Average Number of Employees
02023-04-01 ~ 2024-03-31
02022-04-01 ~ 2023-03-31
Turnover/Revenue
20,288,000 GBP2023-04-01 ~ 2024-03-31
19,577,000 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
-9,197,000 GBP2023-04-01 ~ 2024-03-31
-7,951,000 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
11,091,000 GBP2023-04-01 ~ 2024-03-31
11,626,000 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-6,008,000 GBP2023-04-01 ~ 2024-03-31
-5,814,000 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
5,225,000 GBP2023-04-01 ~ 2024-03-31
5,925,000 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
68,000 GBP2023-04-01 ~ 2024-03-31
31,000 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
4,427,000 GBP2023-04-01 ~ 2024-03-31
7,152,000 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
3,149,000 GBP2023-04-01 ~ 2024-03-31
6,263,000 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
9,026,000 GBP2023-04-01 ~ 2024-03-31
6,263,000 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
342,000 GBP2024-03-31
392,000 GBP2023-03-31
Property, Plant & Equipment
56,830,000 GBP2024-03-31
45,964,000 GBP2023-03-31
Investment Property
1,757,000 GBP2024-03-31
1,215,000 GBP2023-03-31
Fixed Assets
58,929,000 GBP2024-03-31
47,571,000 GBP2023-03-31
Total Inventories
5,881,000 GBP2024-03-31
4,937,000 GBP2023-03-31
Debtors
Current
493,000 GBP2024-03-31
661,000 GBP2023-03-31
Non-current
211,000 GBP2024-03-31
224,000 GBP2023-03-31
Cash at bank and in hand
4,287,000 GBP2024-03-31
6,527,000 GBP2023-03-31
Current Assets
10,872,000 GBP2024-03-31
12,349,000 GBP2023-03-31
Creditors
Current, Amounts falling due within one year
-12,672,000 GBP2024-03-31
-8,205,000 GBP2023-03-31
Net Current Assets/Liabilities
-1,800,000 GBP2024-03-31
4,144,000 GBP2023-03-31
Total Assets Less Current Liabilities
57,129,000 GBP2024-03-31
51,715,000 GBP2023-03-31
Creditors
Non-current, Amounts falling due after one year
-10,850,000 GBP2024-03-31
-14,005,000 GBP2023-03-31
Net Assets/Liabilities
39,646,000 GBP2024-03-31
33,231,000 GBP2023-03-31
Equity
Called up share capital
4,000 GBP2024-03-31
4,000 GBP2023-03-31
2,000 GBP2022-04-01
Revaluation reserve
20,675,000 GBP2024-03-31
14,798,000 GBP2023-03-31
14,812,000 GBP2022-04-01
Retained earnings (accumulated losses)
18,967,000 GBP2024-03-31
18,429,000 GBP2023-03-31
13,383,000 GBP2022-04-01
Equity
39,646,000 GBP2024-03-31
33,231,000 GBP2023-03-31
28,197,000 GBP2022-04-01
Profit/Loss
Retained earnings (accumulated losses)
3,149,000 GBP2023-04-01 ~ 2024-03-31
6,263,000 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-2,611,000 GBP2023-04-01 ~ 2024-03-31
-1,231,000 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-2,611,000 GBP2023-04-01 ~ 2024-03-31
-1,231,000 GBP2022-04-01 ~ 2023-03-31
Issue of Equity Instruments
Called up share capital
2,000 GBP2022-04-01 ~ 2023-03-31
Issue of Equity Instruments
2,000 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
138,000 GBP2023-04-01 ~ 2024-03-31
164,000 GBP2022-04-01 ~ 2023-03-31
Cash and Cash Equivalents
4,287,000 GBP2024-03-31
6,527,000 GBP2023-03-31
5,181,000 GBP2022-04-01
Wages/Salaries
3,189,000 GBP2023-04-01 ~ 2024-03-31
2,908,000 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
274,000 GBP2023-04-01 ~ 2024-03-31
247,000 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
3,525,000 GBP2023-04-01 ~ 2024-03-31
3,214,000 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
194,000 GBP2023-04-01 ~ 2024-03-31
-202,000 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
1,107,000 GBP2023-04-01 ~ 2024-03-31
1,359,000 GBP2022-04-01 ~ 2023-03-31
Dividends Paid on Shares
2,611,000 GBP2023-04-01 ~ 2024-03-31
1,231,000 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Goodwill
1,100,000 GBP2024-03-31
1,100,000 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Goodwill
758,000 GBP2024-03-31
708,000 GBP2023-03-31
Intangible Assets
Goodwill
342,000 GBP2024-03-31
392,000 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Buildings
56,346,000 GBP2024-03-31
45,517,000 GBP2023-03-31
Plant and equipment
236,000 GBP2024-03-31
208,000 GBP2023-03-31
Furniture and fittings
1,058,000 GBP2024-03-31
987,000 GBP2023-03-31
Motor vehicles
337,000 GBP2024-03-31
299,000 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
57,977,000 GBP2024-03-31
47,011,000 GBP2023-03-31
Property, Plant & Equipment - Other Disposals
Motor vehicles
-94,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals
-94,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Total increase or decrease resulting from revaluations
7,488,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
196,000 GBP2023-03-31
Furniture and fittings
700,000 GBP2023-03-31
Motor vehicles
151,000 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,047,000 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
10,000 GBP2023-04-01 ~ 2024-03-31
Furniture and fittings, Owned/Freehold
92,000 GBP2023-04-01 ~ 2024-03-31
Motor vehicles, Owned/Freehold
36,000 GBP2023-04-01 ~ 2024-03-31
Owned/Freehold
138,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Motor vehicles
-38,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-38,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
206,000 GBP2024-03-31
Furniture and fittings
792,000 GBP2024-03-31
Motor vehicles
149,000 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,147,000 GBP2024-03-31
Property, Plant & Equipment
Buildings
56,346,000 GBP2024-03-31
45,517,000 GBP2023-03-31
Plant and equipment
30,000 GBP2024-03-31
12,000 GBP2023-03-31
Furniture and fittings
266,000 GBP2024-03-31
287,000 GBP2023-03-31
Motor vehicles
188,000 GBP2024-03-31
148,000 GBP2023-03-31
Finished Goods/Goods for Resale
5,881,000 GBP2024-03-31
4,937,000 GBP2023-03-31
Other Debtors
Non-current
211,000 GBP2024-03-31
224,000 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
74,000 GBP2024-03-31
173,000 GBP2023-03-31
Other Debtors
Current
33,000 GBP2024-03-31
34,000 GBP2023-03-31
Prepayments/Accrued Income
Current
386,000 GBP2024-03-31
454,000 GBP2023-03-31
Bank Borrowings
Current
3,155,000 GBP2024-03-31
579,000 GBP2023-03-31
Trade Creditors/Trade Payables
Current
3,527,000 GBP2024-03-31
2,455,000 GBP2023-03-31
Corporation Tax Payable
Current
529,000 GBP2024-03-31
645,000 GBP2023-03-31
Taxation/Social Security Payable
Current
771,000 GBP2024-03-31
625,000 GBP2023-03-31
Other Creditors
Current
533,000 GBP2024-03-31
301,000 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
3,538,000 GBP2024-03-31
3,490,000 GBP2023-03-31
Creditors
Current
12,672,000 GBP2024-03-31
8,205,000 GBP2023-03-31
Bank Borrowings
Non-current
10,850,000 GBP2024-03-31
14,005,000 GBP2023-03-31
Current, Amounts falling due within one year
3,155,000 GBP2024-03-31
579,000 GBP2023-03-31
Non-current, Between one and two years
728,000 GBP2024-03-31
3,175,000 GBP2023-03-31
Non-current, Between two and five year
7,899,000 GBP2024-03-31
8,476,000 GBP2023-03-31
Total Borrowings
14,005,000 GBP2024-03-31
14,585,000 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
38,000 GBP2024-03-31
53,000 GBP2023-03-31
Between one and five year
29,000 GBP2024-03-31
110,000 GBP2023-03-31
Net Deferred Tax Liability/Asset
-6,442,000 GBP2024-03-31
-4,288,000 GBP2023-03-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-195,000 GBP2023-04-01 ~ 2024-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
-5,995,000 GBP2024-03-31
-4,036,000 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
4,000 shares2024-03-31
4,000 shares2023-03-31
Par Value of Share
Class 1 ordinary share
02023-04-01 ~ 2024-03-31
Number of Shares Issued (Fully Paid)
Class 2 ordinary share
0 shares2024-03-31
0 shares2023-03-31
Par Value of Share
Class 2 ordinary share
02023-04-01 ~ 2024-03-31
Number of Shares Issued (Fully Paid)
Class 3 ordinary share
0 shares2024-03-31
0 shares2023-03-31
Par Value of Share
Class 3 ordinary share
02023-04-01 ~ 2024-03-31
Number of Shares Issued (Fully Paid)
Class 4 ordinary share
0 shares2024-03-31
0 shares2023-03-31
Par Value of Share
Class 4 ordinary share
02023-04-01 ~ 2024-03-31