Turnover/Revenue
11,036,715 GBP2021-05-01 ~ 2022-04-30
10,940,053 GBP2020-05-01 ~ 2021-04-30
Cost of Sales
-8,303,855 GBP2021-05-01 ~ 2022-04-30
-8,015,076 GBP2020-05-01 ~ 2021-04-30
Gross Profit/Loss
2,732,860 GBP2021-05-01 ~ 2022-04-30
2,924,977 GBP2020-05-01 ~ 2021-04-30
Distribution Costs
-329,164 GBP2021-05-01 ~ 2022-04-30
-504,665 GBP2020-05-01 ~ 2021-04-30
Administrative Expenses
-2,680,168 GBP2021-05-01 ~ 2022-04-30
-2,435,730 GBP2020-05-01 ~ 2021-04-30
Other Interest Receivable/Similar Income (Finance Income)
83 GBP2021-05-01 ~ 2022-04-30
Profit/Loss on Ordinary Activities Before Tax
-329,076 GBP2021-05-01 ~ 2022-04-30
88,219 GBP2020-05-01 ~ 2021-04-30
Profit/Loss
-331,953 GBP2021-05-01 ~ 2022-04-30
120,586 GBP2020-05-01 ~ 2021-04-30
Property, Plant & Equipment
1,776,063 GBP2022-04-30
1,809,101 GBP2021-04-30
Total Inventories
1,083,595 GBP2022-04-30
1,184,269 GBP2021-04-30
Debtors
Current
3,229,127 GBP2022-04-30
2,732,629 GBP2021-04-30
Cash at bank and in hand
287 GBP2022-04-30
625 GBP2021-04-30
Current Assets
4,313,009 GBP2022-04-30
3,917,523 GBP2021-04-30
Net Current Assets/Liabilities
618,899 GBP2022-04-30
911,857 GBP2021-04-30
Total Assets Less Current Liabilities
2,394,962 GBP2022-04-30
2,720,958 GBP2021-04-30
Creditors
Non-current, Amounts falling due after one year
-400,771 GBP2021-04-30
Net Assets/Liabilities
1,737,828 GBP2022-04-30
2,069,780 GBP2021-04-30
Equity
Called up share capital
390,939 GBP2022-04-30
390,939 GBP2021-04-30
390,939 GBP2020-04-30
Capital redemption reserve
60 GBP2022-04-30
60 GBP2021-04-30
60 GBP2020-04-30
Profit/Loss
Retained earnings (accumulated losses)
-331,953 GBP2021-05-01 ~ 2022-04-30
120,586 GBP2020-05-01 ~ 2021-04-30
Equity
Retained earnings (accumulated losses)
1,346,829 GBP2022-04-30
1,678,781 GBP2021-04-30
1,558,195 GBP2020-04-30
Equity
1,737,828 GBP2022-04-30
2,069,780 GBP2021-04-30
1,949,194 GBP2020-04-30
Property, Plant & Equipment - Depreciation Expense
326,368 GBP2021-05-01 ~ 2022-04-30
295,754 GBP2020-05-01 ~ 2021-04-30
Wages/Salaries
2,303,269 GBP2021-05-01 ~ 2022-04-30
1,984,139 GBP2020-05-01 ~ 2021-04-30
Social Security Costs
76,017 GBP2021-05-01 ~ 2022-04-30
66,205 GBP2020-05-01 ~ 2021-04-30
Staff Costs/Employee Benefits Expense
2,443,836 GBP2021-05-01 ~ 2022-04-30
2,201,636 GBP2020-05-01 ~ 2021-04-30
Average number of employees in administration and support functions
402021-05-01 ~ 2022-04-30
382020-05-01 ~ 2021-04-30
Average Number of Employees
902021-05-01 ~ 2022-04-30
862020-05-01 ~ 2021-04-30
Director Remuneration
197,755 GBP2021-05-01 ~ 2022-04-30
161,002 GBP2020-05-01 ~ 2021-04-30
Audit Fees/Expenses
9,000 GBP2021-05-01 ~ 2022-04-30
8,100 GBP2020-05-01 ~ 2021-04-30
Deferred Tax Expense/Credit Relating to Origination/Reversal Timing Differences
2,877 GBP2021-05-01 ~ 2022-04-30
-1,021 GBP2020-05-01 ~ 2021-04-30
Tax Expense/Credit at Applicable Tax Rate
-62,524 GBP2021-05-01 ~ 2022-04-30
16,762 GBP2020-05-01 ~ 2021-04-30
Deferred Tax Liabilities
Accelerated tax depreciation
379,514 GBP2022-04-30
273,267 GBP2021-04-30
Deferred Tax Liabilities
386,014 GBP2022-04-30
273,647 GBP2021-04-30
Property, Plant & Equipment - Gross Cost
Land and buildings, Long leasehold
232,555 GBP2022-04-30
232,555 GBP2021-04-30
Plant and equipment
3,233,758 GBP2022-04-30
2,955,666 GBP2021-04-30
Office equipment
622,886 GBP2022-04-30
607,649 GBP2021-04-30
Motor vehicles
191,394 GBP2022-04-30
191,394 GBP2021-04-30
Property, Plant & Equipment - Gross Cost
4,280,593 GBP2022-04-30
3,987,264 GBP2021-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Plant and equipment
1,717,628 GBP2022-04-30
1,473,578 GBP2021-04-30
Office equipment
456,871 GBP2022-04-30
431,950 GBP2021-04-30
Motor vehicles
117,672 GBP2022-04-30
89,336 GBP2021-04-30
Property, Plant & Equipment - Accumulated Depreciation & Impairment
2,504,530 GBP2022-04-30
2,178,163 GBP2021-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Plant and equipment
244,050 GBP2021-05-01 ~ 2022-04-30
Office equipment
24,921 GBP2021-05-01 ~ 2022-04-30
Motor vehicles
28,336 GBP2021-05-01 ~ 2022-04-30
Property, Plant & Equipment - Increase From Depreciation Charge for Year
326,367 GBP2021-05-01 ~ 2022-04-30
Property, Plant & Equipment
Land and buildings, Long leasehold
20,196 GBP2022-04-30
Plant and equipment
1,516,130 GBP2022-04-30
1,482,088 GBP2021-04-30
Office equipment
166,015 GBP2022-04-30
175,699 GBP2021-04-30
Motor vehicles
73,722 GBP2022-04-30
102,058 GBP2021-04-30
Raw materials and consumables
276,681 GBP2022-04-30
522,658 GBP2021-04-30
Value of work in progress
101,369 GBP2022-04-30
46,676 GBP2021-04-30
Finished Goods/Goods for Resale
705,545 GBP2022-04-30
614,935 GBP2021-04-30
Trade Debtors/Trade Receivables
Current
2,893,189 GBP2022-04-30
2,417,355 GBP2021-04-30
Other Debtors
Current
275,041 GBP2022-04-30
183,000 GBP2021-04-30
Prepayments
Current
60,897 GBP2022-04-30
93,915 GBP2021-04-30
Total Borrowings
Current, Amounts falling due within one year
449,607 GBP2022-04-30
689,198 GBP2021-04-30
Trade Creditors/Trade Payables
1,731,677 GBP2022-04-30
1,354,846 GBP2021-04-30
Amounts Owed to Related Parties
756,532 GBP2022-04-30
433,495 GBP2021-04-30
Taxation/Social Security Payable
189,823 GBP2022-04-30
56,863 GBP2021-04-30
Other Creditors
32,956 GBP2022-04-30
29,273 GBP2021-04-30
Total Borrowings
Non-current, Amounts falling due after one year
400,771 GBP2021-04-30
Amounts set aside to cover potential liabilities or losses
Deferred taxation
253,284 GBP2022-04-30
250,407 GBP2021-04-30
Number of Shares Issued (Fully Paid)
390,939 shares2022-04-30
390,939 shares2021-04-30
Nominal value of allotted share capital
390,939 GBP2021-05-01 ~ 2022-04-30
390,939 GBP2020-05-01 ~ 2021-04-30
Bank Borrowings
Non-current
35,000 GBP2022-04-30
40,000 GBP2021-04-30
Total Borrowings
Non-current
403,850 GBP2022-04-30
400,771 GBP2021-04-30
Bank Borrowings
Current
10,000 GBP2022-04-30
10,000 GBP2021-04-30
Bank Overdrafts
Current
296,210 GBP2022-04-30
474,038 GBP2021-04-30
Total Borrowings
Current
449,607 GBP2022-04-30
689,198 GBP2021-04-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
85,808 GBP2022-04-30
265,640 GBP2021-04-30
Between two and five year
34,840 GBP2022-04-30
51,653 GBP2021-04-30
Future Minimum Lease Payments Under Non-cancellable Operating Leases
120,648 GBP2022-04-30
317,293 GBP2021-04-30