Average Number of Employees
332020-04-01 ~ 2021-03-31
332019-04-01 ~ 2020-03-31
Turnover/Revenue
8,159,206 GBP2020-04-01 ~ 2021-03-31
8,065,483 GBP2019-04-01 ~ 2020-03-31
Cost of Sales
-5,459,120 GBP2020-04-01 ~ 2021-03-31
-6,198,434 GBP2019-04-01 ~ 2020-03-31
Gross Profit/Loss
2,700,086 GBP2020-04-01 ~ 2021-03-31
1,867,049 GBP2019-04-01 ~ 2020-03-31
Administrative Expenses
-2,008,093 GBP2020-04-01 ~ 2021-03-31
-2,093,942 GBP2019-04-01 ~ 2020-03-31
Operating Profit/Loss
786,889 GBP2020-04-01 ~ 2021-03-31
-216,801 GBP2019-04-01 ~ 2020-03-31
Other Interest Receivable/Similar Income (Finance Income)
625 GBP2020-04-01 ~ 2021-03-31
2,831 GBP2019-04-01 ~ 2020-03-31
Interest Payable/Similar Charges (Finance Costs)
-36,879 GBP2020-04-01 ~ 2021-03-31
-86,363 GBP2019-04-01 ~ 2020-03-31
Profit/Loss on Ordinary Activities Before Tax
750,635 GBP2020-04-01 ~ 2021-03-31
-300,333 GBP2019-04-01 ~ 2020-03-31
Profit/Loss
660,026 GBP2020-04-01 ~ 2021-03-31
-300,333 GBP2019-04-01 ~ 2020-03-31
Intangible Assets
62,868 GBP2021-03-31
104,681 GBP2020-03-31
Property, Plant & Equipment
1,289,931 GBP2021-03-31
1,441,285 GBP2020-03-31
Fixed Assets
1,352,799 GBP2021-03-31
1,545,966 GBP2020-03-31
Total Inventories
493,757 GBP2021-03-31
198,489 GBP2020-03-31
Debtors
Current
2,106,415 GBP2021-03-31
3,306,843 GBP2020-03-31
Cash at bank and in hand
622,382 GBP2021-03-31
690,324 GBP2020-03-31
Current Assets
3,222,554 GBP2021-03-31
4,195,656 GBP2020-03-31
Creditors
Current, Amounts falling due within one year
-1,509,159 GBP2021-03-31
-2,139,353 GBP2020-03-31
Net Current Assets/Liabilities
1,713,395 GBP2021-03-31
2,056,303 GBP2020-03-31
Total Assets Less Current Liabilities
3,066,194 GBP2021-03-31
3,602,269 GBP2020-03-31
Creditors
Non-current, Amounts falling due after one year
-1,392,039 GBP2021-03-31
-2,692,039 GBP2020-03-31
Net Assets/Liabilities
1,502,756 GBP2021-03-31
842,730 GBP2020-03-31
Equity
Called up share capital
250,000 GBP2021-03-31
250,000 GBP2020-03-31
250,000 GBP2019-04-01
Capital redemption reserve
157,961 GBP2021-03-31
157,961 GBP2020-03-31
194,393 GBP2019-04-01
Retained earnings (accumulated losses)
1,094,795 GBP2021-03-31
434,769 GBP2020-03-31
698,670 GBP2019-04-01
Equity
1,502,756 GBP2021-03-31
842,730 GBP2020-03-31
1,143,063 GBP2019-04-01
Profit/Loss
Retained earnings (accumulated losses)
660,026 GBP2020-04-01 ~ 2021-03-31
-300,333 GBP2019-04-01 ~ 2020-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
660,026 GBP2020-04-01 ~ 2021-03-31
-300,333 GBP2019-04-01 ~ 2020-03-31
Comprehensive Income/Expense
660,026 GBP2020-04-01 ~ 2021-03-31
-300,333 GBP2019-04-01 ~ 2020-03-31
Wages/Salaries
1,887,762 GBP2020-04-01 ~ 2021-03-31
1,814,724 GBP2019-04-01 ~ 2020-03-31
Social Security Costs
233,523 GBP2020-04-01 ~ 2021-03-31
240,850 GBP2019-04-01 ~ 2020-03-31
Staff Costs/Employee Benefits Expense
2,230,776 GBP2020-04-01 ~ 2021-03-31
2,172,143 GBP2019-04-01 ~ 2020-03-31
Director Remuneration
226,791 GBP2020-04-01 ~ 2021-03-31
139,423 GBP2019-04-01 ~ 2020-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
57,399 GBP2020-04-01 ~ 2021-03-31
Tax Expense/Credit at Applicable Tax Rate
142,621 GBP2020-04-01 ~ 2021-03-31
-63,617 GBP2019-04-01 ~ 2020-03-31
Intangible Assets - Gross Cost
Computer software
114,251 GBP2021-03-31
114,251 GBP2020-03-31
Property, Plant & Equipment - Gross Cost
Buildings
1,311,699 GBP2021-03-31
1,340,265 GBP2020-03-31
Plant and equipment
806,235 GBP2021-03-31
897,514 GBP2020-03-31
Motor vehicles
15,124 GBP2021-03-31
15,124 GBP2020-03-31
Furniture and fittings
89,481 GBP2021-03-31
89,481 GBP2020-03-31
Office equipment
37,390 GBP2020-03-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-139,548 GBP2020-04-01 ~ 2021-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
554,559 GBP2020-03-31
Motor vehicles
15,124 GBP2020-03-31
Furniture and fittings
68,086 GBP2020-03-31
Office equipment
37,390 GBP2020-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment, Owned/Freehold
126,160 GBP2020-04-01 ~ 2021-03-31
Furniture and fittings, Owned/Freehold
9,461 GBP2020-04-01 ~ 2021-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-135,954 GBP2020-04-01 ~ 2021-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
544,765 GBP2021-03-31
Motor vehicles
15,124 GBP2021-03-31
Furniture and fittings
77,547 GBP2021-03-31
Property, Plant & Equipment
Buildings
1,008,766 GBP2021-03-31
1,062,678 GBP2020-03-31
Plant and equipment
261,470 GBP2021-03-31
342,955 GBP2020-03-31
Furniture and fittings
11,934 GBP2021-03-31
21,395 GBP2020-03-31
Property, Plant & Equipment - Gross Cost
Computers
82,457 GBP2021-03-31
173,311 GBP2020-03-31
Property, Plant & Equipment - Gross Cost
2,304,996 GBP2021-03-31
2,553,085 GBP2020-03-31
Property, Plant & Equipment - Other Disposals
Computers
-100,191 GBP2020-04-01 ~ 2021-03-31
Property, Plant & Equipment - Other Disposals
-305,695 GBP2020-04-01 ~ 2021-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Computers
159,054 GBP2020-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,111,800 GBP2020-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Computers, Owned/Freehold
12,973 GBP2020-04-01 ~ 2021-03-31
Owned/Freehold
176,745 GBP2020-04-01 ~ 2021-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Computers
-97,331 GBP2020-04-01 ~ 2021-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-273,480 GBP2020-04-01 ~ 2021-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Computers
74,696 GBP2021-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,015,065 GBP2021-03-31
Property, Plant & Equipment
Computers
7,761 GBP2021-03-31
14,257 GBP2020-03-31
Value of work in progress
452,893 GBP2021-03-31
148,043 GBP2020-03-31
Finished Goods/Goods for Resale
40,864 GBP2021-03-31
50,446 GBP2020-03-31
Trade Debtors/Trade Receivables
Current
1,708,362 GBP2021-03-31
1,925,159 GBP2020-03-31
Amounts Owed by Group Undertakings
Current
279,309 GBP2021-03-31
899,603 GBP2020-03-31
Other Debtors
Current
21,500 GBP2020-03-31
Prepayments/Accrued Income
Current
118,744 GBP2021-03-31
460,581 GBP2020-03-31
Trade Creditors/Trade Payables
Current
348,672 GBP2021-03-31
254,357 GBP2020-03-31
Amounts owed to group undertakings
Current
424,045 GBP2021-03-31
1,285,015 GBP2020-03-31
Corporation Tax Payable
Current
82,000 GBP2021-03-31
64,300 GBP2020-03-31
Taxation/Social Security Payable
Current
335,283 GBP2021-03-31
217,038 GBP2020-03-31
Other Creditors
Current
49,150 GBP2021-03-31
42,646 GBP2020-03-31
Accrued Liabilities/Deferred Income
Current
270,009 GBP2021-03-31
275,997 GBP2020-03-31
Creditors
Current
1,509,159 GBP2021-03-31
2,139,353 GBP2020-03-31
Other Remaining Borrowings
Non-current
1,392,039 GBP2021-03-31
2,692,039 GBP2020-03-31
Total Borrowings
1,392,039 GBP2021-03-31
2,692,039 GBP2020-03-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-57,399 GBP2020-04-01 ~ 2021-03-31
Net Deferred Tax Liability/Asset
-57,399 GBP2021-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
-57,399 GBP2021-03-31
75,238 GBP2020-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
71,583 GBP2021-03-31
87,694 GBP2020-03-31
Between one and five year
89,336 GBP2021-03-31
160,919 GBP2020-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
160,919 GBP2021-03-31
248,613 GBP2020-03-31