Par Value of Share
Class 1 ordinary share
12023-04-01 ~ 2024-03-31
Turnover/Revenue
4,802,180 GBP2023-04-01 ~ 2024-03-31
4,331,223 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
1,822,892 GBP2023-04-01 ~ 2024-03-31
1,595,907 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
2,979,288 GBP2023-04-01 ~ 2024-03-31
2,735,316 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
1,902,809 GBP2023-04-01 ~ 2024-03-31
1,263,428 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
1,076,479 GBP2023-04-01 ~ 2024-03-31
1,471,888 GBP2022-04-01 ~ 2023-03-31
Interest Payable/Similar Charges (Finance Costs)
235,354 GBP2023-04-01 ~ 2024-03-31
222,837 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
841,125 GBP2023-04-01 ~ 2024-03-31
1,249,051 GBP2022-04-01 ~ 2023-03-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
232,751 GBP2023-04-01 ~ 2024-03-31
246,681 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
608,374 GBP2023-04-01 ~ 2024-03-31
1,002,370 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
608,374 GBP2023-04-01 ~ 2024-03-31
1,002,370 GBP2022-04-01 ~ 2023-03-31
Intangible Assets
20,000 GBP2024-03-31
30,000 GBP2023-03-31
Property, Plant & Equipment
3,983,830 GBP2024-03-31
4,154,657 GBP2023-03-31
Fixed Assets
4,003,830 GBP2024-03-31
4,184,657 GBP2023-03-31
Debtors
1,985,964 GBP2024-03-31
3,237,901 GBP2023-03-31
Cash at bank and in hand
810,396 GBP2024-03-31
75,552 GBP2023-03-31
Current Assets
2,796,360 GBP2024-03-31
3,313,453 GBP2023-03-31
Creditors
Current
776,498 GBP2024-03-31
1,206,885 GBP2023-03-31
Net Current Assets/Liabilities
2,019,862 GBP2024-03-31
2,106,568 GBP2023-03-31
Total Assets Less Current Liabilities
6,023,692 GBP2024-03-31
6,291,225 GBP2023-03-31
Net Assets/Liabilities
2,408,043 GBP2024-03-31
2,399,669 GBP2023-03-31
Equity
Called up share capital
75 GBP2024-03-31
75 GBP2023-03-31
75 GBP2022-03-31
Capital redemption reserve
25 GBP2024-03-31
25 GBP2023-03-31
25 GBP2022-03-31
Retained earnings (accumulated losses)
2,407,943 GBP2024-03-31
2,399,569 GBP2023-03-31
2,197,199 GBP2022-03-31
Equity
2,408,043 GBP2024-03-31
2,399,669 GBP2023-03-31
2,197,299 GBP2022-03-31
Dividends Paid
-600,000 GBP2023-04-01 ~ 2024-03-31
-800,000 GBP2022-04-01 ~ 2023-03-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
608,374 GBP2023-04-01 ~ 2024-03-31
1,002,370 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
2,098,723 GBP2023-04-01 ~ 2024-03-31
1,762,577 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
178,694 GBP2023-04-01 ~ 2024-03-31
145,988 GBP2022-04-01 ~ 2023-03-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
38,331 GBP2023-04-01 ~ 2024-03-31
31,811 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
2,315,748 GBP2023-04-01 ~ 2024-03-31
1,940,376 GBP2022-04-01 ~ 2023-03-31
Average Number of Employees
992023-04-01 ~ 2024-03-31
922022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
357,843 GBP2023-04-01 ~ 2024-03-31
238,672 GBP2022-04-01 ~ 2023-03-31
Audit Fees/Expenses
6,180 GBP2023-04-01 ~ 2024-03-31
5,830 GBP2022-04-01 ~ 2023-03-31
Current Tax for the Period
224,863 GBP2023-04-01 ~ 2024-03-31
244,239 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
210,281 GBP2023-04-01 ~ 2024-03-31
237,320 GBP2022-04-01 ~ 2023-03-31
Intangible Assets - Gross Cost
Net goodwill
100,000 GBP2023-03-31
Intangible Assets - Accumulated Amortisation & Impairment
Net goodwill
80,000 GBP2024-03-31
70,000 GBP2023-03-31
Intangible Assets - Increase From Amortisation Charge for Year
Net goodwill
10,000 GBP2023-04-01 ~ 2024-03-31
Intangible Assets
Net goodwill
20,000 GBP2024-03-31
30,000 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
Furniture and fittings
708,668 GBP2024-03-31
521,652 GBP2023-03-31
Motor vehicles
22,130 GBP2024-03-31
22,130 GBP2023-03-31
Computers
26,157 GBP2024-03-31
26,157 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
5,707,080 GBP2024-03-31
5,520,064 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Furniture and fittings
499,010 GBP2024-03-31
349,490 GBP2023-03-31
Motor vehicles
16,597 GBP2024-03-31
9,221 GBP2023-03-31
Computers
19,613 GBP2024-03-31
16,671 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,723,250 GBP2024-03-31
1,365,407 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings
149,520 GBP2023-04-01 ~ 2024-03-31
Motor vehicles
7,376 GBP2023-04-01 ~ 2024-03-31
Computers
2,942 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
357,843 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
Furniture and fittings
209,658 GBP2024-03-31
172,162 GBP2023-03-31
Motor vehicles
5,533 GBP2024-03-31
12,909 GBP2023-03-31
Computers
6,544 GBP2024-03-31
9,486 GBP2023-03-31
Land and buildings, Long leasehold
3,960,100 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
280,666 GBP2024-03-31
614,622 GBP2023-03-31
Amounts Owed by Group Undertakings
Current
96,730 GBP2024-03-31
1,172,548 GBP2023-03-31
Other Debtors
Current
1,435,237 GBP2024-03-31
1,396,770 GBP2023-03-31
Amount of corporation tax that is recoverable
Current
164,291 GBP2024-03-31
Amount of value-added tax that is recoverable
Current
27,989 GBP2023-03-31
Prepayments/Accrued Income
Current
9,040 GBP2024-03-31
25,972 GBP2023-03-31
Debtors
Current, Amounts falling due within one year
1,985,964 GBP2024-03-31
3,237,901 GBP2023-03-31
Bank Borrowings/Overdrafts
Current
82,378 GBP2024-03-31
82,378 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Current
196,000 GBP2024-03-31
196,000 GBP2023-03-31
Trade Creditors/Trade Payables
Current
195,842 GBP2024-03-31
108,658 GBP2023-03-31
Amounts owed to group undertakings
Current
103,680 GBP2024-03-31
479,509 GBP2023-03-31
Corporation Tax Payable
Current
224,863 GBP2024-03-31
175,758 GBP2023-03-31
Other Creditors
Current
214,471 GBP2024-03-31
435,175 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
182,676 GBP2024-03-31
10,193 GBP2023-03-31
Bank Borrowings/Overdrafts
Non-current
37,194 GBP2024-03-31
124,989 GBP2023-03-31
Finance Lease Liabilities - Total Present Value
Non-current
3,528,000 GBP2024-03-31
3,724,000 GBP2023-03-31
Bank Borrowings
Current, Amounts falling due within one year
82,378 GBP2024-03-31
82,378 GBP2023-03-31
Non-current, Between one and two years
82,378 GBP2023-03-31
Non-current, Between two and five year
42,611 GBP2023-03-31
Secured
119,572 GBP2024-03-31
207,367 GBP2023-03-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
50,455 GBP2024-03-31
42,567 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
75 shares2024-03-31