2023-03-31
506,891 GBP2022-03-31
Intangible Assets - Gross Cost
515,089 GBP2023-03-31
515,089 GBP2022-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Patents/Trademarks/Licences/Concessions
8,198 GBP2023-03-31
8,198 GBP2022-03-31
Intangible Assets - Accumulated Amortisation & Impairment
60,999 GBP2023-03-31
8,198 GBP2022-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Development expenditure
52,801 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Increase From Amortisation Charge for Year
52,801 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Development expenditure
52,801 GBP2023-03-31
Intangible Assets
Development expenditure
454,090 GBP2023-03-31
506,891 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
34,265 GBP2023-03-31
34,265 GBP2022-03-31
Tools/Equipment for furniture and fittings
44,234 GBP2023-03-31
44,234 GBP2022-03-31
Other
493,147 GBP2023-03-31
432,400 GBP2022-03-31
Property, Plant & Equipment - Gross Cost
571,646 GBP2023-03-31
510,899 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
34,265 GBP2023-03-31
34,265 GBP2022-03-31
Tools/Equipment for furniture and fittings
34,642 GBP2023-03-31
34,565 GBP2022-03-31
Other
403,837 GBP2023-03-31
352,597 GBP2022-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
472,744 GBP2023-03-31
421,427 GBP2022-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Tools/Equipment for furniture and fittings
77 GBP2022-04-01 ~ 2023-03-31
Other
51,240 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
51,317 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
Tools/Equipment for furniture and fittings
9,592 GBP2023-03-31
9,669 GBP2022-03-31
Other
89,310 GBP2023-03-31
79,803 GBP2022-03-31
Investment Property - Fair Value Model
1,240,000 GBP2023-03-31
1,240,000 GBP2022-03-31
Investments in Subsidiaries
2 GBP2023-03-31
2 GBP2022-03-31
Other types of inventories not specified separately
3,022,870 GBP2023-03-31
2,320,123 GBP2022-03-31
Trade Debtors/Trade Receivables
Current
2,088,932 GBP2023-03-31
1,596,821 GBP2022-03-31
Amounts Owed By Related Parties
Current
8,593 GBP2023-03-31
8,593 GBP2022-03-31
Other Debtors
Current
764,887 GBP2023-03-31
1,008,704 GBP2022-03-31
Prepayments
Current
177,634 GBP2023-03-31
123,750 GBP2022-03-31
Debtors
Current
3,043,217 GBP2023-03-31
2,741,039 GBP2022-03-31
Cash and Cash Equivalents
1,994,230 GBP2023-03-31
2,028,239 GBP2022-03-31
Total Borrowings
Current, Amounts falling due within one year
131,988 GBP2023-03-31
131,174 GBP2022-03-31
Trade Creditors/Trade Payables
1,091,480 GBP2023-03-31
1,007,625 GBP2022-03-31
Amounts Owed to Related Parties
944,315 GBP2023-03-31
502,674 GBP2022-03-31
Taxation/Social Security Payable
23,829 GBP2023-03-31
29,862 GBP2022-03-31
Other Creditors
68,906 GBP2023-03-31
160,590 GBP2022-03-31
Total Borrowings
Non-current, Amounts falling due after one year
797,213 GBP2022-03-31
Bank Borrowings
Non-current
577,891 GBP2023-03-31
596,312 GBP2022-03-31
Total Borrowings
Non-current
677,528 GBP2023-03-31
797,213 GBP2022-03-31
Bank Borrowings
Current
38,987 GBP2023-03-31
38,173 GBP2022-03-31
Total Borrowings
Current
131,988 GBP2023-03-31
131,174 GBP2022-03-31
Par Value of Share
Class 1 ordinary share
12022-04-01 ~ 2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
25,000 shares2023-03-31
25,000 shares2022-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
115,292 GBP2023-03-31
98,960 GBP2022-03-31
Between two and five year
172,055 GBP2023-03-31
217,841 GBP2022-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
287,347 GBP2023-03-31
316,801 GBP2022-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
17,762 GBP2023-03-31
17,762 GBP2022-03-31
Dividend per share (interim)
13.202022-04-01 ~ 2023-03-31
6.602021-04-01 ~ 2022-03-31