(expand)Operating Profit/Loss
993,746 GBP2024-04-01 ~ 2025-03-31
971,205 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
59,604 GBP2024-04-01 ~ 2025-03-31
Interest Payable/Similar Charges (Finance Costs)
156,844 GBP2024-04-01 ~ 2025-03-31
175,288 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
-803,494 GBP2024-04-01 ~ 2025-03-31
795,917 GBP2023-04-01 ~ 2024-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
241,998 GBP2024-04-01 ~ 2025-03-31
213,401 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
-1,045,492 GBP2024-04-01 ~ 2025-03-31
582,516 GBP2023-04-01 ~ 2024-03-31
Comprehensive Income/Expense
-266,679 GBP2024-04-01 ~ 2025-03-31
582,516 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
2,817,286 GBP2025-03-31
1,825,459 GBP2024-03-31
Fixed Assets - Investments
1,700,000 GBP2024-03-31
Fixed Assets
2,817,286 GBP2025-03-31
3,525,459 GBP2024-03-31
Total Inventories
3,186,337 GBP2025-03-31
3,258,187 GBP2024-03-31
Debtors
10,917,628 GBP2025-03-31
10,019,767 GBP2024-03-31
Cash at bank and in hand
248,852 GBP2025-03-31
517,733 GBP2024-03-31
Current Assets
14,352,817 GBP2025-03-31
13,795,687 GBP2024-03-31
Creditors
Current
8,585,845 GBP2025-03-31
8,250,378 GBP2024-03-31
Net Current Assets/Liabilities
5,766,972 GBP2025-03-31
5,545,309 GBP2024-03-31
Total Assets Less Current Liabilities
8,584,258 GBP2025-03-31
9,070,768 GBP2024-03-31
Net Assets/Liabilities
6,996,617 GBP2025-03-31
7,563,296 GBP2024-03-31
Equity
Called up share capital
500,000 GBP2025-03-31
500,000 GBP2024-03-31
500,000 GBP2023-03-31
Revaluation reserve
586,386 GBP2025-03-31
Retained earnings (accumulated losses)
5,910,231 GBP2025-03-31
7,063,296 GBP2024-03-31
6,780,780 GBP2023-03-31
Equity
6,996,617 GBP2025-03-31
7,563,296 GBP2024-03-31
7,280,780 GBP2023-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
-266,679 GBP2024-04-01 ~ 2025-03-31
582,516 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
Retained earnings (accumulated losses)
-300,000 GBP2024-04-01 ~ 2025-03-31
-300,000 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
-300,000 GBP2024-04-01 ~ 2025-03-31
-300,000 GBP2023-04-01 ~ 2024-03-31
Wages/Salaries
2,481,125 GBP2024-04-01 ~ 2025-03-31
2,194,747 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
251,186 GBP2024-04-01 ~ 2025-03-31
224,670 GBP2023-04-01 ~ 2024-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
107,845 GBP2024-04-01 ~ 2025-03-31
96,801 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
2,840,156 GBP2024-04-01 ~ 2025-03-31
2,516,218 GBP2023-04-01 ~ 2024-03-31
Average Number of Employees
462024-04-01 ~ 2025-03-31
452023-04-01 ~ 2024-03-31
Director Remuneration
219,793 GBP2024-04-01 ~ 2025-03-31
217,600 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
48,198 GBP2024-04-01 ~ 2025-03-31
76,976 GBP2023-04-01 ~ 2024-03-31
Current Tax for the Period
243,016 GBP2024-04-01 ~ 2025-03-31
225,404 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
-200,874 GBP2024-04-01 ~ 2025-03-31
198,979 GBP2023-04-01 ~ 2024-03-31
Intangible Assets - Gross Cost
Net goodwill
60,000 GBP2024-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
60,000 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings
2,485,000 GBP2025-03-31
1,776,312 GBP2024-03-31
Land and buildings, Short leasehold
186,640 GBP2024-03-31
Plant and equipment
146,840 GBP2025-03-31
158,126 GBP2024-03-31
Property, Plant & Equipment - Disposals
Plant and equipment
-15,149 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
Land and buildings
781,848 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
259,800 GBP2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings
49,173 GBP2024-03-31
Land and buildings, Short leasehold
186,640 GBP2024-03-31
Plant and equipment
142,331 GBP2025-03-31
151,811 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings
11,848 GBP2024-04-01 ~ 2025-03-31
Plant and equipment
5,669 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Plant and equipment
-15,149 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Land and buildings
2,485,000 GBP2025-03-31
1,727,139 GBP2024-03-31
Land and buildings, Long leasehold
249,512 GBP2025-03-31
Plant and equipment
4,509 GBP2025-03-31
6,315 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
460,009 GBP2025-03-31
511,985 GBP2024-03-31
Motor vehicles
61,835 GBP2025-03-31
61,835 GBP2024-03-31
Computers
271,433 GBP2025-03-31
600,957 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
3,684,917 GBP2025-03-31
3,295,855 GBP2024-03-31
Property, Plant & Equipment - Disposals
Furniture and fittings
-51,976 GBP2024-04-01 ~ 2025-03-31
Computers
-344,751 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Disposals
-411,876 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
781,848 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
433,862 GBP2025-03-31
475,566 GBP2024-03-31
Motor vehicles
35,748 GBP2025-03-31
27,053 GBP2024-03-31
Computers
245,402 GBP2025-03-31
580,153 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
867,631 GBP2025-03-31
1,470,396 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
10,272 GBP2024-04-01 ~ 2025-03-31
Motor vehicles
8,695 GBP2024-04-01 ~ 2025-03-31
Computers
10,000 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
48,198 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Furniture and fittings
-51,976 GBP2024-04-01 ~ 2025-03-31
Computers
-344,751 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-411,876 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment
Furniture and fittings
26,147 GBP2025-03-31
36,419 GBP2024-03-31
Motor vehicles
26,087 GBP2025-03-31
34,782 GBP2024-03-31
Computers
26,031 GBP2025-03-31
20,804 GBP2024-03-31
Value of work in progress
315,762 GBP2025-03-31
322,364 GBP2024-03-31
Finished Goods
2,870,575 GBP2025-03-31
2,935,823 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
3,424,271 GBP2025-03-31
3,868,515 GBP2024-03-31
Amounts Owed by Group Undertakings
Current
4,409,865 GBP2025-03-31
2,833,850 GBP2024-03-31
Other Debtors
Current
2,984,142 GBP2025-03-31
3,299,048 GBP2024-03-31
Prepayments/Accrued Income
Current
99,350 GBP2025-03-31
18,354 GBP2024-03-31
Debtors
Amounts falling due within one year, Current
10,917,628 GBP2025-03-31
10,019,767 GBP2024-03-31
Bank Borrowings/Overdrafts
Current
511,414 GBP2025-03-31
471,350 GBP2024-03-31
Other Remaining Borrowings
Current
2,590,515 GBP2025-03-31
2,738,694 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Current
14,750 GBP2025-03-31
14,750 GBP2024-03-31
Trade Creditors/Trade Payables
Current
3,018,489 GBP2025-03-31
3,659,434 GBP2024-03-31
Corporation Tax Payable
Current
320,311 GBP2025-03-31
352,785 GBP2024-03-31
Other Taxation & Social Security Payable
Current
126,673 GBP2025-03-31
123,761 GBP2024-03-31
Other Creditors
Current
52,382 GBP2025-03-31
77,152 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
254,535 GBP2025-03-31
253,950 GBP2024-03-31
Bank Borrowings/Overdrafts
Non-current
1,325,285 GBP2025-03-31
1,468,702 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
Non-current
14,750 GBP2024-03-31
Bank Borrowings
Non-current, Between two and five year
572,853 GBP2025-03-31
752,067 GBP2024-03-31
Finance Lease Liabilities - Total Present Value
hire purchase agreements
14,750 GBP2025-03-31
29,500 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
105,478 GBP2025-03-31
108,147 GBP2024-03-31
Between one and five year
121,875 GBP2025-03-31
131,365 GBP2024-03-31
All periods
227,353 GBP2025-03-31
239,512 GBP2024-03-31
Bank Borrowings
Secured
1,836,699 GBP2025-03-31
1,940,052 GBP2024-03-31
Total Borrowings
Secured
4,441,964 GBP2025-03-31
4,708,246 GBP2024-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
262,356 GBP2025-03-31
24,020 GBP2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100,000 shares2025-03-31
Class 2 ordinary share
400,000 shares2025-03-31