Turnover/Revenue
9,257,820 GBP2020-04-01 ~ 2021-03-31
11,720,878 GBP2019-04-01 ~ 2020-03-31
Cost of Sales
-7,455,503 GBP2020-04-01 ~ 2021-03-31
-9,406,977 GBP2019-04-01 ~ 2020-03-31
Gross Profit/Loss
1,802,317 GBP2020-04-01 ~ 2021-03-31
2,313,901 GBP2019-04-01 ~ 2020-03-31
Distribution Costs
-231,835 GBP2020-04-01 ~ 2021-03-31
-143,119 GBP2019-04-01 ~ 2020-03-31
Administrative Expenses
-825,143 GBP2020-04-01 ~ 2021-03-31
-1,021,913 GBP2019-04-01 ~ 2020-03-31
Operating Profit/Loss
1,129,230 GBP2020-04-01 ~ 2021-03-31
1,148,869 GBP2019-04-01 ~ 2020-03-31
Profit/Loss on Ordinary Activities Before Tax
1,081,885 GBP2020-04-01 ~ 2021-03-31
1,064,428 GBP2019-04-01 ~ 2020-03-31
Profit/Loss
883,329 GBP2020-04-01 ~ 2021-03-31
827,945 GBP2019-04-01 ~ 2020-03-31
Property, Plant & Equipment
1,686,086 GBP2021-03-31
1,611,716 GBP2020-03-31
Total Inventories
683,273 GBP2021-03-31
530,752 GBP2020-03-31
Debtors
4,182,734 GBP2021-03-31
3,689,686 GBP2020-03-31
Cash at bank and in hand
103,711 GBP2021-03-31
662,867 GBP2020-03-31
Current Assets
4,969,718 GBP2021-03-31
4,883,305 GBP2020-03-31
Creditors
Current, Amounts falling due within one year
-2,141,509 GBP2021-03-31
-2,912,907 GBP2020-03-31
Net Current Assets/Liabilities
2,828,209 GBP2021-03-31
1,970,398 GBP2020-03-31
Total Assets Less Current Liabilities
4,514,295 GBP2021-03-31
3,582,114 GBP2020-03-31
Creditors
Non-current, Amounts falling due after one year
-271,420 GBP2021-03-31
-247,586 GBP2020-03-31
Net Assets/Liabilities
4,007,205 GBP2021-03-31
3,123,876 GBP2020-03-31
Equity
Called up share capital
2,040,580 GBP2021-03-31
2,040,580 GBP2020-03-31
2,040,580 GBP2019-03-31
Capital redemption reserve
33,537 GBP2021-03-31
33,537 GBP2020-03-31
Retained earnings (accumulated losses)
1,933,088 GBP2021-03-31
1,049,759 GBP2020-03-31
221,814 GBP2019-03-31
Equity
4,007,205 GBP2021-03-31
3,123,876 GBP2020-03-31
2,295,931 GBP2019-03-31
Profit/Loss
Retained earnings (accumulated losses)
883,329 GBP2020-04-01 ~ 2021-03-31
827,945 GBP2019-04-01 ~ 2020-03-31
Audit Fees/Expenses
13,048 GBP2020-04-01 ~ 2021-03-31
18,030 GBP2019-04-01 ~ 2020-03-31
Property, Plant & Equipment - Depreciation Expense
282,416 GBP2020-04-01 ~ 2021-03-31
266,151 GBP2019-04-01 ~ 2020-03-31
Average Number of Employees
642020-04-01 ~ 2021-03-31
662019-04-01 ~ 2020-03-31
Wages/Salaries
2,045,851 GBP2020-04-01 ~ 2021-03-31
2,310,023 GBP2019-04-01 ~ 2020-03-31
Social Security Costs
182,993 GBP2020-04-01 ~ 2021-03-31
190,922 GBP2019-04-01 ~ 2020-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
73,479 GBP2020-04-01 ~ 2021-03-31
53,688 GBP2019-04-01 ~ 2020-03-31
Staff Costs/Employee Benefits Expense
2,302,323 GBP2020-04-01 ~ 2021-03-31
2,554,633 GBP2019-04-01 ~ 2020-03-31
Director Remuneration
176,354 GBP2020-04-01 ~ 2021-03-31
265,788 GBP2019-04-01 ~ 2020-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
25,018 GBP2020-04-01 ~ 2021-03-31
47,535 GBP2019-04-01 ~ 2020-03-31
Intangible Assets - Gross Cost
Goodwill
12,658,712 GBP2020-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
12,658,712 GBP2020-03-31
Intangible Assets
Goodwill
0 GBP2021-03-31
0 GBP2020-03-31
Property, Plant & Equipment - Gross Cost
Land and buildings, Under hire purchased contracts or finance leases
409,906 GBP2021-03-31
407,433 GBP2020-03-31
Plant and equipment
6,695,391 GBP2021-03-31
6,371,477 GBP2020-03-31
Furniture and fittings
409,302 GBP2021-03-31
388,070 GBP2020-03-31
Motor vehicles
92,992 GBP2021-03-31
108,630 GBP2020-03-31
Property, Plant & Equipment - Gross Cost
7,607,591 GBP2021-03-31
7,275,610 GBP2020-03-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
0 GBP2020-04-01 ~ 2021-03-31
Furniture and fittings
0 GBP2020-04-01 ~ 2021-03-31
Motor vehicles
-24,805 GBP2020-04-01 ~ 2021-03-31
Property, Plant & Equipment - Other Disposals
-24,805 GBP2020-04-01 ~ 2021-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Land and buildings, Under hire purchased contracts or finance leases
255,653 GBP2021-03-31
248,642 GBP2020-03-31
Plant and equipment
5,216,588 GBP2021-03-31
4,956,171 GBP2020-03-31
Furniture and fittings
388,066 GBP2021-03-31
385,196 GBP2020-03-31
Motor vehicles
61,198 GBP2021-03-31
73,885 GBP2020-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
5,921,505 GBP2021-03-31
5,663,894 GBP2020-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Land and buildings, Under hire purchased contracts or finance leases
7,011 GBP2020-04-01 ~ 2021-03-31
Plant and equipment
260,417 GBP2020-04-01 ~ 2021-03-31
Furniture and fittings
2,870 GBP2020-04-01 ~ 2021-03-31
Motor vehicles
12,118 GBP2020-04-01 ~ 2021-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
282,416 GBP2020-04-01 ~ 2021-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
0 GBP2020-04-01 ~ 2021-03-31
Furniture and fittings
0 GBP2020-04-01 ~ 2021-03-31
Motor vehicles
-24,805 GBP2020-04-01 ~ 2021-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-24,805 GBP2020-04-01 ~ 2021-03-31
Property, Plant & Equipment
Land and buildings, Under hire purchased contracts or finance leases
154,253 GBP2021-03-31
158,791 GBP2020-03-31
Plant and equipment
1,478,803 GBP2021-03-31
1,415,306 GBP2020-03-31
Furniture and fittings
21,236 GBP2021-03-31
2,874 GBP2020-03-31
Motor vehicles
31,794 GBP2021-03-31
34,745 GBP2020-03-31
Raw materials and consumables
355,929 GBP2021-03-31
103,062 GBP2020-03-31
Value of work in progress
172,839 GBP2021-03-31
168,416 GBP2020-03-31
Finished Goods/Goods for Resale
154,505 GBP2021-03-31
259,274 GBP2020-03-31
Trade Debtors/Trade Receivables
Current
1,935,720 GBP2021-03-31
2,176,194 GBP2020-03-31
Amounts Owed by Group Undertakings
Current
1,853,765 GBP2021-03-31
1,402,044 GBP2020-03-31
Other Debtors
Current
282,602 GBP2021-03-31
0 GBP2020-03-31
Prepayments/Accrued Income
Current
110,647 GBP2021-03-31
111,448 GBP2020-03-31
Debtors
Current, Amounts falling due within one year
4,182,734 GBP2021-03-31
3,689,686 GBP2020-03-31
Finance Lease Liabilities - Total Present Value
Current
126,456 GBP2021-03-31
79,484 GBP2020-03-31
Trade Creditors/Trade Payables
Current
1,080,116 GBP2021-03-31
834,173 GBP2020-03-31
Amounts owed to group undertakings
Current
33,200 GBP2021-03-31
40,436 GBP2020-03-31
Corporation Tax Payable
Current
263,298 GBP2021-03-31
188,855 GBP2020-03-31
Other Taxation & Social Security Payable
Current
336,091 GBP2021-03-31
214,088 GBP2020-03-31
Other Creditors
Current
139,669 GBP2021-03-31
1,369,959 GBP2020-03-31
Accrued Liabilities/Deferred Income
Current
162,679 GBP2021-03-31
185,912 GBP2020-03-31
Creditors
Current
2,141,509 GBP2021-03-31
2,912,907 GBP2020-03-31
Finance Lease Liabilities - Total Present Value
Non-current
222,546 GBP2021-03-31
174,277 GBP2020-03-31
Creditors
Non-current
271,420 GBP2021-03-31
247,586 GBP2020-03-31
Minimum gross finance lease payments owing
Amounts falling due within one year
126,456 GBP2021-03-31
79,484 GBP2020-03-31
Minimum gross finance lease payments owing
349,002 GBP2021-03-31
253,761 GBP2020-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
306,739 GBP2021-03-31
297,855 GBP2020-03-31
Between two and five year
906,540 GBP2021-03-31
970,065 GBP2020-03-31
More than five year
220,000 GBP2021-03-31
440,000 GBP2020-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
1,433,279 GBP2021-03-31
1,707,920 GBP2020-03-31