Cost of Sales
-10,286,207 GBP2024-04-01 ~ 2025-03-31
-22,429,262 GBP2022-12-30 ~ 2024-03-31
Administrative Expenses
-5,003,127 GBP2024-04-01 ~ 2025-03-31
-11,052,258 GBP2022-12-30 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
3,265 GBP2024-04-01 ~ 2025-03-31
0 GBP2022-12-30 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
1,405,745 GBP2024-04-01 ~ 2025-03-31
2,839,486 GBP2022-12-30 ~ 2024-03-31
Profit/Loss
1,367,764 GBP2024-04-01 ~ 2025-03-31
3,101,290 GBP2022-12-30 ~ 2024-03-31
Comprehensive Income/Expense
1,354,216 GBP2024-04-01 ~ 2025-03-31
3,085,751 GBP2022-12-30 ~ 2024-03-31
Property, Plant & Equipment
926,146 GBP2025-03-31
920,957 GBP2024-03-31
Debtors
6,602,390 GBP2025-03-31
5,853,935 GBP2024-03-31
Cash at bank and in hand
392,490 GBP2025-03-31
109,336 GBP2024-03-31
Current Assets
7,482,386 GBP2025-03-31
6,715,518 GBP2024-03-31
Net Current Assets/Liabilities
3,815,078 GBP2025-03-31
2,886,000 GBP2024-03-31
Total Assets Less Current Liabilities
4,741,224 GBP2025-03-31
3,806,957 GBP2024-03-31
Creditors
Non-current, Amounts falling due after one year
-7,688 GBP2025-03-31
Net Assets/Liabilities
4,526,665 GBP2025-03-31
3,172,449 GBP2024-03-31
Equity
Called up share capital
52 GBP2025-03-31
52 GBP2024-03-31
52 GBP2022-12-29
Revaluation reserve
13,813 GBP2025-03-31
43,790 GBP2024-03-31
159,246 GBP2022-12-29
Retained earnings (accumulated losses)
4,512,800 GBP2025-03-31
3,128,607 GBP2024-03-31
2,400 GBP2022-12-29
Equity
4,526,665 GBP2025-03-31
3,172,449 GBP2024-03-31
Profit/Loss
Retained earnings (accumulated losses)
1,367,764 GBP2024-04-01 ~ 2025-03-31
3,101,290 GBP2022-12-30 ~ 2024-03-31
Dividends Paid
Retained earnings (accumulated losses)
-75,000 GBP2022-12-30 ~ 2024-03-31
Audit Fees/Expenses
29,500 GBP2024-04-01 ~ 2025-03-31
29,500 GBP2022-12-30 ~ 2024-03-31
Average Number of Employees
1362024-04-01 ~ 2025-03-31
2602022-12-30 ~ 2024-03-31
Wages/Salaries
4,833,765 GBP2024-04-01 ~ 2025-03-31
9,712,070 GBP2022-12-30 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
98,082 GBP2024-04-01 ~ 2025-03-31
205,077 GBP2022-12-30 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
5,414,640 GBP2024-04-01 ~ 2025-03-31
10,843,818 GBP2022-12-30 ~ 2024-03-31
Director Remuneration
250,000 GBP2024-04-01 ~ 2025-03-31
270,000 GBP2022-12-30 ~ 2024-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
37,981 GBP2024-04-01 ~ 2025-03-31
-190,285 GBP2022-12-30 ~ 2024-03-31
Intangible Assets - Gross Cost
Goodwill
194,785 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
194,785 GBP2024-03-31
Intangible Assets
Goodwill
0 GBP2025-03-31
0 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
245,513 GBP2025-03-31
165,353 GBP2024-03-31
Plant and equipment
689,512 GBP2025-03-31
637,434 GBP2024-03-31
Furniture and fittings
63,726 GBP2025-03-31
63,391 GBP2024-03-31
Computers
92,162 GBP2025-03-31
85,436 GBP2024-03-31
Motor vehicles
209,469 GBP2025-03-31
201,660 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
1,300,382 GBP2025-03-31
1,153,274 GBP2024-03-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-17,000 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
0 GBP2024-04-01 ~ 2025-03-31
Computers
0 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
0 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals
-17,000 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
45,048 GBP2025-03-31
26,103 GBP2024-03-31
Plant and equipment
211,168 GBP2025-03-31
134,786 GBP2024-03-31
Furniture and fittings
21,525 GBP2025-03-31
14,082 GBP2024-03-31
Computers
29,788 GBP2025-03-31
14,997 GBP2024-03-31
Motor vehicles
66,707 GBP2025-03-31
42,349 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
374,236 GBP2025-03-31
232,317 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
18,945 GBP2024-04-01 ~ 2025-03-31
Plant and equipment
81,160 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
7,443 GBP2024-04-01 ~ 2025-03-31
Computers
14,791 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
24,358 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
146,697 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-4,778 GBP2024-04-01 ~ 2025-03-31
Furniture and fittings
0 GBP2024-04-01 ~ 2025-03-31
Computers
0 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
0 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-4,778 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Improvements to leasehold property
200,465 GBP2025-03-31
139,250 GBP2024-03-31
Plant and equipment
478,344 GBP2025-03-31
502,648 GBP2024-03-31
Furniture and fittings
42,201 GBP2025-03-31
49,309 GBP2024-03-31
Computers
62,374 GBP2025-03-31
70,439 GBP2024-03-31
Motor vehicles
142,762 GBP2025-03-31
159,311 GBP2024-03-31
Finished Goods/Goods for Resale
165,844 GBP2025-03-31
168,520 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
1,219,611 GBP2025-03-31
803,890 GBP2024-03-31
Amount of corporation tax that is recoverable
Current
0 GBP2025-03-31
71,519 GBP2024-03-31
Amounts Owed by Group Undertakings
Current
5,218,032 GBP2025-03-31
4,915,585 GBP2024-03-31
Other Debtors
Current
33,602 GBP2025-03-31
35,133 GBP2024-03-31
Prepayments/Accrued Income
Current
131,145 GBP2025-03-31
27,808 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Current
15,552 GBP2025-03-31
18,925 GBP2024-03-31
Trade Creditors/Trade Payables
Current
1,535,960 GBP2025-03-31
2,117,053 GBP2024-03-31
Other Taxation & Social Security Payable
Current
963,696 GBP2025-03-31
1,026,111 GBP2024-03-31
Other Creditors
Current
205,200 GBP2025-03-31
124,368 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
946,900 GBP2025-03-31
543,061 GBP2024-03-31
Creditors
Current
3,667,308 GBP2025-03-31
3,829,518 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Non-current
7,688 GBP2025-03-31
23,240 GBP2024-03-31
Creditors
Non-current
7,688 GBP2025-03-31
479,166 GBP2024-03-31
Minimum gross finance lease payments owing
Amounts falling due within one year
15,552 GBP2025-03-31
18,925 GBP2024-03-31
Minimum gross finance lease payments owing
23,240 GBP2025-03-31
42,165 GBP2024-03-31
Par Value of Share
Class 1 ordinary share
1 GBP2024-04-01 ~ 2025-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
52 shares2025-03-31
52 shares2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
349,000 GBP2025-03-31
478,826 GBP2024-03-31
Between two and five year
1,275,000 GBP2025-03-31
1,341,000 GBP2024-03-31
More than five year
526,000 GBP2025-03-31
774,000 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
2,150,000 GBP2025-03-31
2,593,826 GBP2024-03-31