Average Number of Employees
1052023-04-01 ~ 2024-03-31
1072022-04-01 ~ 2023-03-31
Turnover/Revenue
11,935,642 GBP2023-04-01 ~ 2024-03-31
9,999,321 GBP2022-04-01 ~ 2023-03-31
Cost of Sales
-7,060,869 GBP2023-04-01 ~ 2024-03-31
-5,586,584 GBP2022-04-01 ~ 2023-03-31
Gross Profit/Loss
4,874,773 GBP2023-04-01 ~ 2024-03-31
4,412,737 GBP2022-04-01 ~ 2023-03-31
Administrative Expenses
-2,613,030 GBP2023-04-01 ~ 2024-03-31
-1,977,494 GBP2022-04-01 ~ 2023-03-31
Operating Profit/Loss
1,592,837 GBP2023-04-01 ~ 2024-03-31
2,446,774 GBP2022-04-01 ~ 2023-03-31
Other Interest Receivable/Similar Income (Finance Income)
40,129 GBP2023-04-01 ~ 2024-03-31
6,762 GBP2022-04-01 ~ 2023-03-31
Profit/Loss on Ordinary Activities Before Tax
1,630,709 GBP2023-04-01 ~ 2024-03-31
2,453,441 GBP2022-04-01 ~ 2023-03-31
Profit/Loss
1,497,382 GBP2023-04-01 ~ 2024-03-31
2,037,377 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment
2,382,235 GBP2024-03-31
1,804,250 GBP2023-03-31
Fixed Assets
2,382,235 GBP2024-03-31
1,804,250 GBP2023-03-31
Total Inventories
1,201,981 GBP2024-03-31
1,172,893 GBP2023-03-31
Debtors
Current
2,506,655 GBP2024-03-31
2,348,681 GBP2023-03-31
Cash at bank and in hand
1,944,397 GBP2024-03-31
864,220 GBP2023-03-31
Current Assets
5,653,033 GBP2024-03-31
4,385,794 GBP2023-03-31
Creditors
Current, Amounts falling due within one year
-1,739,221 GBP2023-03-31
Net Current Assets/Liabilities
2,633,237 GBP2024-03-31
2,646,573 GBP2023-03-31
Total Assets Less Current Liabilities
5,015,472 GBP2024-03-31
4,450,823 GBP2023-03-31
Net Assets/Liabilities
4,558,328 GBP2024-03-31
4,061,146 GBP2023-03-31
Equity
Called up share capital
250,100 GBP2024-03-31
250,100 GBP2023-03-31
250,100 GBP2022-04-01
Retained earnings (accumulated losses)
4,308,228 GBP2024-03-31
3,811,046 GBP2023-03-31
3,468,669 GBP2022-04-01
Equity
4,558,328 GBP2024-03-31
4,061,146 GBP2023-03-31
3,718,769 GBP2022-04-01
Profit/Loss
Retained earnings (accumulated losses)
1,497,382 GBP2023-04-01 ~ 2024-03-31
2,037,377 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
Retained earnings (accumulated losses)
-1,000,200 GBP2023-04-01 ~ 2024-03-31
-1,695,000 GBP2022-04-01 ~ 2023-03-31
Dividends Paid
-1,000,200 GBP2023-04-01 ~ 2024-03-31
-1,695,000 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Depreciation rate used
Plant and equipment
102023-04-01 ~ 2024-03-31
Motor vehicles
252023-04-01 ~ 2024-03-31
Furniture and fittings
152023-04-01 ~ 2024-03-31
Computers
502023-04-01 ~ 2024-03-31
Audit Fees/Expenses
11,800 GBP2023-04-01 ~ 2024-03-31
11,200 GBP2022-04-01 ~ 2023-03-31
Wages/Salaries
3,230,597 GBP2023-04-01 ~ 2024-03-31
3,097,081 GBP2022-04-01 ~ 2023-03-31
Social Security Costs
299,651 GBP2023-04-01 ~ 2024-03-31
267,672 GBP2022-04-01 ~ 2023-03-31
Staff Costs/Employee Benefits Expense
4,518,391 GBP2023-04-01 ~ 2024-03-31
3,476,317 GBP2022-04-01 ~ 2023-03-31
Director Remuneration
257,980 GBP2023-04-01 ~ 2024-03-31
230,335 GBP2022-04-01 ~ 2023-03-31
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
67,467 GBP2023-04-01 ~ 2024-03-31
227,871 GBP2022-04-01 ~ 2023-03-31
Tax Expense/Credit at Applicable Tax Rate
407,677 GBP2023-04-01 ~ 2024-03-31
466,154 GBP2022-04-01 ~ 2023-03-31
Dividends Paid on Shares
1,000,200 GBP2023-04-01 ~ 2024-03-31
1,695,000 GBP2022-04-01 ~ 2023-03-31
Property, Plant & Equipment - Gross Cost
Buildings
1,068,775 GBP2024-03-31
794,059 GBP2023-03-31
Plant and equipment
2,251,920 GBP2024-03-31
1,977,100 GBP2023-03-31
Motor vehicles
75,953 GBP2024-03-31
75,953 GBP2023-03-31
Furniture and fittings
245,914 GBP2024-03-31
239,754 GBP2023-03-31
Office equipment
99,420 GBP2024-03-31
81,236 GBP2023-03-31
Property, Plant & Equipment - Gross Cost
3,741,982 GBP2024-03-31
3,168,102 GBP2023-03-31
Property, Plant & Equipment - Other Disposals
Plant and equipment
-240,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals
-240,000 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
Plant and equipment
947,570 GBP2023-03-31
Motor vehicles
32,224 GBP2023-03-31
Furniture and fittings
153,150 GBP2023-03-31
Office equipment
60,165 GBP2023-03-31
Property, Plant & Equipment - Accumulated Depreciation (Not Including Impairment)
1,363,852 GBP2023-03-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Owned/Freehold
9,763 GBP2023-04-01 ~ 2024-03-31
Owned/Freehold
220,172 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
Plant and equipment
-224,277 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Other Disposals/Decrease in Depreciation & Impairment
-224,277 GBP2023-04-01 ~ 2024-03-31
Property, Plant & Equipment - Accumulated Depreciation & 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 & Impairment
1,359,747 GBP2024-03-31
Property, Plant & Equipment
Buildings
827,674 GBP2024-03-31
623,316 GBP2023-03-31
Plant and equipment
1,413,387 GBP2024-03-31
1,029,530 GBP2023-03-31
Motor vehicles
33,966 GBP2024-03-31
43,729 GBP2023-03-31
Furniture and fittings
80,124 GBP2024-03-31
86,604 GBP2023-03-31
Office equipment
27,084 GBP2024-03-31
21,071 GBP2023-03-31
Value of work in progress
136,952 GBP2024-03-31
147,025 GBP2023-03-31
Finished Goods/Goods for Resale
1,065,029 GBP2024-03-31
1,025,868 GBP2023-03-31
Trade Debtors/Trade Receivables
Current
2,194,756 GBP2024-03-31
2,159,831 GBP2023-03-31
Amounts Owed by Group Undertakings
Current
56,521 GBP2024-03-31
13,923 GBP2023-03-31
Other Debtors
Current
3,909 GBP2024-03-31
68,887 GBP2023-03-31
Prepayments/Accrued Income
Current
251,469 GBP2024-03-31
106,040 GBP2023-03-31
Cash and Cash Equivalents
1,944,397 GBP2024-03-31
864,220 GBP2023-03-31
Trade Creditors/Trade Payables
Current
1,099,977 GBP2024-03-31
960,605 GBP2023-03-31
Amounts owed to group undertakings
Current
1,150,787 GBP2024-03-31
Corporation Tax Payable
Current
168,854 GBP2024-03-31
19,506 GBP2023-03-31
Taxation/Social Security Payable
Current
246,039 GBP2024-03-31
208,256 GBP2023-03-31
Other Creditors
Current
56,171 GBP2024-03-31
37,550 GBP2023-03-31
Accrued Liabilities/Deferred Income
Current
297,968 GBP2024-03-31
513,304 GBP2023-03-31
Creditors
Current
3,019,796 GBP2024-03-31
1,739,221 GBP2023-03-31
Net Deferred Tax Liability/Asset
-457,144 GBP2024-03-31
-389,677 GBP2023-03-31
Profit/Loss - Increase/Decrease in Net Deferred Tax Liability from Amount Recognised
-67,467 GBP2023-04-01 ~ 2024-03-31
Deferred Tax Liabilities
Accelerated tax depreciation
-568,142 GBP2024-03-31
-389,677 GBP2023-03-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
250,100 shares2024-03-31
250,100 shares2023-03-31
Par Value of Share
Class 1 ordinary share
1.002023-04-01 ~ 2024-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
47,194 GBP2024-03-31
24,037 GBP2023-03-31
Between one and five year
71,841 GBP2024-03-31
39,035 GBP2023-03-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
119,035 GBP2024-03-31
63,072 GBP2023-03-31