Average Number of Employees
1022024-04-01 ~ 2025-03-31
1052023-04-01 ~ 2024-03-31
Turnover/Revenue
13,546,748 GBP2024-04-01 ~ 2025-03-31
11,935,642 GBP2023-04-01 ~ 2024-03-31
Cost of Sales
-7,856,992 GBP2024-04-01 ~ 2025-03-31
-7,060,869 GBP2023-04-01 ~ 2024-03-31
Gross Profit/Loss
5,689,756 GBP2024-04-01 ~ 2025-03-31
4,874,773 GBP2023-04-01 ~ 2024-03-31
Administrative Expenses
-3,063,304 GBP2024-04-01 ~ 2025-03-31
-2,613,030 GBP2023-04-01 ~ 2024-03-31
Operating Profit/Loss
2,502,509 GBP2024-04-01 ~ 2025-03-31
1,592,837 GBP2023-04-01 ~ 2024-03-31
Other Interest Receivable/Similar Income (Finance Income)
25,902 GBP2024-04-01 ~ 2025-03-31
40,129 GBP2023-04-01 ~ 2024-03-31
Profit/Loss on Ordinary Activities Before Tax
2,519,351 GBP2024-04-01 ~ 2025-03-31
1,630,709 GBP2023-04-01 ~ 2024-03-31
Profit/Loss
2,055,378 GBP2024-04-01 ~ 2025-03-31
1,497,382 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment
2,654,245 GBP2025-03-31
2,382,235 GBP2024-03-31
Fixed Assets
2,654,245 GBP2025-03-31
2,382,235 GBP2024-03-31
Total Inventories
1,258,569 GBP2025-03-31
1,201,981 GBP2024-03-31
Debtors
Current
3,495,716 GBP2025-03-31
2,506,655 GBP2024-03-31
Cash at bank and in hand
975,580 GBP2025-03-31
1,944,397 GBP2024-03-31
Current Assets
5,729,865 GBP2025-03-31
5,653,033 GBP2024-03-31
Creditors
Current, Amounts falling due within one year
-3,019,796 GBP2024-03-31
Net Current Assets/Liabilities
3,827,537 GBP2025-03-31
2,633,237 GBP2024-03-31
Total Assets Less Current Liabilities
6,481,782 GBP2025-03-31
5,015,472 GBP2024-03-31
Net Assets/Liabilities
5,925,931 GBP2025-03-31
4,558,328 GBP2024-03-31
Equity
Called up share capital
250,100 GBP2025-03-31
250,100 GBP2024-03-31
250,100 GBP2023-04-01
Retained earnings (accumulated losses)
5,675,831 GBP2025-03-31
4,308,228 GBP2024-03-31
3,811,046 GBP2023-04-01
Equity
5,925,931 GBP2025-03-31
4,558,328 GBP2024-03-31
4,061,146 GBP2023-04-01
Profit/Loss
Retained earnings (accumulated losses)
2,055,378 GBP2024-04-01 ~ 2025-03-31
1,497,382 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
Retained earnings (accumulated losses)
-687,775 GBP2024-04-01 ~ 2025-03-31
-1,000,200 GBP2023-04-01 ~ 2024-03-31
Dividends Paid
-687,775 GBP2024-04-01 ~ 2025-03-31
-1,000,200 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
102024-04-01 ~ 2025-03-31
Motor vehicles
252024-04-01 ~ 2025-03-31
Furniture and fittings
152024-04-01 ~ 2025-03-31
Computers
502024-04-01 ~ 2025-03-31
Audit Fees/Expenses
12,750 GBP2024-04-01 ~ 2025-03-31
11,800 GBP2023-04-01 ~ 2024-03-31
Wages/Salaries
3,400,839 GBP2024-04-01 ~ 2025-03-31
3,230,597 GBP2023-04-01 ~ 2024-03-31
Social Security Costs
298,722 GBP2024-04-01 ~ 2025-03-31
299,651 GBP2023-04-01 ~ 2024-03-31
Staff Costs/Employee Benefits Expense
4,137,572 GBP2024-04-01 ~ 2025-03-31
4,518,391 GBP2023-04-01 ~ 2024-03-31
Director Remuneration
255,067 GBP2024-04-01 ~ 2025-03-31
257,980 GBP2023-04-01 ~ 2024-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
-6,013 GBP2024-04-01 ~ 2025-03-31
67,467 GBP2023-04-01 ~ 2024-03-31
Tax Expense/Credit at Applicable Tax Rate
629,838 GBP2024-04-01 ~ 2025-03-31
407,677 GBP2023-04-01 ~ 2024-03-31
Dividends Paid on Shares
687,775 GBP2024-04-01 ~ 2025-03-31
1,000,200 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Gross Cost
Buildings
1,396,121 GBP2025-03-31
1,068,775 GBP2024-03-31
Plant and equipment
2,441,370 GBP2025-03-31
2,251,920 GBP2024-03-31
Motor vehicles
75,953 GBP2025-03-31
75,953 GBP2024-03-31
Furniture and fittings
250,223 GBP2025-03-31
245,914 GBP2024-03-31
Office equipment
114,920 GBP2025-03-31
99,420 GBP2024-03-31
Property, Plant & Equipment - Gross Cost
4,278,587 GBP2025-03-31
3,741,982 GBP2024-03-31
Property, Plant & Equipment - Other Disposals
-76,299 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
838,533 GBP2024-03-31
Motor vehicles
41,987 GBP2024-03-31
Furniture and fittings
165,790 GBP2024-03-31
Office equipment
72,336 GBP2024-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,359,747 GBP2024-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Furniture and fittings, Owned/Freehold
11,289 GBP2024-04-01 ~ 2025-03-31
Office equipment, Owned/Freehold
15,583 GBP2024-04-01 ~ 2025-03-31
Owned/Freehold
275,180 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-10,585 GBP2024-04-01 ~ 2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
987,976 GBP2025-03-31
Motor vehicles
49,569 GBP2025-03-31
Furniture and fittings
177,079 GBP2025-03-31
Office equipment
87,919 GBP2025-03-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,624,342 GBP2025-03-31
Property, Plant & Equipment
Buildings
1,074,322 GBP2025-03-31
827,674 GBP2024-03-31
Plant and equipment
1,453,394 GBP2025-03-31
1,413,387 GBP2024-03-31
Motor vehicles
26,384 GBP2025-03-31
33,966 GBP2024-03-31
Furniture and fittings
73,144 GBP2025-03-31
80,124 GBP2024-03-31
Office equipment
27,001 GBP2025-03-31
27,084 GBP2024-03-31
Value of work in progress
162,483 GBP2025-03-31
136,952 GBP2024-03-31
Finished Goods/Goods for Resale
1,096,086 GBP2025-03-31
1,065,029 GBP2024-03-31
Trade Debtors/Trade Receivables
Current
2,856,699 GBP2025-03-31
2,194,756 GBP2024-03-31
Amounts Owed by Group Undertakings
Current
267,070 GBP2025-03-31
56,521 GBP2024-03-31
Other Debtors
Current
212,629 GBP2025-03-31
3,909 GBP2024-03-31
Prepayments/Accrued Income
Current
159,318 GBP2025-03-31
251,469 GBP2024-03-31
Bank Overdrafts
-281 GBP2025-03-31
Cash and Cash Equivalents
975,299 GBP2025-03-31
1,944,397 GBP2024-03-31
Bank Overdrafts
Current
281 GBP2025-03-31
Trade Creditors/Trade Payables
Current
544,109 GBP2025-03-31
1,099,977 GBP2024-03-31
Amounts owed to group undertakings
Current
1,150,787 GBP2024-03-31
Corporation Tax Payable
Current
534,120 GBP2025-03-31
168,854 GBP2024-03-31
Taxation/Social Security Payable
Current
296,435 GBP2025-03-31
246,039 GBP2024-03-31
Other Creditors
Current
98,992 GBP2025-03-31
56,171 GBP2024-03-31
Accrued Liabilities/Deferred Income
Current
428,391 GBP2025-03-31
297,968 GBP2024-03-31
Creditors
Current
1,902,328 GBP2025-03-31
3,019,796 GBP2024-03-31
Net Deferred Tax Liability/Asset
-555,851 GBP2025-03-31
-457,144 GBP2024-03-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-98,707 GBP2024-04-01 ~ 2025-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
-561,863 GBP2025-03-31
-568,142 GBP2024-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
250,100 shares2025-03-31
250,100 shares2024-03-31
Par Value of Share
Class 1 ordinary share
1.002024-04-01 ~ 2025-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
43,907 GBP2025-03-31
47,194 GBP2024-03-31
Between one and five year
39,709 GBP2025-03-31
71,841 GBP2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
83,616 GBP2025-03-31
119,035 GBP2024-03-31